{"text_format":"1","workbook":"xlsx","n_sheets":46,"sheets":["Menu","Format Guide","Business Details","3.3","5.1.1","5.1.2","5.1.3","5.1.4","5.1.5","5.1.6","5.1.7","5.1.8","5.2.1","5.2.2","5.2.3","5.3.1","5.4.1","5.5.1","5.5.1 SD01","5.5.1 SD02","5.5.1 SD03","5.5.1 SD04","5.5.2","5.5.3","5.6.1","5.6.2","5.7.1","5.7.1 SD01","5.7.1 SD02","5.7.1 SD03","5.8.1.1","5.8.1.2","5.10.0","5.11.1","5.11.1 SD01","5.11.1 SD02","5.11.1 SD03","5.11.1 SD04","5.12.1","5.13.1","5.14.1","Opening values","Allocation","Supporting Docs","Error Checking","Datastore"],"not_rendered":{"charts":0,"images":2,"macros":1,"external_links":1,"defined_names":84,"comments":1,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Menu","index":0,"n_rows":2121,"n_cols":41,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[7,11,12,17]]}
[]
[]
[]
[{"$f":"'Business Details'!B4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,"Please note that the macro in the intermediate input sheets workbook uses the original filenames for both this templates workbook and itself.  Therefore, if you wish to save this workbook under a different filename, please do so ONLY AFTER FILLING OUT THE TEMPLATES AND THE MACRO IN THE INTERMEDIATE INPUT SHEETS HAS BEEN RUN, otherwise the macro will not function properly.\n\nPlease note that the revenue model should also be open before you save either this templates workbook or the intermediate input sheets under a different name, as the pricing model has links to both these workbooks."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$168","v":0.83871939111753335}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$154","v":0.90865947665699898},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$151","v":0.85548729216857367}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]

{"sheet":"Format Guide","index":1,"n_rows":2121,"n_cols":41,"rows_kept":2121,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,{"$f":"'Business Details'!B4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"FORMAT GUIDE"]
[]
[null,"PROJECT FILE:",null,null,"Information Requirement Template"]
[]
[null,"VERSION AND STATUS OF MODEL:",null,null,"Version 1.0"]
[]
[null,"DATE OF MODEL:",null,null,{"$f":"NOW()","v":"2012-09-24T09:02:53.420"}]
[]
[]
[]
[]
[]
[]
[null,"SPREADSHEET FORMATTING PROTOCOLS"]
[]
[null,"Column headings",null,"2010/11"]
[]
[null,"Hard coded cells (assumptions, data inputs, and value-copied cells)",null,15246,null,"List Box"]
[]
[null,"Row formula different to others",null,100,null,"Macro button (navigation)"]
[]
[null,"Calculated Cell",null,15246]
[]
[null,"Sub-total",null,300.51,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,"Total (eg maximum revenue requirement)",null,250.86]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$168","v":0.83871939111753335}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$154","v":0.90865947665699898},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$151","v":0.85548729216857367}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]

{"sheet":"Business Details","index":2,"n_rows":2121,"n_cols":41,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[27,1,28,2]]}
[]
[]
[]
[null,"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"]
[]
[]
[null,"Business Details",null,null,null,null,null,null,"Supporting Documents"]
[]
[null,"Business name",null,"Queensland Urban Utilities"]
[]
[null,"Geographical areas"]
[null,null,1,"Brisbane"]
[null,null,2,"Ipswich"]
[null,null,3,"Lockyer Valley"]
[null,null,4,"Scenic Rim"]
[null,null,5,"Somerset"]
[]
[null,"Are additional geographic areas used?",null,null,null,null,"If yes, please provide supporting information."]
[]
[null,"Analysis Years"]
[]
[null,"Period of information requirement",null,"Year ending 30 June:"]
[null,null,"Start date",2009]
[null,null,"Smoothing Period - Start Year"]
[null,null,"Smoothing Period - End year Year"]
[null,null,"Reporting year",2013]
[]
[null,"Indexation rates",null,null,"Year Ending 30 June:"]
[null,null,null,null,{"$f":"StartDate","v":2009},{"$f":"E29+1","v":2010},{"$f":"F29+1","v":2011},{"$f":"G29+1","v":2012},{"$f":"H29+1","v":2013},{"$f":"CONCATENATE(I29+1,\" onwards\")","v":"2014 onwards"},"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,"Indexation rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,"Annual Indexation rate","% pa",0.02,3.2000000000000001E-2,3.5999999999999997E-2,1.32E-2,2.4799999999999999E-2,2.4799999999999999E-2]
[]
[]
[]
[]
[]
[null,"Asset Class Details",null,null,null,null,null,null,"Supporting Documents"]
[]
[null,"Asset classes"]
[null,null,1,"Reservoirs"]
[null,null,2,"Pump stations"]
[null,null,3,"Treatment"]
[null,null,4,"Associated telemetry and control systems"]
[null,null,5,"Meters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,6,"Billing systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,7,"Corporate systems",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,8,"Sundry property, plant and equipment"]
[null,null,9,"Land"]
[null,null,10,"Building other than infrastructure housing",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$168","v":0.83871939111753335}]
[null,null,11,"Distribution infrastructure not included in another category"]
[null,null,12,"Support services"]
[null,null,13,"Mains"]
[null,null,14,"Establishment Costs"]
[null,null,15,"Unallocated cash contribution"]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$154","v":0.90865947665699898},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$151","v":0.85548729216857367}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]

{"sheet":"3.3","index":3,"n_rows":666,"n_cols":41,"rows_kept":666,"cut":false,"hidden":false,"merged":[[233,1,234,1],[15,1,24,7],[28,1,38,7]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Supporting Documents for \",'Business Details'!$D$9)","v":"Supporting Documents for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,0,1,2]
[null,null,null,null,null,null,null,null,null,"Supporting"]
[null,null,null,null,null,null,null,null,null,"Documents"]
[null,null," "]
[null,"Basis for preparation of historical information:"]
[]
[null,"[description of how historical data has been prepared]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Basis for preparation of forecast information:"]
[]
[null,"[description of how forecast data has been prepared]"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$168","v":0.83871939111753335}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0}]

{"sheet":"5.1.1","index":4,"n_rows":621,"n_cols":28,"rows_kept":621,"cut":false,"hidden":false,"merged":[[199,1,200,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[]
[null,null,null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear,\":\")","v":"For Year Ending 30 June 2013:"}]
[null,null,"Account heading",null,null,{"$f":"StartDate","v":2009},{"$f":"F13+1","v":2010},2011,2012,2013,2014,2015,null,"Ledger Code","Relevant Notes","Supporting Documents"]
[null,"all amounts in '$0000",null,null,null,"V5","V5","V5","V5","V5","V5","V5"]
[null,null,"Revenues",null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist","Prod","Item1","Sign","Item2","sign","Item3","Sign","Item4","sign","Item5","sign"]
[null,null,"Revenue from services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB16)/1000","v":583247.40288999991},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB16)/1000","v":659666.58527999977},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB16)/1000","v":718278.54037000041},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB16)/1000","v":781377.45257360011},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB16)/1000","v":835939.76211973792},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB16)/1000","v":912274.90314716147},{"$f":"(SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$S16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$U16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$W16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$Y16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z16+SUMIF(Datastore!$A:$A,$Q16&$R16&\"|\"&$AA16&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB16)/1000","v":991038.56883461261},null,null,null,null,"??","?","R*",-1,"RFIN",1,"RC??",1,"RNOT",1,"x",0]
[null,null,"Investment income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB17)/1000","v":600},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB17)/1000","v":499.88915000000003},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB17)/1000","v":321.07603999999998},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB17)/1000","v":600},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB17)/1000","v":350},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB17)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$S17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$U17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$W17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$Y17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z17+SUMIF(Datastore!$A:$A,$Q17&$R17&\"|\"&$AA17&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB17)/1000","v":0},null,null,null,null,"??","?","RFIN",-1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Net profit / (loss) from sale of regulatory assets",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB18)/1000","v":-10355.175999999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB18)/1000","v":-16706.442500000001},{"$f":"24669+(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB18)/1000","v":-5456.7269300000007},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB18)/1000","v":-8164},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB18)/1000","v":-6264},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB18)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$S18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$U18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$W18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$Y18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z18+SUMIF(Datastore!$A:$A,$Q18&$R18&\"|\"&$AA18&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB18)/1000","v":0},null,"Non flood loss on disposal",null,null,"??","?","ELOD",-1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Net profit / (loss) from sale of unregulated assets",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$S19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$U19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$W19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$Y19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z19+SUMIF(Datastore!$A:$A,$Q19&$R19&\"|\"&$AA19&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB19)/1000","v":0},null,null,null,null,"??","?","x",0,"x",0,"x",0,"x",0,"x",0]
[null,null,"Contributions",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB20)/1000","v":156359.92571999997},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB20)/1000","v":187134.20839000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB20)/1000","v":142531.25905999998},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB20)/1000","v":115910.3664656},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB20)/1000","v":137689.06091989996},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB20)/1000","v":149380.02418514414},{"$f":"(SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$S20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$U20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$W20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$Y20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z20+SUMIF(Datastore!$A:$A,$Q20&$R20&\"|\"&$AA20&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB20)/1000","v":153311.55677809531},null,null,null,null,"??","?","RC??",-1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Non-recurrent",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB21)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB21)/1000","v":0},{"$f":"-24669+(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB21)/1000","v":-12973.492759999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB21)/1000","v":20},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB21)/1000","v":5500},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB21)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$S21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$U21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$W21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$Y21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z21+SUMIF(Datastore!$A:$A,$Q21&$R21&\"|\"&$AA21&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB21)/1000","v":0},null,"Flood loss on disposal & Insurance Revenue",null,null,"??","?","RNOT",-1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Other 2 - [specify]",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$S22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$U22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$W22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$Y22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z22+SUMIF(Datastore!$A:$A,$Q22&$R22&\"|\"&$AA22&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB22)/1000","v":0},null,null,null,null,"??","?","x",0,"x",0,"x",0,"x",0,"x",0]
[null,null,"Total Revenue",null,"$'000",{"$f":"SUM(F16:F22)","v":729852.15260999987},830594.24031999975,842700.65578000026,889743.81903920008,973214.82303963788,1061654.9273323056,{"$f":"SUM(L16:L22)","v":1144350.1256127078}]
[]
[null,null,"Expenses "]
[null,null,"Operating expenditure",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB26)/1000","v":283627.00323246385},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB26)/1000","v":359889.49404999963},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB26)/1000","v":391228.55312999984},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB26)/1000","v":459247.69804820011},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB26)/1000","v":534203.36139823601},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB26)/1000","v":579206.45168218529},{"$f":"(SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$S26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$U26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$W26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$Y26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z26+SUMIF(Datastore!$A:$A,$Q26&$R26&\"|\"&$AA26&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB26)/1000","v":644978.02570769168},null,null,null,null,"??","?","EO??",1,"EZ??",1,"EF??",1,"EFDD",-1,"EOSN",-1]
[null,null,"Bad debts",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB27)/1000","v":-387.48629},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB27)/1000","v":-500.42570999999998},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB27)/1000","v":3515.4230000000007},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB27)/1000","v":3816.6840000000002},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB27)/1000","v":2086.3412802868434},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB27)/1000","v":2276.9118341179037},{"$f":"(SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$S27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$U27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$W27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$Y27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z27+SUMIF(Datastore!$A:$A,$Q27&$R27&\"|\"&$AA27&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB27)/1000","v":2473.5944729115322},null,null,null,null,"??","?","EFDD",1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Non-recurrent",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB28)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB28)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB28)/1000","v":10773.658220000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB28)/1000","v":3980.6590000000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB28)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB28)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$S28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$U28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$W28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$Y28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z28+SUMIF(Datastore!$A:$A,$Q28&$R28&\"|\"&$AA28&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB28)/1000","v":0},null,"Flood ",null,null,"??","?","EOSN",1,"x",0,"x",0,"x",0,"x",0]
[null,null,"Other 2 - [specify]",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$S29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$U29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$W29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$Y29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z29+SUMIF(Datastore!$A:$A,$Q29&$R29&\"|\"&$AA29&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB29)/1000","v":0},null,null,null,null,"??","?","x",0,"x",0,"x",0,"x",0,"x",0]
[null,null,"Total Expenses",null,"$'000",{"$f":"SUM(F26:F29)","v":283239.51694246387},359389.06833999965,405517.63434999983,467045.0410482001,536289.70267852291,{"$f":"SUM(K26:K29)","v":581483.36351630324},{"$f":"SUM(L26:L29)","v":647451.62018060323}]
[]
[null,null,"Earnings Before Interest, Tax, Depreciation and Amortisation",null,"$'000",{"$f":"F23-F30","v":446612.635667536},471205.1719800001,437183.02143000043,422698.77799099998,436925.12036111497,480171.56381600234,{"$f":"L23-L30","v":496898.50543210458}]
[null,null," "]
[null,null,"Depreciation and amortization",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB34)/1000","v":141266.82893999998},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB34)/1000","v":143032.18370999995},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB34)/1000","v":135395.82436999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB34)/1000","v":141514.89255879997},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB34)/1000","v":154772.00039060001},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB34)/1000","v":166329.38800157473},{"$f":"(SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$S34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$U34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$W34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$Y34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z34+SUMIF(Datastore!$A:$A,$Q34&$R34&\"|\"&$AA34&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB34)/1000","v":182761.31430525094},null,null,null,null,"??","?","EDEP",1,null,0,null,0,null,0,null,0]
[null,null,"Earnings Before Interest, and Tax ",null,"$'000",{"$f":"F32-F34","v":305345.80672753602},328172.98827000015,301787.19706000044,281183.88543220004,282153.11997051496,313842.17581442761,{"$f":"L32-L34","v":314137.19112685364}]
[null,null," "]
[null,null,"Borrowing costs",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB37)/1000","v":139103.94724000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB37)/1000","v":141085.74224000005},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB37)/1000","v":111476.1726198},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB37)/1000","v":116616.22500000001},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB37)/1000","v":124924.209},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB37)/1000","v":133612.30614857635},{"$f":"(SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$S37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$U37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$W37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$Y37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z37+SUMIF(Datastore!$A:$A,$Q37&$R37&\"|\"&$AA37&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB37)/1000","v":146229.72320988096},null,null,null,null,"??","?","EI??",1,null,0,null,0,null,0,null,0]
[null,null,"Earnings Before Tax",null,"$'000",{"$f":"F35-F37","v":166241.85948753601},187087.2460300001,190311.02444020045,164567.66043220003,157228.91097051496,180229.86966585126,{"$f":"L35-L37","v":167907.46791697267}]
[null,null," "]
[null,null,"Tax Expense",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB40)/1000","v":40682.517999999996},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB40)/1000","v":63621.715979999994},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB40)/1000","v":58285.832000000002},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB40)/1000","v":49370.298000000003},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB40)/1000","v":47168.673291154453},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB40)/1000","v":54068.961376183019},{"$f":"(SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$S40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$U40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$W40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$Y40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z40+SUMIF(Datastore!$A:$A,$Q40&$R40&\"|\"&$AA40&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB40)/1000","v":50372.240870576701},null,null,null,null,"??","?","ETAX",1,null,0,null,0,null,0,null,0]
[]
[null,null,"Earnings After Tax",null,"$'000",{"$f":"F38-F40","v":125559.34148753602},123465.5300500001,132025.19244020045,115197.36243220003,110060.23767936051,126160.90828966824,{"$f":"L38-L40","v":117535.22704639597}]
[null,null," "]
[null,null,"Dividends paid",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&F$14&\"|\"&\"FY\"&RIGHT(F$13,2),Datastore!$G:$G)*$AB44)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&G$14&\"|\"&\"FY\"&RIGHT(G$13,2),Datastore!$G:$G)*$AB44)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&H$14&\"|\"&\"FY\"&RIGHT(H$13,2),Datastore!$G:$G)*$AB44)/1000","v":64121.048999999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&I$14&\"|\"&\"FY\"&RIGHT(I$13,2),Datastore!$G:$G)*$AB44)/1000","v":52982.865819999999},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&J$14&\"|\"&\"FY\"&RIGHT(J$13,2),Datastore!$G:$G)*$AB44)/1000","v":46287.802027456331},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&K$14&\"|\"&\"FY\"&RIGHT(K$13,2),Datastore!$G:$G)*$AB44)/1000","v":55902.897692580642},{"$f":"(SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$S44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$T44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$U44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$V44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$W44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$X44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$Y44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$Z44+SUMIF(Datastore!$A:$A,$Q44&$R44&\"|\"&$AA44&\"|\"&L$14&\"|\"&\"FY\"&RIGHT(L$13,2),Datastore!$G:$G)*$AB44)/1000","v":46191.419432657742},null,null,null,null,"??","?","EPRO",1,null,0,null,0,null,0,null,0]
[]
[null,null,"Retained earnings for year",null,"$'000",{"$f":"F42-F44","v":125559.34148753602},123465.5300500001,67904.143440200452,62214.496612200026,63772.435651904176,70258.010597087588,{"$f":"L42-L44","v":71343.80761373823}]
[null,null,"Retained earnings brought forward",null,"$'000",null,null,{"$f":"G49","v":-27236.82},{"$f":"H49","v":40667.323440200453},{"$f":"I49","v":102881.82005240048},{"$f":"J49","v":166654.25570430467},{"$f":"K49","v":236912.26630139226}]
[null,null,"Movement in retained earnings",null,"$'000",null,null,{"$f":"H46","v":67904.143440200452},{"$f":"I46","v":62214.496612200026},{"$f":"J46","v":63772.435651904176},{"$f":"K46","v":70258.010597087588},{"$f":"L46","v":71343.80761373823}]
[null,null,"Retained earnings carried forward",null,"$'000",null,-27236.82,{"$f":"H47+H48","v":40667.323440200453},{"$f":"I47+I48","v":102881.82005240048},{"$f":"J47+J48","v":166654.25570430467},{"$f":"K47+K48","v":236912.26630139226},{"$f":"L47+L48","v":308256.07391513046}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??","?","R???",-1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??","?","E???",-1]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.1.2","index":5,"n_rows":630,"n_cols":19,"rows_kept":630,"cut":false,"hidden":false,"merged":[[307,1,308,1],[11,1,12,1],[252,1,253,1],[197,1,198,1],[142,1,143,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[]
[null,null,null,null,null,{"$f":"'5.1.1'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2013:"}]
[null,null,{"$f":"'5.1.1'!C13","v":"Account heading"},null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},{"$f":"'5.1.1'!L13","v":2015},null,"Ledger Code","Relevant Notes","Supporting Documents"]
[]
[null,null,"Current Assets"]
[]
[null,null,"Cash",null,"$'000",null,9005.6470000000008,77532.246027316811,76951.575868864704,65397.69789661828,81860.567441912906,68986.872111378645]
[null,null,"Receivables",null,"$'000",null,13771.94209,25101.617920000001,20487.347551472001,21289.234382394759,22368.502999543227,24189.776609488254]
[null,null,"Other Current Assets",null,"$'000",null,827.62099999999987,150809.26137000002,127680.8487228,143748.49055796,160359.35788593261,175562.13597857801]
[null,null,"Total Current Assets",null,"$'000",{"$f":"SUM(F17:F19)","v":0},35836.780090000007,253443.12531731685,{"$f":"SUM(I17:I19)","v":225119.77214313671},{"$f":"SUM(J17:J19)","v":230435.42283697304},264588.42832738871,268738.78469944489]
[null,null," "]
[null,null,"Non-Current Assets"]
[]
[null,null,"Property, plant and equipment",null,"$'000",null,4246878.9293400003,4337505.2919400008,4524405.3783812001,4825591.0755728539,5227912.9730988778,5628553.5808930118]
[null,null,"Deferred tax assets",null,"$'000",null,11602.871000000001,12408.146000000001,18747.322240891699,23758.525774141544,29073.952635975707,34727.380452705154]
[null,null,"Other Non Current Assests",null,"$'000",null,null,1091,1091,1091,1091,1091]
[null,null,"Total non-current assets",null,"$'000",{"$f":"SUM(F24:F26)","v":0},4246878.9293400003,4351004.4379400006,{"$f":"SUM(I24:I26)","v":4544243.700622092},{"$f":"SUM(J24:J26)","v":4850440.6013469957},5258077.9257348534,5664371.9613457173]
[null,null," "]
[null,null,"TOTAL ASSETS",null,"$'000",{"$f":"F27+F20","v":0},4282715.7094299998,4604447.5632573171,{"$f":"I27+I20","v":4769363.4727652287},{"$f":"J27+J20","v":5080876.024183969},5522666.3540622424,5933110.746045162]
[]
[null,null,"Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",null,54904.239150000001,118613.0431,113100,126600,150600,161400]
[null,null,"Interest-bearing liabilities",null,"$'000"]
[null,null,"Current tax liabilities",null,"$'000",null,0,14229.779,9962.5251591779397,8874.6692061010745,10316.637438605854,9266.9884988277681]
[null,null,"Provisions",null,"$'000",null,31423.925600000002,77774.20603999999,74379.865821490166,72431.168386100442,80350.995878512229,75162.80581408969]
[null,null,"Other Current Liabilities",null,"$'000",null,2764.82557,16543.067660000001,16560.060501323715,16528.742074372472,16528.742074372472,16528.742074372472]
[null,null,"Total current Liabilities",null,"$'000",{"$f":"SUM(F33:F37)","v":0},88653.947000000015,227160.09579999998,{"$f":"SUM(I33:I37)","v":214002.45148199183},{"$f":"SUM(J33:J37)","v":224434.57966657399},257796.37539149058,262358.53638728993]
[null,null," "]
[null,null,"Non-Current Liabilities"]
[]
[null,null,"Payables",null,"$'000"]
[null,null,"Interest-bearing liabilities",null,"$'000",null,1681437.6763499998,1774987.8017571161,1874987.8017571161,1984987.8017571161,2184987.8017571159,2369987.8017571159]
[null,null,"Non current tax liabilities",null,"$'000",null,0,20939.315999999999,36798.689733840001,53479.889733839998,71597.72821743376,90555.442909428835]
[null,null,"Provisions",null,"$'000"]
[null,null,"Other Non Current Liabilities",null,"$'000",null,0,1900,1900,1900,1900,1900]
[null,null,"Total Non-Current Liabilities",null,"$'000",{"$f":"SUM(F42:F46)","v":0},1682505.419,1797827.1177571162,{"$f":"SUM(I42:I46)","v":1913686.4914909562},2040367.6914909561,2258485.5299745495,{"$f":"SUM(L42:L46)","v":2462443.2446665447}]
[null,null," "]
[null,null,"TOTAL LIABILITIES",null,"$'000",{"$f":"F47+F38","v":0},1771159.3659999999,2024987.2135571162,{"$f":"I47+I38","v":2127688.9429729478},2264802.2711575301,2516281.9053660403,{"$f":"L47+L38","v":2724801.7810538346}]
[null,null," "]
[null,null,"NET ASSETS/(LIABILITIES)",null,"$'000",{"$f":"F29-F49","v":0},2511556.3434299999,2579460.3497002008,{"$f":"I29-I49","v":2641674.5297922809},2816073.7530264389,3006384.4486962021,{"$f":"L29-L49","v":3208308.9649913274}]
[null,null," "]
[null,null,"Shareholders Equity"]
[]
[null,null,"Share Capital",null,"$'000",null,2538793.1550000003,2538793.1550199999,2538793.1550199999,2538793.1550199999,2538793.1550199999,2538793.1550199999]
[null,null,"Reserves",null,"$'000",null,0,0,0,110626.7875822538,230679.47106683737,361260.17809660704]
[null,null,"Retained earnings",null,"$'000",{"$f":"'5.1.1'!F49","v":0},{"$f":"'5.1.1'!G49","v":-27236.82},{"$f":"'5.1.1'!H49","v":40667.323440200453},{"$f":"'5.1.1'!I49","v":102881.82005240048},{"$f":"'5.1.1'!J49","v":166654.25570430467},{"$f":"'5.1.1'!K49","v":236912.26630139226},{"$f":"'5.1.1'!L49","v":308256.07391513046}]
[null,null," "]
[null,null,"TOTAL SHAREHOLDERS EQUITY",null,"$'000",{"$f":"SUM(F55:F57)","v":0},2511556.3350000004,2579460.4784602006,{"$f":"SUM(I55:I57)","v":2641674.9750724006},2816074.1983065582,3006384.8923882293,{"$f":"SUM(L55:L57)","v":3208309.4070317373}]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0}]

{"sheet":"5.1.3","index":6,"n_rows":633,"n_cols":16,"rows_kept":633,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Consolidated Statement for \",'Business Details'!$D$9)","v":"Consolidated Statement for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,{"$f":"'5.1.2'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2013:"}]
[null,null,{"$f":"'5.1.2'!C13","v":"Account heading"},null,null,{"$f":"'5.1.2'!F13","v":2009},{"$f":"'5.1.2'!G13","v":2010},{"$f":"'5.1.2'!H13","v":2011},{"$f":"'5.1.2'!I13","v":2012},{"$f":"'5.1.2'!J13","v":2013},{"$f":"'5.1.2'!K13","v":2014},{"$f":"'5.1.2'!L13","v":2015},null,{"$f":"'5.1.2'!O13","v":"Relevant Notes"},{"$f":"'5.1.2'!P13","v":"Supporting Documents"}]
[null,null," "]
[null,null,"Cash flows from operating activities"]
[]
[null,null,"Receipts from customers",null,"$'000",null,null,637479.74878000049,766314.23894212802,825991.53400852822,895068.72269589501,971993.70075175609]
[null,null,"Payments to suppliers and employees",null,"$'000",null,null,-414997.87559000007,-488918.14861540002,-542676.21164753602,-603225.44522180478,-665162.07252945914]
[null,null,"Cash flow arising from restructuring",null,"$'000"]
[null,null,"Cash movement in other assets and liabilites",null,"$'000",null,null,-8663.000669999994,10155,0,0,0]
[null,null,"Net cash inflow (outflow) from operating activities",null,"$'000",{"$f":"SUM(F17:F20)","v":0},0,{"$f":"SUM(H17:H20)","v":213818.87252000044},287551.09032672801,{"$f":"SUM(J17:J20)","v":283315.3223609922},291843.27747409022,306831.62822229695]
[null,null," "]
[null,null,"Cash flow from investing activities"]
[null,null,null,null,"$'000"]
[null,null,"Payments for property, plant and equipment",null,"$'000",null,null,-120228.68788999999,-257379.12457279977,-267220.05975070014,-334657.81196999067,-351820.78428958054]
[null,null,"Net movement in loans and advances",null,"$'000"]
[null,null,"Proceeds from sale of property, plant and equipment",null,"$'000"]
[null,null,"Interest received",null,"$'000",null,null,321.07603999999998,600,350,0,0]
[null,null,"Cash capital revenues",null,"$'000",null,null,28853,91900,78577.419084740002,86226.361911858927,89666.396378799662]
[null,null,"Net cash inflow (outflow) from investing activities",null,"$'000",{"$f":"SUM(F25:F29)","v":0},0,{"$f":"SUM(H25:H29)","v":-91054.611849999987},-164879.12457279977,{"$f":"SUM(J25:J29)","v":-188292.64066596015},-248431.45005813174,-262154.38791078085]
[null,null," "]
[null,null,"Cash flow from  financing activities"]
[]
[null,null,"Proceeds from borrowings",null,"$'000",null,null,93550.125407116269,100000,110000,200000,185000]
[null,null,"Repayments of borrowings",null,"$'000"]
[null,null,"Finance costs",null,"$'000",null,null,-102377.77504980002,-121099.23215867628,-128953.52742695124,-138041.30614857635,-151353.72320988093]
[null,null,"Dividends/TER",null,"$'000",null,null,-45410.012000000002,-102153.40375370404,-87623.032240327215,-88907.651722087496,-91197.212432169443]
[null,null,"Net cash inflow (outflow) from financing activities",null,"$'000",{"$f":"SUM(F34:F37)","v":0},0,{"$f":"SUM(H34:H37)","v":-54237.661642683757},-123252.63591238033,{"$f":"SUM(J34:J37)","v":-106576.55966727846},-26948.957870663842,-57550.935642050375]
[null,null," "]
[null,null,"Net increase (decrease) in cash held",null,"$'000"]
[]
[null,null,"Cash at beginning of reporting period",null,"$'000",null,{"$f":"F44","v":0},9005.6470000000008,77532.246027316694,{"$f":"I44","v":76951.575868864631},{"$f":"J44","v":65397.697896618251},{"$f":"K44","v":81860.567441912921}]
[null,null," "]
[null,null,"Cash at end of reporting period",null,"$'000",{"$f":"F38+F30+F21+F42","v":0},0,{"$f":"H38+H30+H21+H42","v":77532.246027316694},76951.575868864631,{"$f":"J38+J30+J21+J42","v":65397.697896618251},81860.567441912921,68986.872111378674]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0}]

{"sheet":"5.1.4","index":7,"n_rows":666,"n_cols":22,"rows_kept":666,"cut":false,"hidden":false,"merged":[[11,7,11,8],[11,5,11,6],[41,2,42,3],[17,2,18,3],[23,2,24,3],[29,2,30,3],[35,2,36,3],[11,1,12,1],[47,2,48,3],[59,2,60,3],[65,2,66,3],[71,2,72,3],[53,2,54,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Adjustment Journals for \",'Business Details'!$D$9)","v":"Regulatory Adjustment Journals for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2013:"},null,null,null,2013]
[null,"Journal Number","Account Debited",null,null,"Profit and Loss Statement",null,"Balance Sheet",null,"V5"]
[null,null,null,"Account Credited",null,"Debit","Credit","Debit","Credit",null,"Dist","Prod","Item1","Sign","Item2","sign","Item3","Sign","Item4","sign"]
[]
[null,1,"Non-regulated services revenue",null,"$'000",{"$f":"J15","v":1269.05},null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$K15&$L15&\"|\"&$M15&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N15+SUMIF(Datastore!$A:$A,$K15&$L15&\"|\"&$O15&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P15+SUMIF(Datastore!$A:$A,$K15&$L15&\"|\"&$Q15&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R15+SUMIF(Datastore!$A:$A,$K15&$L15&\"|\"&$S15&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T15)/1000","v":1269.05},"??",4,"R*",-1,null,0,null,0,null,0]
[null,1,null,"Regulatory adjustments","$'000",null,{"$f":"J15","v":1269.05}]
[]
[null,null,"Remove non-regulated revenue from regulatory accounts"]
[]
[]
[null,2,"Regulatory adjustments",null,"$'000",{"$f":"J21","v":1106.5785606000002},null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$K21&$L21&\"|\"&$M21&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N21+SUMIF(Datastore!$A:$A,$K21&$L21&\"|\"&$O21&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P21+SUMIF(Datastore!$A:$A,$K21&$L21&\"|\"&$Q21&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R21+SUMIF(Datastore!$A:$A,$K21&$L21&\"|\"&$S21&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T21)/1000","v":1106.5785606000002},"??",4,"E*",1,"EDEP",-1,"EI??",-1,"ETAX",-1]
[null,2,null,"Non-regulated services operating costs","$'000",null,{"$f":"J21","v":1106.5785606000002}]
[]
[null,2,"Remove non-regulated operating costs from regulatory accounts"]
[]
[]
[null,3,"Regulatory depreciation",null,"$'000",{"$f":"SUM(J27:J28)","v":24992.317636017367},null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$K27&$L27&\"|\"&$M27&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N27+SUMIF(Datastore!$A:$A,$K27&$L27&\"|\"&$O27&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P27+SUMIF(Datastore!$A:$A,$K27&$L27&\"|\"&$Q27&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R27+SUMIF(Datastore!$A:$A,$K27&$L27&\"|\"&$S27&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T27)/1000","v":-154772.00039060001},"??","?","EDEP",-1,"x",0,"x",0,"x",0]
[null,3,null,"Regulatory adjustment","$'000",null,{"$f":"SUM(J27:J28)","v":24992.317636017367},null,null,{"$f":"(SUMIF(Datastore!$A:$A,$K28&$L28&\"|\"&$M28&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N28+SUMIF(Datastore!$A:$A,$K28&$L28&\"|\"&$O28&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P28+SUMIF(Datastore!$A:$A,$K28&$L28&\"|\"&$Q28&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R28+SUMIF(Datastore!$A:$A,$K28&$L28&\"|\"&$S28&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T28)/1000","v":179764.31802661737},"??","?","K?ED",-1,"x",0,"x",0,"x",0]
[]
[null,null,"Reversal of current period accounting depreciation charge with regulatory annual charge"]
[]
[]
[null,4,"Accounting loss on disposal",null,"$'000",{"$f":"J33","v":6264},null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$K33&$L33&\"|\"&$M33&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N33+SUMIF(Datastore!$A:$A,$K33&$L33&\"|\"&$O33&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P33+SUMIF(Datastore!$A:$A,$K33&$L33&\"|\"&$Q33&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R33+SUMIF(Datastore!$A:$A,$K33&$L33&\"|\"&$S33&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T33)/1000","v":6264},"??","?","ELOD",1,"x",0,"x",0,"x",0]
[null,4,null,"Regulatory adjustment","$'000",null,{"$f":"J33","v":6264}]
[]
[null,null,"Reversal of accounting disposal"]
[]
[]
[null,5,"PPE - Opening Infrastructure Balance",null,"$'000",null,null,229859.5738913361]
[null,5,null,"Retained Earnings","$'000",null,null,null,229859.5738913361]
[]
[null,null,"Previous year differences between accounting and regulatory accounts"]
[]
[]
[null,6,"PPE - Revaluation",null,"$'000",null,null,{"$f":"SUM(J45:J46)","v":5347.8822148733889},null,{"$f":"(SUMIF(Datastore!$A:$A,$K45&$L45&\"|\"&$M45&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N45+SUMIF(Datastore!$A:$A,$K45&$L45&\"|\"&$O45&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P45+SUMIF(Datastore!$A:$A,$K45&$L45&\"|\"&$Q45&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R45+SUMIF(Datastore!$A:$A,$K45&$L45&\"|\"&$S45&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T45)/1000","v":-110626.7875822538},"??","?","B?EI",-1,"x",0,"x",0,"x",0]
[null,6,null,"Revaluation Reserve","$'000",null,null,null,{"$f":"SUM(J45:J46)","v":5347.8822148733889},{"$f":"(SUMIF(Datastore!$A:$A,$K46&$L46&\"|\"&$M46&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N46+SUMIF(Datastore!$A:$A,$K46&$L46&\"|\"&$O46&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P46+SUMIF(Datastore!$A:$A,$K46&$L46&\"|\"&$Q46&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R46+SUMIF(Datastore!$A:$A,$K46&$L46&\"|\"&$S46&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T46)/1000","v":115974.66979712719},"??","?","K?EI",1,"x",0,"x",0,"x",0]
[]
[null,null,"Difference between revaluation in accounting and regulatory accounts"]
[]
[]
[null,7,"Retained Earnings",null,"$'000",null,null,{"$f":"SUM(J51:J52)","v":9365.0650505549274},null,{"$f":"-(SUMIF(Datastore!$A:$A,$K51&$L51&\"|\"&$M51&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N51+SUMIF(Datastore!$A:$A,$K51&$L51&\"|\"&$O51&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P51+SUMIF(Datastore!$A:$A,$K51&$L51&\"|\"&$Q51&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R51+SUMIF(Datastore!$A:$A,$K51&$L51&\"|\"&$S51&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T51)/1000","v":363605.11498000007},"??","?","B?EA",-1,"ELOD",-1,"x",0,"x",0]
[null,7,null,"PPE - Additions","$'000",null,null,null,{"$f":"SUM(J51:J52)","v":9365.0650505549274},{"$f":"(SUMIF(Datastore!$A:$A,$K52&$L52&\"|\"&$M52&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N52+SUMIF(Datastore!$A:$A,$K52&$L52&\"|\"&$O52&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P52+SUMIF(Datastore!$A:$A,$K52&$L52&\"|\"&$Q52&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R52+SUMIF(Datastore!$A:$A,$K52&$L52&\"|\"&$S52&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T52)/1000","v":-354240.04992944514},"??","?","K?EA",-1,"x",0,"x",0,"x",0]
[]
[null,null,"Difference between additions in accounting and regulatory accounts"]
[]
[]
[null,8,"Retained Earnings",null,"$'000",null,null,{"$f":"SUM(J57:J58)","v":24992.317636017367},null,{"$f":"(SUMIF(Datastore!$A:$A,$K57&$L57&\"|\"&$M57&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N57+SUMIF(Datastore!$A:$A,$K57&$L57&\"|\"&$O57&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P57+SUMIF(Datastore!$A:$A,$K57&$L57&\"|\"&$Q57&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R57+SUMIF(Datastore!$A:$A,$K57&$L57&\"|\"&$S57&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T57)/1000","v":-154772.00039060001},"??","?","EDEP",-1,"x",0,"x",0,"x",0]
[null,8,null,"PPE - Depreciation","$'000",null,null,null,{"$f":"SUM(J57:J58)","v":24992.317636017367},{"$f":"(SUMIF(Datastore!$A:$A,$K58&$L58&\"|\"&$M58&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N58+SUMIF(Datastore!$A:$A,$K58&$L58&\"|\"&$O58&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P58+SUMIF(Datastore!$A:$A,$K58&$L58&\"|\"&$Q58&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R58+SUMIF(Datastore!$A:$A,$K58&$L58&\"|\"&$S58&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T58)/1000","v":179764.31802661737},"??","?","K?ED",-1,"x",0,"x",0,"x",0]
[]
[null,null,"Difference between depreciation in accounting and regulatory accounts"]
[]
[]
[null,9,"PPE - Disposals",null,"$'000",null,null,{"$f":"SUM(J63:J64)","v":6264},null,{"$f":"(SUMIF(Datastore!$A:$A,$K63&$L63&\"|\"&$M63&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N63+SUMIF(Datastore!$A:$A,$K63&$L63&\"|\"&$O63&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P63+SUMIF(Datastore!$A:$A,$K63&$L63&\"|\"&$Q63&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R63+SUMIF(Datastore!$A:$A,$K63&$L63&\"|\"&$S63&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T63)/1000","v":6264},"??","?","ELOD",1,"x",0,"x",0,"x",0]
[null,9,null,"Retained Earnings","$'000",null,null,null,{"$f":"SUM(J63:J64)","v":6264},{"$f":"(SUMIF(Datastore!$A:$A,$K64&$L64&\"|\"&$M64&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$N64+SUMIF(Datastore!$A:$A,$K64&$L64&\"|\"&$O64&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$P64+SUMIF(Datastore!$A:$A,$K64&$L64&\"|\"&$Q64&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$R64+SUMIF(Datastore!$A:$A,$K64&$L64&\"|\"&$S64&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$T64)/1000","v":0},"??","?","K?EX",1,"x",0,"x",0,"x",0]
[]
[null,null,"Difference between disposals in accounting and regulatory accounts"]
[]
[]
[null,10,"PPE - WIP",null,"$'000",null,null,40590.456630297005]
[null,10,null,"Reserve","$'000",null,null,null,40590.456630297005]
[]
[null,null,"Difference between accounting and regulatory WIP"]
[null,null,null,null,null,null,null,null,null,{"$f":"H39+H45-I52-I58+H63+H69","v":247704.5300499342},"Check"]
[null,null,null,null,null,null,null,null,null,247704.5300499342]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0}]

{"sheet":"5.1.5","index":8,"n_rows":237,"n_cols":10,"rows_kept":237,"cut":false,"hidden":false,"merged":[[243,1,244,1],[11,2,11,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Adjustments for \",'Business Details'!$D$9)","v":"Regulatory Adjustments for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2013"}]
[null,null,"Account heading",null,null,"Consolidated Statement Value","Regulatory Adjustments","Regulatory Value",null,"Journal Reference"]
[null,null," "]
[null,null,"Revenues"]
[null,null,"Revenue from services",null,"$'000",{"$f":"'5.1.1'!J16","v":835939.76211973792},{"$f":"'5.1.4'!F15","v":1269.05},{"$f":"F15-G15","v":834670.71211973787},null,1]
[null,null,"Investment income",null,"$'000",{"$f":"'5.1.1'!J17","v":350},null,{"$f":"F16-G16","v":350}]
[null,null,"Net profit / (loss) from sale of regulatory assets",null,"$'000",{"$f":"'5.1.1'!J18","v":-6264},{"$f":"-'5.1.4'!F33","v":-6264},0,null,4]
[null,null,"Net profit / (loss) from sale of unregulated assets",null,"$'000",{"$f":"'5.1.1'!J19","v":0},null,0]
[null,null,"Contributions",null,"$'000",{"$f":"'5.1.1'!J20","v":137689.06091989996},null,137689.06091989996]
[null,null,{"$f":"'5.1.1'!C21","v":"Non-recurrent"},null,"$'000",{"$f":"'5.1.1'!J21","v":5500},null,5500]
[null,null,{"$f":"'5.1.1'!C22","v":"Other 2 - [specify]"},null,"$'000",{"$f":"'5.1.1'!J22","v":0},null,0]
[null,null,"Total Revenue",null,"$'000",{"$f":"'5.1.1'!J23","v":973214.82303963788},{"$f":"SUM(G15:G21)","v":-4994.95},{"$f":"SUM(H15:H21)","v":978209.77303963783}]
[]
[null,null,"Expenses "]
[null,null,"Operating expenditure",null,"$'000",{"$f":"'5.1.1'!J26","v":534203.36139823601},{"$f":"'5.1.4'!G22","v":1106.5785606000002},{"$f":"F25-G25","v":533096.78283763595},null,2]
[null,null,"Bad debts",null,"$'000",{"$f":"'5.1.1'!J27","v":2086.3412802868434},null,{"$f":"F26-G26","v":2086.3412802868434}]
[null,null,{"$f":"'5.1.1'!C28","v":"Non-recurrent"},null,"$'000",{"$f":"'5.1.1'!J28","v":0},null,{"$f":"F27-G27","v":0}]
[null,null,{"$f":"'5.1.1'!C29","v":"Other 2 - [specify]"},null,"$'000",{"$f":"'5.1.1'!J29","v":0},null,{"$f":"F28-G28","v":0}]
[null,null,"Total Expenses",null,"$'000",{"$f":"'5.1.1'!J30","v":536289.70267852291},{"$f":"SUM(G25:G28)","v":1106.5785606000002},{"$f":"SUM(H25:H28)","v":535183.12411792285}]
[]
[null,null,"EBITDA",null,"$'000",{"$f":"'5.1.1'!J32","v":436925.12036111497},{"$f":"G22-G29","v":-6101.5285605999998},{"$f":"H22-H29","v":443026.64892171498}]
[null,null," "]
[null,null,"Depreciation",null,"$'000",{"$f":"'5.1.1'!J34","v":154772.00039060001},{"$f":"-'5.1.4'!F27","v":-24992.317636017367},{"$f":"F33-G33","v":179764.31802661737},null,3]
[null,null,"Earnings Before Interest, Tax and Amortisation",null,"$'000",{"$f":"'5.1.1'!J35","v":282153.11997051496},{"$f":"G31-G33","v":18890.789075417368},{"$f":"H31-H33","v":263262.33089509758}]
[null,null," "]
[null,null,"Borrowing costs",null,"$'000",{"$f":"'5.1.1'!J37","v":124924.209},null,{"$f":"F36-G36","v":124924.209}]
[null,null,"Profit/Loss Before Tax ",null,"$'000",{"$f":"'5.1.1'!J38","v":157228.91097051496},{"$f":"G34-G36","v":18890.789075417368},{"$f":"H34-H36","v":138338.12189509757}]
[null,null," "]
[null,null,"Tax Expense",null,"$'000",{"$f":"'5.1.1'!J40","v":47168.673291154453},null,{"$f":"F39-G39","v":47168.673291154453}]
[]
[null,null,"Profit/Loss After Tax ",null,"$'000",{"$f":"'5.1.1'!J42","v":110060.23767936051},{"$f":"G37-G39","v":18890.789075417368},{"$f":"H37-H39","v":91169.448603943121}]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]

{"sheet":"5.1.6","index":9,"n_rows":59,"n_cols":10,"rows_kept":59,"cut":false,"hidden":false,"merged":[[342,1,343,1],[10,1,11,1],[67,1,68,1],[287,1,288,1],[232,1,233,1],[177,1,178,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Adjustments for \",'Business Details'!$D$9)","v":"Regulatory Adjustments for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2013:"}]
[null,null,{"$f":"'5.1.7'!C12","v":"Account heading"},null,null,"Consolidated Statement Value","Regulatory Adjustments","Regulatory Value",null,"Journal Reference"]
[]
[null,null,"Current Assets"]
[]
[null,null,"Cash",null,"$'000",{"$f":"'5.1.2'!J17","v":65397.69789661828},null,{"$f":"F16-G16","v":65397.69789661828}]
[null,null,"Receivables",null,"$'000",{"$f":"'5.1.2'!J18","v":21289.234382394759},null,{"$f":"F17-G17","v":21289.234382394759}]
[null,null,"Other",null,"$'000",{"$f":"'5.1.2'!J19","v":143748.49055796},null,{"$f":"F18-G18","v":143748.49055796}]
[null,null,"Total Current Assets",null,"$'000",{"$f":"'5.1.2'!J20","v":230435.42283697304},{"$f":"SUM(G16:G18)","v":0},{"$f":"SUM(H16:H18)","v":230435.42283697304}]
[null,null," "]
[null,null,"Non-Current Assets"]
[]
[null,null,"Property, plant and equipment",null,"$'000",{"$f":"'5.1.2'!J24","v":4825591.0755728539},{"$f":"-('5.1.4'!H39+'5.1.4'!H45-'5.1.4'!I52-'5.1.4'!I58+'5.1.4'!H63+'5.1.4'!H69)","v":-247704.5300499342},{"$f":"F23-G23","v":5073295.605622788},null,"5, 6, 7, 8, 9, 10"]
[null,null,"Deferred tax assets",null,"$'000",{"$f":"'5.1.2'!J25","v":23758.525774141544},null,{"$f":"F24-G24","v":23758.525774141544}]
[null,null,"Other",null,"$'000",{"$f":"'5.1.2'!J26","v":1091},null,{"$f":"F25-G25","v":1091}]
[null,null,"Total non-current assets",null,"$'000",{"$f":"'5.1.2'!J27","v":4850440.6013469957},{"$f":"SUM(G23:G25)","v":-247704.5300499342},{"$f":"SUM(H23:H25)","v":5098145.1313969297}]
[null,null," "]
[null,null,"TOTAL ASSETS",null,"$'000",{"$f":"'5.1.2'!J29","v":5080876.024183969},{"$f":"G26+G19","v":-247704.5300499342},{"$f":"H26+H19","v":5328580.5542339031}]
[]
[null,null,"Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",{"$f":"'5.1.2'!J33","v":126600},null,{"$f":"F32-G32","v":126600}]
[null,null,"Interest-bearing liabilities",null,"$'000",{"$f":"'5.1.2'!J34","v":0},null,{"$f":"F33-G33","v":0}]
[null,null,"Current tax liabilities",null,"$'000",{"$f":"'5.1.2'!J35","v":8874.6692061010745},null,{"$f":"F34-G34","v":8874.6692061010745}]
[null,null,"Provisions",null,"$'000",{"$f":"'5.1.2'!J36","v":72431.168386100442},null,{"$f":"F35-G35","v":72431.168386100442}]
[null,null,"Other",null,"$'000",{"$f":"'5.1.2'!J37","v":16528.742074372472},null,{"$f":"F36-G36","v":16528.742074372472}]
[null,null,"Total current Liabilities",null,"$'000",{"$f":"'5.1.2'!J38","v":224434.57966657399},{"$f":"SUM(G32:G36)","v":0},{"$f":"SUM(H32:H36)","v":224434.57966657399}]
[null,null," "]
[null,null,"Non-Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",{"$f":"'5.1.2'!J42","v":0},null,{"$f":"F41-G41","v":0}]
[null,null,"Intrest-bearing liabilities",null,"$'000",{"$f":"'5.1.2'!J43","v":1984987.8017571161},null,{"$f":"F42-G42","v":1984987.8017571161}]
[null,null,"Current tax liabilities",null,"$'000",{"$f":"'5.1.2'!J44","v":53479.889733839998},null,{"$f":"F43-G43","v":53479.889733839998}]
[null,null,"Provisions",null,"$'000",{"$f":"'5.1.2'!J45","v":0},null,{"$f":"F44-G44","v":0}]
[null,null,"Other",null,"$'000",{"$f":"'5.1.2'!J46","v":1900},null,{"$f":"F45-G45","v":1900}]
[null,null,"Total Non-Current Liabilities",null,"$'000",{"$f":"'5.1.2'!J47","v":2040367.6914909561},{"$f":"SUM(G41:G45)","v":0},{"$f":"SUM(H41:H45)","v":2040367.6914909561}]
[null,null," "]
[null,null,"TOTAL LIABILITIES",null,"$'000",{"$f":"'5.1.2'!J49","v":2264802.2711575301},{"$f":"G46+G37","v":0},{"$f":"H46+H37","v":2264802.2711575301}]
[null,null," "]
[null,null,"NET ASSETS/(LIABILITIES)",null,"$'000",{"$f":"'5.1.2'!J51","v":2816073.7530264389},{"$f":"G28-G48","v":-247704.5300499342},{"$f":"H28-H48","v":3063778.2830763729}]
[null,null," "]
[null,null,"Shareholders Equity"]
[]
[null,null,"Share Capital",null,"$'000",{"$f":"'5.1.2'!J55","v":2538793.1550199999},null,{"$f":"F54-G54","v":2538793.1550199999}]
[null,null,"Reserves",null,"$'000",{"$f":"'5.1.2'!J56","v":110626.7875822538},{"$f":"-'5.1.4'!I46","v":-5347.8822148733889},{"$f":"F55-G55","v":115974.66979712719},null,6]
[null,null,"Retained earnings",null,"$'000",{"$f":"'5.1.2'!J57","v":166654.25570430467},{"$f":"-('5.1.4'!I40-'5.1.4'!H51-'5.1.4'!H57+'5.1.4'!I64+'5.1.4'!I70)","v":-242356.64783506081},{"$f":"F56-G56","v":409010.90353936551},null,"5, 7, 8, 9, 10"]
[null,null," ",null,null,{"$f":"'5.1.2'!J58","v":0}]
[null,null,"TOTAL SHAREHOLDERS EQUITY",null,"$'000",{"$f":"'5.1.2'!J59","v":2816074.1983065582},{"$f":"SUM(G54:G56)","v":-247704.5300499342},{"$f":"SUM(H54:H56)","v":3063778.7283564927}]
[null,null,null," "]

{"sheet":"5.1.7","index":10,"n_rows":2121,"n_cols":41,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[243,1,244,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Values for \",'Business Details'!$D$9)","v":"Regulatory Values for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,2009,2010,2011,2012,null,2014,2015]
[null,null,"Account heading",null,"Numeration",{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},{"$f":"'5.1.1'!L13","v":2015},"V5","V5","V5","V5",null,"V5","V5",null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD12","v":" "}]
[null,null," ",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist","Prod","Item1","Sign","Item2","sign","Item3","Sign","Item4","sign","Notes:"]
[null,null,"Revenues"]
[null,null,"Revenue from services",null,"$'000",{"$f":"'5.1.1'!F16-M15","v":566670.61905999994},{"$f":"'5.1.1'!G16-N15","v":643851.51401999977},{"$f":"'5.1.1'!H16-O15","v":703256.42666000046},{"$f":"'5.1.1'!I16-P15","v":780050.01157360012},{"$f":"'5.1.5'!H15","v":834670.71211973787},{"$f":"'5.1.1'!K16-R15","v":910764.73364716151},{"$f":"'5.1.1'!L16-S15","v":989437.78916461265},{"$f":"(SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$V15&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$W15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$X15&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$Y15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$Z15&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$AA15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$AB15&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$AC15)/1000","v":16576.783830000004},{"$f":"(SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$V15&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$W15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$X15&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$Y15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$Z15&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$AA15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$AB15&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$AC15)/1000","v":15815.071260000002},{"$f":"(SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$V15&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$W15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$X15&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$Y15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$Z15&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$AA15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$AB15&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$AC15)/1000","v":15022.113710000001},{"$f":"(SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$V15&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$W15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$X15&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$Y15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$Z15&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$AA15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$AB15&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$AC15)/1000","v":1327.441},{"$f":"(SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$V15&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$W15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$X15&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$Y15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$Z15&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$AA15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$AB15&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$AC15)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$V15&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$W15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$X15&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$Y15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$Z15&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$AA15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$AB15&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$AC15)/1000","v":1510.1695},{"$f":"(SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$V15&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$W15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$X15&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$Y15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$Z15&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$AA15+SUMIF(Datastore!$A:$A,$T15&$U15&\"|\"&$AB15&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$AC15)/1000","v":1600.7796700000001},"??",4,"R*",-1,null,0,null,0,null,0,"Removes non-regulated services"]
[null,null,"Investment income",null,"$'000",{"$f":"'5.1.1'!F17-M16","v":600},{"$f":"'5.1.1'!G17-N16","v":499.88915000000003},{"$f":"'5.1.1'!H17-O16","v":321.07603999999998},{"$f":"'5.1.1'!I17-P16","v":600},{"$f":"'5.1.5'!H16","v":350},{"$f":"'5.1.1'!K17-R16","v":0},{"$f":"'5.1.1'!L17-S16","v":0}]
[null,null,"Net profit / (loss) from sale of regulatory assets",null,"$'000",{"$f":"'5.1.1'!F18-M17","v":-10355.175999999999},{"$f":"'5.1.1'!G18-N17","v":-16706.442500000001},{"$f":"'5.1.1'!H18-O17","v":0},{"$f":"'5.1.1'!I18-P17","v":0},{"$f":"'5.1.5'!H17","v":0},{"$f":"'5.1.1'!K18-R17","v":0},{"$f":"'5.1.1'!L18-S17","v":0},null,null,{"$f":"24669+(SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$V17&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$W17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$X17&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$Y17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$Z17&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$AA17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$AB17&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$AC17)/1000","v":-5456.7269300000007},{"$f":"(SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$V17&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$W17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$X17&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$Y17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$Z17&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$AA17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$AB17&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$AC17)/1000","v":-8164},{"$f":"(SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$V17&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$W17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$X17&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$Y17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$Z17&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$AA17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$AB17&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$AC17)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$V17&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$W17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$X17&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$Y17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$Z17&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$AA17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$AB17&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$AC17)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$V17&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$W17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$X17&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$Y17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$Z17&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$AA17+SUMIF(Datastore!$A:$A,$T17&$U17&\"|\"&$AB17&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$AC17)/1000","v":0},"??","?","ELOD",-1,"x",0,"x",0,"x",0,"Removes non-flood related loss on disposals"]
[]
[null,null,"Contributions",null,"$'000",{"$f":"'5.1.1'!F20-M19","v":156359.92571999997},{"$f":"'5.1.1'!G20-N19","v":187134.20839000001},{"$f":"'5.1.1'!H20-O19","v":142531.25905999998},{"$f":"'5.1.1'!I20-P19","v":115910.3664656},{"$f":"'5.1.5'!H19","v":137689.06091989996},{"$f":"'5.1.1'!K20-R19","v":149380.02418514414},{"$f":"'5.1.1'!L20-S19","v":153311.55677809531}]
[null,null,{"$f":"'5.1.1'!C21","v":"Non-recurrent"},null,"$'000",{"$f":"'5.1.1'!F21-M20","v":0},{"$f":"'5.1.1'!G21-N20","v":0},{"$f":"'5.1.1'!H21-O20","v":-13875.492759999999},{"$f":"'5.1.1'!I21-P20","v":20},{"$f":"'5.1.5'!H20","v":5500},{"$f":"'5.1.1'!K21-R20","v":0},{"$f":"'5.1.1'!L21-S20","v":0},null,null,{"$f":"25571-24669","v":902}]
[null,null,{"$f":"'5.1.1'!C22","v":"Other 2 - [specify]"},null,"$'000",{"$f":"'5.1.1'!F22-M21","v":0},{"$f":"'5.1.1'!G22-N21","v":0},{"$f":"'5.1.1'!H22-O21","v":0},{"$f":"'5.1.1'!I22-P21","v":0},{"$f":"'5.1.5'!H21","v":0},{"$f":"'5.1.1'!K22-R21","v":0},{"$f":"'5.1.1'!L22-S21","v":0}]
[null,null,"Total Revenue",null,"$'000",{"$f":"SUM(F15:F21)","v":713275.3687799999},814779.16905999975,832233.26900000032,{"$f":"SUM(I15:I21)","v":896580.37803920009},{"$f":"SUM(J15:J21)","v":978209.77303963783},1060144.7578323057,1142749.345942708]
[]
[null,null,"Expenses "]
[null,null,"Operating expenditure",null,"$'000",{"$f":"'5.1.1'!F26-M25","v":269844.57983370154},{"$f":"'5.1.1'!G26-N25","v":345858.35632999963},{"$f":"'5.1.1'!H26-O25","v":379362.19642909983},{"$f":"'5.1.1'!I26-P25","v":458140.0956891001},{"$f":"'5.1.5'!H25","v":533096.78283763595},{"$f":"'5.1.1'!K26-R25","v":578057.69268218533},{"$f":"'5.1.1'!L26-S25","v":643788.70070769172},{"$f":"(SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$V25&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$W25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$X25&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$Y25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$Z25&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$AA25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$AB25&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$AC25)/1000","v":13782.423398762303},{"$f":"(SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$V25&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$W25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$X25&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$Y25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$Z25&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$AA25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$AB25&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$AC25)/1000","v":14031.137720000002},{"$f":"(SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$V25&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$W25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$X25&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$Y25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$Z25&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$AA25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$AB25&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$AC25)/1000","v":11866.356700899998},{"$f":"(SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$V25&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$W25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$X25&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$Y25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$Z25&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$AA25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$AB25&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$AC25)/1000","v":1107.6023591000003},{"$f":"(SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$V25&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$W25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$X25&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$Y25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$Z25&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$AA25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$AB25&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$AC25)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$V25&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$W25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$X25&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$Y25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$Z25&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$AA25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$AB25&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$AC25)/1000","v":1148.759},{"$f":"(SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$V25&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$W25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$X25&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$Y25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$Z25&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$AA25+SUMIF(Datastore!$A:$A,$T25&$U25&\"|\"&$AB25&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$AC25)/1000","v":1189.325},"??",4,"E*",1,"EDEP",-1,"EI??",-1,"ETAX",-1,"Removes items added below"]
[null,null,"Bad debts",null,"$'000",{"$f":"'5.1.1'!F27-M26","v":-387.48629},{"$f":"'5.1.1'!G27-N26","v":-500.42570999999998},{"$f":"'5.1.1'!H27-O26","v":3515.4230000000007},{"$f":"'5.1.1'!I27-P26","v":3816.6840000000002},{"$f":"'5.1.5'!H26","v":2086.3412802868434},{"$f":"'5.1.1'!K27-R26","v":2276.9118341179037},{"$f":"'5.1.1'!L27-S26","v":2473.5944729115322}]
[null,null,{"$f":"'5.1.1'!C28","v":"Non-recurrent"},null,"$'000",{"$f":"'5.1.1'!F28-M27","v":0},{"$f":"'5.1.1'!G28-N27","v":0},{"$f":"'5.1.1'!H28-O27","v":10773.658220000001},{"$f":"'5.1.1'!I28-P27","v":3980.6590000000001},{"$f":"'5.1.5'!H27","v":0},{"$f":"'5.1.1'!K28-R27","v":0},{"$f":"'5.1.1'!L28-S27","v":0}]
[null,null,{"$f":"'5.1.1'!C29","v":"Other 2 - [specify]"},null,"$'000",{"$f":"'5.1.1'!F29-M28","v":0},{"$f":"'5.1.1'!G29-N28","v":0},{"$f":"'5.1.1'!H29-O28","v":0},{"$f":"'5.1.1'!I29-P28","v":0},{"$f":"'5.1.5'!H28","v":0},{"$f":"'5.1.1'!K29-R28","v":0},{"$f":"'5.1.1'!L29-S28","v":0}]
[null,null,"Total Expenses",null,"$'000",{"$f":"SUM(F25:F28)","v":269457.09354370157},345357.93061999965,393651.27764909982,{"$f":"SUM(I25:I28)","v":465937.43868910009},{"$f":"SUM(J25:J28)","v":535183.12411792285},580334.60451630328,646262.29518060328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,"EBITDA",null,"$'000",{"$f":"F22-F29","v":443818.27523629833},469421.2384400001,438581.9913509005,{"$f":"I22-I29","v":430642.9393501},{"$f":"J22-J29","v":443026.64892171498},479810.15331600246,496487.05076210469]
[null,null," "]
[null,null,"Depreciation",null,"$'000",{"$f":"'5.1.1'!F34-M33","v":137546.49785261173},{"$f":"'5.1.1'!G34-N33","v":142676.68068964101},{"$f":"'5.1.1'!H34-O33","v":160327.98761517482},{"$f":"'5.1.1'!I34-P33","v":167547.62950147584},{"$f":"'5.1.5'!H33","v":179764.31802661737},{"$f":"'5.1.1'!K34-R33","v":196849.04238568907},{"$f":"'5.1.1'!L34-S33","v":216144.34841671886},{"$f":"(SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$V33&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$W33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$X33&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$Y33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$Z33&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$AA33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$AB33&\"|\"&M$12&\"|\"&\"FY\"&RIGHT(M$11,2),Datastore!$G:$G)*$AC33)/1000","v":3720.3310873882474},{"$f":"(SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$V33&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$W33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$X33&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$Y33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$Z33&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$AA33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$AB33&\"|\"&N$12&\"|\"&\"FY\"&RIGHT(N$11,2),Datastore!$G:$G)*$AC33)/1000","v":355.50302035894993},{"$f":"(SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$V33&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$W33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$X33&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$Y33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$Z33&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$AA33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$AB33&\"|\"&O$12&\"|\"&\"FY\"&RIGHT(O$11,2),Datastore!$G:$G)*$AC33)/1000","v":-24932.163245174826},{"$f":"(SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$V33&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$W33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$X33&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$Y33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$Z33&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$AA33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$AB33&\"|\"&P$12&\"|\"&\"FY\"&RIGHT(P$11,2),Datastore!$G:$G)*$AC33)/1000","v":-26032.73694267586},{"$f":"(SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$V33&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$W33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$X33&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$Y33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$Z33&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$AA33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$AB33&\"|\"&Q$12&\"|\"&\"FY\"&RIGHT(Q$11,2),Datastore!$G:$G)*$AC33)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$V33&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$W33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$X33&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$Y33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$Z33&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$AA33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$AB33&\"|\"&R$12&\"|\"&\"FY\"&RIGHT(R$11,2),Datastore!$G:$G)*$AC33)/1000","v":-30519.654384114354},{"$f":"(SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$V33&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$W33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$X33&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$Y33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$Z33&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$AA33+SUMIF(Datastore!$A:$A,$T33&$U33&\"|\"&$AB33&\"|\"&S$12&\"|\"&\"FY\"&RIGHT(S$11,2),Datastore!$G:$G)*$AC33)/1000","v":-33383.034111467925},"??","?","K?ED",1,"EDEP",1,"x",0,"x",0,"Difference between accounting and regulatory depreciation"]
[null,null,"Earnings Before Interest, Tax and Amortisation",null,"$'000",{"$f":"F31-F33","v":306271.77738368663},326744.55775035906,278254.00373572565,{"$f":"I31-I33","v":263095.30984862417},{"$f":"J31-J33","v":263262.33089509758},282961.11093031336,280342.7023453858]
[null,null," "]
[null,null,"Borrowing costs",null,"$'000",{"$f":"'5.1.1'!F37-M36","v":139103.94724000001},{"$f":"'5.1.1'!G37-N36","v":141085.74224000005},{"$f":"'5.1.1'!H37-O36","v":111476.1726198},{"$f":"'5.1.1'!I37-P36","v":116616.22500000001},{"$f":"'5.1.5'!H36","v":124924.209},{"$f":"'5.1.1'!K37-R36","v":133612.30614857635},{"$f":"'5.1.1'!L37-S36","v":146229.72320988096}]
[null,null,"Profit/Loss Before Tax ",null,"$'000",{"$f":"F34-F36","v":167167.83014368662},185658.81551035901,166777.83111592566,{"$f":"I34-I36","v":146479.08484862416},{"$f":"J34-J36","v":138338.12189509757},149348.80478173701,134112.97913550484]
[null,null," "]
[null,null,"Tax Expense",null,"$'000",{"$f":"'5.1.1'!F40-M39","v":40682.517999999996},{"$f":"'5.1.1'!G40-N39","v":63621.715979999994},{"$f":"'5.1.1'!H40-O39","v":58285.832000000002},{"$f":"'5.1.1'!I40-P39","v":49370.298000000003},{"$f":"'5.1.5'!H39","v":47168.673291154453},{"$f":"'5.1.1'!K40-R39","v":54068.961376183019},{"$f":"'5.1.1'!L40-S39","v":50372.240870576701}]
[]
[null,null,"Profit/Loss After Tax ",null,"$'000",{"$f":"F37-F39","v":126485.31214368662},122037.09953035902,{"$f":"H37-H39","v":108491.99911592566},{"$f":"I37-I39","v":97108.78684862415},{"$f":"J37-J39","v":91169.448603943121},{"$f":"K37-K39","v":95279.843405553984},83740.738264928135]
[null,null," "]
[null,null,"Dividend paid",null,"$'000",{"$f":"'5.1.1'!F44-M43","v":0},{"$f":"'5.1.1'!G44-N43","v":0},{"$f":"'5.1.1'!H44-O43","v":64121.048999999999},{"$f":"'5.1.1'!I44-P43","v":52982.865819999999},{"$f":"'5.1.1'!H44","v":64121.048999999999},{"$f":"'5.1.1'!K44-R43","v":55902.897692580642},{"$f":"'5.1.1'!L44-S43","v":46191.419432657742}]
[]
[null,null,"Retained earnings for the year",null,"$'000",{"$f":"F41-F43","v":126485.31214368662},122037.09953035902,{"$f":"H41-H43","v":44370.950115925662},{"$f":"I41-I43","v":44125.92102862415},{"$f":"J41-J43","v":27048.399603943122},{"$f":"K41-K43","v":39376.945712973342},37549.318832270394]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$151","v":0.85548729216857367}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AD245","v":" "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]

{"sheet":"5.1.8","index":11,"n_rows":666,"n_cols":14,"rows_kept":666,"cut":false,"hidden":false,"merged":[[342,1,343,1],[10,1,11,1],[67,1,68,1],[287,1,288,1],[232,1,233,1],[177,1,178,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Regulatory Values for \",'Business Details'!$D$9)","v":"Regulatory Values for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,{"$f":"'5.1.7'!F11","v":"For Year Ending 30 June:"}]
[null,null,{"$f":"'5.1.7'!C12","v":"Account heading"},null,{"$f":"'5.1.7'!E12","v":"Numeration"},{"$f":"'5.1.7'!F12","v":2009},{"$f":"'5.1.7'!G12","v":2010},{"$f":"'5.1.7'!H12","v":2011},{"$f":"'5.1.7'!I12","v":2012},{"$f":"'5.1.7'!J12","v":2013},{"$f":"'5.1.7'!K12","v":2014},{"$f":"'5.1.7'!L12","v":2015}]
[]
[null,null,"Current Assets"]
[]
[null,null,"Cash",null,"$'000",null,{"$f":"'5.1.2'!G17","v":9005.6470000000008},{"$f":"'5.1.2'!H17","v":77532.246027316811},{"$f":"'5.1.2'!I17","v":76951.575868864704},{"$f":"'5.1.6'!H16","v":65397.69789661828},{"$f":"'5.1.2'!K17","v":81860.567441912906},{"$f":"'5.1.2'!L17","v":68986.872111378645}]
[null,null,"Receivables",null,"$'000",null,{"$f":"'5.1.2'!G18","v":13771.94209},{"$f":"'5.1.2'!H18","v":25101.617920000001},{"$f":"'5.1.2'!I18","v":20487.347551472001},{"$f":"'5.1.6'!H17","v":21289.234382394759},{"$f":"'5.1.2'!K18","v":22368.502999543227},{"$f":"'5.1.2'!L18","v":24189.776609488254}]
[null,null,"Other",null,"$'000",null,{"$f":"'5.1.2'!G19","v":827.62099999999987},{"$f":"'5.1.2'!H19","v":150809.26137000002},{"$f":"'5.1.2'!I19","v":127680.8487228},{"$f":"'5.1.6'!H18","v":143748.49055796},{"$f":"'5.1.2'!K19","v":160359.35788593261},{"$f":"'5.1.2'!L19","v":175562.13597857801}]
[null,null,"Total Current Assets",null,"$'000",{"$f":"SUM(F16:F18)","v":0},{"$f":"SUM(G16:G18)","v":23605.21009},{"$f":"SUM(H16:H18)","v":253443.12531731685},{"$f":"SUM(I16:I18)","v":225119.77214313671},{"$f":"SUM(H16:H18)","v":253443.12531731685},264588.42832738871,{"$f":"SUM(L16:L18)","v":268738.78469944489}]
[null,null," "]
[null,null,"Non-Current Assets"]
[]
[null,null,"Property, plant and equipment",null,"$'000",null,4278931.9505141079,4525922.9705807883,4766281.6622899557,{"$f":"'5.1.6'!H23","v":5073295.605622788},5467563.0653213281,5854701.6732694376]
[null,null,"Deferred tax assets",null,"$'000",null,{"$f":"'5.1.2'!G25","v":11602.871000000001},{"$f":"'5.1.2'!H25","v":12408.146000000001},{"$f":"'5.1.2'!I25","v":18747.322240891699},{"$f":"'5.1.6'!H24","v":23758.525774141544},{"$f":"'5.1.2'!K25","v":29073.952635975707},{"$f":"'5.1.2'!L25","v":34727.380452705154}]
[null,null,"Other",null,"$'000",null,{"$f":"'5.1.2'!G26","v":0},{"$f":"'5.1.2'!H26","v":1091},{"$f":"'5.1.2'!I26","v":1091},{"$f":"'5.1.6'!H25","v":1091},{"$f":"'5.1.2'!K26","v":1091},{"$f":"'5.1.2'!L26","v":1091}]
[null,null,"Total non-current assets",null,"$'000",{"$f":"SUM(F23:F25)","v":0},{"$f":"SUM(G23:G25)","v":4290534.8215141082},{"$f":"SUM(H23:H25)","v":4539422.116580788},{"$f":"SUM(I23:I25)","v":4786119.9845308475},{"$f":"SUM(H23:H25)","v":4539422.116580788},5497728.0179573037,{"$f":"SUM(L23:L25)","v":5890520.0537221432}]
[null,null," "]
[null,null,"TOTAL ASSETS",null,"$'000",{"$f":"F26+F19","v":0},4314140.0316041084,4792865.2418981045,{"$f":"I26+I19","v":5011239.7566739842},{"$f":"H26+H19","v":4792865.2418981045},5762316.4462846927,{"$f":"L26+L19","v":6159258.8384215878}]
[]
[null,null,"Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",null,{"$f":"'5.1.2'!G33","v":54904.239150000001},{"$f":"'5.1.2'!H33","v":118613.0431},{"$f":"'5.1.2'!I33","v":113100},{"$f":"'5.1.6'!H32","v":126600},{"$f":"'5.1.2'!K33","v":150600},{"$f":"'5.1.2'!L33","v":161400}]
[null,null,"Interest-bearing liabilities",null,"$'000",null,{"$f":"'5.1.2'!G34","v":0},{"$f":"'5.1.2'!H34","v":0},{"$f":"'5.1.2'!I34","v":0},{"$f":"'5.1.6'!H33","v":0},{"$f":"'5.1.2'!K34","v":0},{"$f":"'5.1.2'!L34","v":0}]
[null,null,"Current tax liabilities",null,"$'000",null,{"$f":"'5.1.2'!G35","v":0},{"$f":"'5.1.2'!H35","v":14229.779},{"$f":"'5.1.2'!I35","v":9962.5251591779397},{"$f":"'5.1.6'!H34","v":8874.6692061010745},{"$f":"'5.1.2'!K35","v":10316.637438605854},{"$f":"'5.1.2'!L35","v":9266.9884988277681}]
[null,null,"Provisions",null,"$'000",null,{"$f":"'5.1.2'!G36","v":31423.925600000002},{"$f":"'5.1.2'!H36","v":77774.20603999999},{"$f":"'5.1.2'!I36","v":74379.865821490166},{"$f":"'5.1.6'!H35","v":72431.168386100442},{"$f":"'5.1.2'!K36","v":80350.995878512229},{"$f":"'5.1.2'!L36","v":75162.80581408969}]
[null,null,"Other",null,"$'000",null,{"$f":"'5.1.2'!G37","v":2764.82557},{"$f":"'5.1.2'!H37","v":16543.067660000001},{"$f":"'5.1.2'!I37","v":16560.060501323715},{"$f":"'5.1.6'!H36","v":16528.742074372472},{"$f":"'5.1.2'!K37","v":16528.742074372472},{"$f":"'5.1.2'!L37","v":16528.742074372472}]
[null,null,"Total current Liabilities",null,"$'000",{"$f":"SUM(F32:F36)","v":0},{"$f":"SUM(G32:G36)","v":89092.990319999997},227160.09579999998,214002.45148199183,{"$f":"SUM(H32:H36)","v":227160.09579999998},{"$f":"SUM(K32:K36)","v":257796.37539149058},262358.53638728993]
[null,null," "]
[null,null,"Non-Current Liabilities"]
[]
[null,null,"Payables",null,"$'000",null,{"$f":"'5.1.2'!G42","v":0},{"$f":"'5.1.2'!H42","v":0},{"$f":"'5.1.2'!I42","v":0},{"$f":"'5.1.6'!H41","v":0},{"$f":"'5.1.2'!K42","v":0},{"$f":"'5.1.2'!L42","v":0}]
[null,null,"Intrest-bearing liabilities",null,"$'000",null,{"$f":"'5.1.2'!G43","v":1681437.6763499998},{"$f":"'5.1.2'!H43","v":1774987.8017571161},{"$f":"'5.1.2'!I43","v":1874987.8017571161},{"$f":"'5.1.6'!H42","v":1984987.8017571161},{"$f":"'5.1.2'!K43","v":2184987.8017571159},{"$f":"'5.1.2'!L43","v":2369987.8017571159}]
[null,null,"Current tax liabilities",null,"$'000",null,{"$f":"'5.1.2'!G44","v":0},{"$f":"'5.1.2'!H44","v":20939.315999999999},{"$f":"'5.1.2'!I44","v":36798.689733840001},{"$f":"'5.1.6'!H43","v":53479.889733839998},{"$f":"'5.1.2'!K44","v":71597.72821743376},{"$f":"'5.1.2'!L44","v":90555.442909428835}]
[null,null,"Provisions",null,"$'000",null,{"$f":"'5.1.2'!G45","v":0},{"$f":"'5.1.2'!H45","v":0},{"$f":"'5.1.2'!I45","v":0},{"$f":"'5.1.6'!H44","v":0},{"$f":"'5.1.2'!K45","v":0},{"$f":"'5.1.2'!L45","v":0}]
[null,null,"Other",null,"$'000",null,{"$f":"'5.1.2'!G46","v":0},{"$f":"'5.1.2'!H46","v":1900},{"$f":"'5.1.2'!I46","v":1900},{"$f":"'5.1.6'!H45","v":1900},{"$f":"'5.1.2'!K46","v":1900},{"$f":"'5.1.2'!L46","v":1900}]
[null,null,"Total Non-Current Liabilities",null,"$'000",{"$f":"SUM(F41:F45)","v":0},{"$f":"SUM(G41:G45)","v":1681437.6763499998},1797827.1177571162,{"$f":"SUM(I41:I45)","v":1913686.4914909562},{"$f":"SUM(H41:H45)","v":1797827.1177571162},2258485.5299745495,{"$f":"SUM(L41:L45)","v":2462443.2446665447}]
[null,null," "]
[null,null,"TOTAL LIABILITIES",null,"$'000",{"$f":"F46+F37","v":0},1770530.6666699999,2024987.2135571162,{"$f":"I46+I37","v":2127688.9429729478},{"$f":"H46+H37","v":2024987.2135571162},2516281.9053660403,{"$f":"L46+L37","v":2724801.7810538346}]
[null,null," "]
[null,null,"NET ASSETS/(LIABILITIES)",null,"$'000",{"$f":"F28-F48","v":0},2543609.3649341082,2767878.0283409883,{"$f":"I28-I48","v":2883550.8137010364},{"$f":"H28-H48","v":2767878.0283409883},3246034.5409186524,{"$f":"L28-L48","v":3434457.0573677532}]
[null,null," "]
[null,null,"Shareholders Equity"]
[]
[null,null,"Share Capital",null,"$'000",null,{"$f":"'5.1.2'!G55","v":2538793.1550000003},{"$f":"'5.1.2'!H55","v":2538793.1550199999},{"$f":"'5.1.2'!I55","v":2538793.1550199999},{"$f":"'5.1.6'!H54","v":2538793.1550199999},{"$f":"'5.1.2'!K55","v":2538793.1550199999},{"$f":"'5.1.2'!L55","v":2538793.1550199999}]
[null,null,"Reserves",null,"$'000",null,0,155975.68252922784,59391.057571586025,115974.66979712719,235815.18627638294,366090.54922804603]
[null,null,"Retained earnings",null,"$'000",null,4816.2086741075072,73108.873275589634,285366.60011190828,{"$f":"'5.1.6'!H56","v":409010.90353936551},471426.19862472825,529573.3521221655]
[null,null," "]
[null,null,"TOTAL SHAREHOLDERS EQUITY",null,"$'000",{"$f":"SUM(F54:F56)","v":0},{"$f":"SUM(G54:G56)","v":2543609.3636741079},2767877.7108248174,{"$f":"SUM(I54:I56)","v":2883550.8127034944},{"$f":"SUM(H54:H56)","v":2767877.7108248174},3246034.539921111,{"$f":"SUM(L54:L56)","v":3434457.0563702118}]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0}]

{"sheet":"5.2.1","index":12,"n_rows":2121,"n_cols":46,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[0,26,2,28]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J12&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above"}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Revenue Details for \",'Business Details'!$D$9)","v":"Revenue Details for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,0,1,2,3,4]
[null,null,null,null,null,{"$f":"'5.1.7'!F11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"'5.1.7'!F12","v":2009},{"$f":"'5.1.7'!G12","v":2010},{"$f":"'5.1.7'!H12","v":2011},{"$f":"'5.1.7'!I12","v":2012},{"$f":"'5.1.7'!J12","v":2013},{"$f":"J12+1","v":2014},{"$f":"K12+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS12","v":" "}]
[null,null," ",null,null,"V5","V5","V5","V5","V5"]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Brisbane"}]
[]
[null,"REVENUE FROM SERVICES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist","Prod1","Prod2","Item1","Item2","Item3","Item4","Item5","Item6","Sign1","Sign2"]
[null,null,"Revenue from water services:"]
[null,null,"Drinking water",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM18)/1000","v":220601.10173999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM18)/1000","v":258243.16469100001},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM18)/1000","v":278643.37605000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM18)/1000","v":328367.53110749996},{"$f":"(SUMIF(Datastore!$A:$A,$AC18&$AD18&$AF18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AG18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AH18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AI18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AJ18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM18+SUMIF(Datastore!$A:$A,$AC18&$AD18&$AK18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM18)/1000","v":364995.61309201689},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,null,"|RU??","|RR??","|ROOI","|x","|x","|x",-1,1]
[null,null,"Other core water services",null,"$'000"]
[]
[null,null,"Revenue from wastewater services:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM22)/1000","v":228125.13867999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM22)/1000","v":249954.786269},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM22)/1000","v":274364.85357000004},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM22)/1000","v":288391.0811757},{"$f":"(SUMIF(Datastore!$A:$A,$AC22&$AD22&$AF22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AG22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AH22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AI22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AJ22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM22+SUMIF(Datastore!$A:$A,$AC22&$AD22&$AK22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM22)/1000","v":294547.374648},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,"Trade waste",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM23)/1000","v":16517.650820000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM23)/1000","v":17667.703810000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM23)/1000","v":17476.69328},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM23)/1000","v":19375.098097499998},{"$f":"(SUMIF(Datastore!$A:$A,$AC23&$AD23&$AF23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AG23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AH23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AI23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AJ23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM23+SUMIF(Datastore!$A:$A,$AC23&$AD23&$AK23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM23)/1000","v":20242.201653970886},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,"Other core wastewater services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM24)/1000","v":359.15548999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM24)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM24)/1000","v":8506.1143699999993},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM24)/1000","v":8668.8328000000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC24&$AD24&$AF24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AG24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AH24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AI24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AJ24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM24+SUMIF(Datastore!$A:$A,$AC24&$AD24&$AK24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM24)/1000","v":9499.8287334240449},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM27)/1000","v":15725.814830000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM27)/1000","v":14558.071260000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM27)/1000","v":12610.724480000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM27)/1000","v":1155.799},{"$f":"(SUMIF(Datastore!$A:$A,$AC27&$AD27&$AF27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AG27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AH27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AI27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AJ27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM27+SUMIF(Datastore!$A:$A,$AC27&$AD27&$AK27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM27)/1000","v":1119.05},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F18:F19)+SUM(F22:F24)+F27","v":481328.86155999993},{"$f":"SUM(G18:G19)+SUM(G22:G24)+G27","v":540423.72603000002},591601.76175000006,645958.34218069992,690404.06812741188,{"$f":"SUM(K18:K19)+SUM(K22:K24)+K27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"OTHER REVENUE"]
[null,null,"Other Revenue Offset Against Revenue Requirements:"]
[null,null,"Investment Income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL33/1000","v":600},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL33/1000","v":499.88915000000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL33/1000","v":321.07603999999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL33/1000","v":600},{"$f":"(SUMIF(Datastore!$A:$A,$AC33&$AD33&$AF33&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC33&$AE33&$AF33&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL33/1000","v":350},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,"Net profit from Sale of Assets",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC34&$AD34&$AF34&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC34&$AE34&$AF34&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL34/1000","v":-10591.816999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC34&$AD34&$AF34&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC34&$AE34&$AF34&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL34/1000","v":-16603.971710000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,40,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,"Contributions",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL35/1000","v":107123.51647},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL35/1000","v":149220.79026999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL35/1000","v":115314.95569},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL35/1000","v":83975.679212500007},{"$f":"(SUMIF(Datastore!$A:$A,$AC35&$AD35&$AF35&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC35&$AE35&$AF35&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL35/1000","v":105271.46302149999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,"Other Revenue Not Offset Against Revenue Requirements:"]
[null,null,"Non-recurrent Income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL38/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL38/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL38/1000","v":11442.33274},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL38/1000","v":20},{"$f":"(SUMIF(Datastore!$A:$A,$AC38&$AD38&$AF38&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC38&$AE38&$AF38&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL38/1000","v":5500},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,2,"|RNOT","|x","|x","|x","|x","|x",-1,1]
[null,null,"Net profit from Sale of Assets",null,"$'000",null,null,{"$f":"-'5.5.2'!H19","v":-11425.008000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,"Contributions",null,"$'000"]
[]
[null,null,"Subtotal Other Revenue",null,"$'000",{"$f":"SUM(F33:F35)+SUM(F38:F40)","v":97131.699470000007},133116.70770999996,115653.35647,84595.679212500007,111121.46302149999,{"$f":"SUM(K33:K35)+SUM(K38:K40)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F42+F29","v":578460.56102999998},{"$f":"G42+G29","v":673540.43374000001},707255.11822000006,730554.02139319992,801525.53114891192,{"$f":"K42+K29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$f":"F11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA11","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F12","v":2009},{"$f":"G12","v":2010},{"$f":"H12","v":2011},{"$f":"I12","v":2012},{"$f":"J12","v":2013},{"$f":"K12","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA12","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS48","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Ipswich"}]
[]
[null,{"$f":"B16","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C17","v":"Revenue from water services:"}]
[null,null,{"$f":"C18","v":"Drinking water"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM54)/1000","v":43576.478999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM54)/1000","v":53244},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM54)/1000","v":57575.472170000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM54)/1000","v":63122.4492961},{"$f":"(SUMIF(Datastore!$A:$A,$AC54&$AD54&$AF54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AG54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AH54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AI54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AJ54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM54+SUMIF(Datastore!$A:$A,$AC54&$AD54&$AK54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM54)/1000","v":70015.727859018094},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,null,"|RU??","|RR??","|ROOI","|x","|x","|x",-1,1]
[null,null,{"$f":"C19","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C21","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C22","v":"Wastewater via sewer"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM58)/1000","v":33094.038},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM58)/1000","v":35713},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM58)/1000","v":39601.526669999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM58)/1000","v":41425.7559071},{"$f":"(SUMIF(Datastore!$A:$A,$AC58&$AD58&$AF58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AG58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AH58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AI58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AJ58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM58+SUMIF(Datastore!$A:$A,$AC58&$AD58&$AK58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM58)/1000","v":43582.789103498602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,{"$f":"C23","v":"Trade waste"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM59)/1000","v":2749.8339999999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM59)/1000","v":2872},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM59)/1000","v":3193.8855699999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM59)/1000","v":3013.3327494},{"$f":"(SUMIF(Datastore!$A:$A,$AC59&$AD59&$AF59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AG59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AH59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AI59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AJ59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM59+SUMIF(Datastore!$A:$A,$AC59&$AD59&$AK59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM59)/1000","v":2945.5170042525001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C24","v":"Other core wastewater services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM60)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM60)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM60)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM60)/1000","v":118.51488000000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC60&$AD60&$AF60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AG60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AH60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AI60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AJ60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM60+SUMIF(Datastore!$A:$A,$AC60&$AD60&$AK60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM60)/1000","v":120.0557},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C26","v":"Non-regulated:"}]
[null,null,{"$f":"C27","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM63)/1000","v":850.96900000000005},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM63)/1000","v":1257},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM63)/1000","v":1739.1347700000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM63)/1000","v":171.642},{"$f":"(SUMIF(Datastore!$A:$A,$AC63&$AD63&$AF63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AG63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AH63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AI63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AJ63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM63+SUMIF(Datastore!$A:$A,$AC63&$AD63&$AK63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM63)/1000","v":150},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C29","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F54:F55)+SUM(F58:F60)+F63","v":80271.319999999992},{"$f":"SUM(G54:G55)+SUM(G58:G60)+G63","v":93086},102110.01918,107851.6948326,116814.0896667692,{"$f":"SUM(K54:K55)+SUM(K58:K60)+K63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B31","v":"OTHER REVENUE"}]
[null,null,{"$f":"C32","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C33","v":"Investment Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL69/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC69&$AD69&$AF69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AE69&$AF69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL69/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,{"$f":"C34","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC70&$AD70&$AF70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AE70&$AF70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL70/1000","v":236.64099999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC70&$AD70&$AF70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AE70&$AF70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL70/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,85,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,{"$f":"C35","v":"Contributions"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL71/1000","v":21466.452000000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL71/1000","v":30883.046999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL71/1000","v":23218.576130000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL71/1000","v":21190.375276900002},{"$f":"(SUMIF(Datastore!$A:$A,$AC71&$AD71&$AF71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AE71&$AF71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL71/1000","v":21837.273393899999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,{"$f":"C37","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C38","v":"Non-recurrent Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL74/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC74&$AD74&$AF74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AE74&$AF74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL74/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,2,"|RNOT","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C39","v":"Net profit from Sale of Assets"},null,"$'000",null,null,{"$f":"-'5.5.2'!H504","v":-13187.244000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,{"$f":"C40","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C42","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F69:F71)+SUM(F74:F76)","v":21703.093000000001},30883.046999999999,10031.332130000001,21190.375276900002,21837.273393899999,{"$f":"SUM(K69:K71)+SUM(K74:K76)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B44","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F78+F65","v":101974.413},{"$f":"G78+G65","v":123969.04699999999},112141.35131,129042.0701095,138651.36306066919,{"$f":"K78+K65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$f":"F47","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA47","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F48","v":2009},{"$f":"G48","v":2010},{"$f":"H48","v":2011},{"$f":"I48","v":2012},{"$f":"J48","v":2013},{"$f":"K48","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA48","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS84","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Lockyer Valley"}]
[]
[null,{"$f":"B52","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C53","v":"Revenue from water services:"}]
[null,null,{"$f":"C54","v":"Drinking water"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM90)/1000","v":6403.4064999999991},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM90)/1000","v":7389.2333399999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM90)/1000","v":6466.3928900000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM90)/1000","v":8781.8665335000005},{"$f":"(SUMIF(Datastore!$A:$A,$AC90&$AD90&$AF90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AG90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AH90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AI90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AJ90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM90+SUMIF(Datastore!$A:$A,$AC90&$AD90&$AK90&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM90)/1000","v":8341.5258359906602},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,null,"|RU??","|RR??","|ROOI","|x","|x","|x",-1,1]
[null,null,{"$f":"C55","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C57","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C58","v":"Wastewater via sewer"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM94)/1000","v":1963.95775},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM94)/1000","v":2169.7249299999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM94)/1000","v":2412.9926600000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM94)/1000","v":2386.6531269000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC94&$AD94&$AF94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AG94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AH94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AI94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AJ94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM94+SUMIF(Datastore!$A:$A,$AC94&$AD94&$AK94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM94)/1000","v":2669.6094012099998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,{"$f":"C59","v":"Trade waste"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC95&$AD95&$AF95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AG95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AH95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AI95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AJ95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM95+SUMIF(Datastore!$A:$A,$AC95&$AD95&$AK95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM95)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C60","v":"Other core wastewater services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC96&$AD96&$AF96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AG96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AH96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AI96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AJ96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM96+SUMIF(Datastore!$A:$A,$AC96&$AD96&$AK96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM96)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C62","v":"Non-regulated:"}]
[null,null,{"$f":"C63","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM99)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM99)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM99)/1000","v":277.95918},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM99)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC99&$AD99&$AF99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AG99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AH99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AI99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AJ99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM99+SUMIF(Datastore!$A:$A,$AC99&$AD99&$AK99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM99)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C65","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F90:F91)+SUM(F94:F96)+F99","v":8367.3642499999987},{"$f":"SUM(G90:G91)+SUM(G94:G96)+G99","v":9558.9582699999992},9157.3447300000007,11168.519660400001,11011.13523720066,{"$f":"SUM(K90:K91)+SUM(K94:K96)+K99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B67","v":"OTHER REVENUE"}]
[null,null,{"$f":"C68","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C69","v":"Investment Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL105/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC105&$AD105&$AF105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AE105&$AF105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL105/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,{"$f":"C70","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC106&$AD106&$AF106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AE106&$AF106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL106/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC106&$AD106&$AF106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AE106&$AF106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL106/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,86,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,{"$f":"C71","v":"Contributions"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL107/1000","v":3828.1005800000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL107/1000","v":3247.7494699999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL107/1000","v":1106.8916600000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL107/1000","v":3245.6326663},{"$f":"(SUMIF(Datastore!$A:$A,$AC107&$AD107&$AF107&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC107&$AE107&$AF107&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL107/1000","v":4217.6383494000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,{"$f":"C73","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C74","v":"Non-recurrent Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL110/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL110/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL110/1000","v":162.80679999999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL110/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC110&$AD110&$AF110&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC110&$AE110&$AF110&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL110/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,2,"|RNOT","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C75","v":"Net profit from Sale of Assets"},null,"$'000",null,null,{"$f":"-'5.5.2'!H988","v":-56.980000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,{"$f":"C76","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C78","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F105:F107)+SUM(F110:F112)","v":3828.1005800000003},3247.7494699999997,1212.7184600000003,3245.6326663,4217.6383494000002,{"$f":"SUM(K105:K107)+SUM(K110:K112)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B80","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F114+F101","v":12195.464829999999},{"$f":"G114+G101","v":12806.707739999998},10370.063190000001,14414.152326700001,15228.773586600661,{"$f":"K114+K101","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[null,null,null,null,null,{"$f":"F83","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA83","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F84","v":2009},{"$f":"G84","v":2010},{"$f":"H84","v":2011},{"$f":"I84","v":2012},{"$f":"J84","v":2013},{"$f":"K84","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA84","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS120","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Scenic Rim"}]
[]
[null,{"$f":"B88","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C89","v":"Revenue from water services:"}]
[null,null,{"$f":"C90","v":"Drinking water"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM126)/1000","v":5334.4513289552497},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM126)/1000","v":6685.5358540999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM126)/1000","v":5779.2881699999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM126)/1000","v":6185.3721693999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC126&$AD126&$AF126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AG126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AH126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AI126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AJ126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM126+SUMIF(Datastore!$A:$A,$AC126&$AD126&$AK126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM126)/1000","v":6515.495588757607},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,null,"|RU??","|RR??","|ROOI","|x","|x","|x",-1,1]
[null,null,{"$f":"C91","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C93","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C94","v":"Wastewater via sewer"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM130)/1000","v":2584.6968410447503},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM130)/1000","v":3040.4119759},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM130)/1000","v":3047.6841899999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM130)/1000","v":3290.9120788000005},{"$f":"(SUMIF(Datastore!$A:$A,$AC130&$AD130&$AF130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AG130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AH130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AI130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AJ130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM130+SUMIF(Datastore!$A:$A,$AC130&$AD130&$AK130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM130)/1000","v":3311.0190229999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,{"$f":"C95","v":"Trade waste"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC131&$AD131&$AF131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AG131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AH131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AI131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AJ131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM131+SUMIF(Datastore!$A:$A,$AC131&$AD131&$AK131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM131)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C96","v":"Other core wastewater services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC132&$AD132&$AF132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AG132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AH132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AI132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AJ132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM132+SUMIF(Datastore!$A:$A,$AC132&$AD132&$AK132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM132)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C98","v":"Non-regulated:"}]
[null,null,{"$f":"C99","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM135)/1000","v":209.45406},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC135&$AD135&$AF135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AG135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AH135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AI135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AJ135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM135+SUMIF(Datastore!$A:$A,$AC135&$AD135&$AK135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM135)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C101","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F126:F127)+SUM(F130:F132)+F135","v":7919.1481700000004},{"$f":"SUM(G126:G127)+SUM(G130:G132)+G135","v":9725.9478299999992},9036.4264199999998,9476.2842481999996,9826.5146117576078,{"$f":"SUM(K126:K127)+SUM(K130:K132)+K135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B103","v":"OTHER REVENUE"}]
[null,null,{"$f":"C104","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C105","v":"Investment Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL141/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC141&$AD141&$AF141&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC141&$AE141&$AF141&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL141/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,{"$f":"C106","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC142&$AD142&$AF142&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC142&$AE142&$AF142&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL142/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC142&$AD142&$AF142&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC142&$AE142&$AF142&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL142/1000","v":-102.47079000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,87,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,{"$f":"C107","v":"Contributions"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL143/1000","v":4391.2129999999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL143/1000","v":2316.5625},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL143/1000","v":114.52654000000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL143/1000","v":3126.9412012999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC143&$AD143&$AF143&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC143&$AE143&$AF143&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL143/1000","v":3165.4108529000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,{"$f":"C109","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C110","v":"Non-recurrent Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL146/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC146&$AD146&$AF146&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC146&$AE146&$AF146&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL146/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,2,"|RNOT","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C111","v":"Net profit from Sale of Assets"},null,"$'000",null,null,{"$f":"-'5.5.2'!H1473","v":-10.36},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,{"$f":"C112","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C114","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F141:F143)+SUM(F146:F148)","v":4391.2129999999997},2214.0917100000001,104.16654000000001,3126.9412012999996,3165.4108529000005,{"$f":"SUM(K141:K143)+SUM(K146:K148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B116","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F150+F137","v":12310.36117},{"$f":"G150+G137","v":11940.03954},9140.5929599999999,12603.2254495,12991.925464657608,{"$f":"K150+K137","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$f":"F119","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA119","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F120","v":2009},{"$f":"G120","v":2010},{"$f":"H120","v":2011},{"$f":"I120","v":2012},{"$f":"J120","v":2013},{"$f":"K120","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA120","v":"Supporting Documents"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AS156","v":" "}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - Somerset"}]
[]
[null,{"$f":"B124","v":"REVENUE FROM SERVICES"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,{"$f":"C125","v":"Revenue from water services:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,{"$f":"C126","v":"Drinking water"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM162)/1000","v":3781.11213},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM162)/1000","v":5046.1601700000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM162)/1000","v":4242.3657200000007},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM162)/1000","v":5000.2155745999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC162&$AD162&$AF162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AG162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AH162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AI162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AJ162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM162+SUMIF(Datastore!$A:$A,$AC162&$AD162&$AK162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM162)/1000","v":5763.5437287980521},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,null,"|RU??",{"$f":"Allocation!$K$157","v":1},"|ROOI","|x","|x","|x",-1,1]
[null,null,{"$f":"C127","v":"Other core water services"},null,"$'000"]
[]
[null,null,{"$f":"C129","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C130","v":"Wastewater via sewer"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM166)/1000","v":1579.5967800000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM166)/1000","v":1825.7929799999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM166)/1000","v":1945.1063599999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM166)/1000","v":1922.3960771},{"$f":"(SUMIF(Datastore!$A:$A,$AC166&$AD166&$AF166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AG166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AH166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AI166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AJ166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM166+SUMIF(Datastore!$A:$A,$AC166&$AD166&$AK166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM166)/1000","v":2120.4107478000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,null,"|RU??","|RR??","|ROOI","|x","|RUTW","|RURW",-1,1]
[null,null,{"$f":"C131","v":"Trade waste"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC167&$AD167&$AF167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AG167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AH167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AI167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AJ167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM167+SUMIF(Datastore!$A:$A,$AC167&$AD167&$AK167&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM167)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,null,"|RUTW","|x","|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C132","v":"Other core wastewater services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC168&$AD168&$AF168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AG168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AH168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AI168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AJ168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM168+SUMIF(Datastore!$A:$A,$AC168&$AD168&$AK168&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM168)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,null,"|RURW","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C134","v":"Non-regulated:"}]
[null,null,{"$f":"C135","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AM171)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AM171)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AM171)/1000","v":184.84121999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AM171)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC171&$AD171&$AF171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AG171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AH171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AI171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AL171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AJ171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM171+SUMIF(Datastore!$A:$A,$AC171&$AD171&$AK171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AM171)/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,null,"|R???","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,{"$f":"C137","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F162:F163)+SUM(F166:F168)+F171","v":5360.7089100000003},{"$f":"SUM(G162:G163)+SUM(G166:G168)+G171","v":6871.9531500000003},6372.3133000000007,6922.6116517,{"$f":"SUM(J162:J163)+SUM(J166:J168)+J171","v":7883.9544765980518},{"$f":"SUM(K162:K163)+SUM(K166:K168)+K171","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B139","v":"OTHER REVENUE"}]
[null,null,{"$f":"C140","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C141","v":"Investment Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL177/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC177&$AD177&$AF177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AE177&$AF177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL177/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,2,"|RFIN",null,null,null,null,null,-1]
[null,null,{"$f":"C142","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC178&$AD178&$AF178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AE178&$AF178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL178/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC178&$AD178&$AF178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AE178&$AF178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL178/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Not forecast for regulatory purposes",null,88,1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,{"$f":"C143","v":"Contributions"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL179/1000","v":19550.643670000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL179/1000","v":1466.0591499999998},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL179/1000","v":2776.3090400000001},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL179/1000","v":4371.7381085999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC179&$AD179&$AF179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AE179&$AF179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL179/1000","v":3197.2753021999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,2,"|RC??",null,null,null,null,null,-1]
[]
[null,null,{"$f":"C145","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C146","v":"Non-recurrent Income"},null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL182/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL182/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL182/1000","v":90.367699999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL182/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC182&$AD182&$AF182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC182&$AE182&$AF182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL182/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,2,"|RNOT",{"$f":"Allocation!K$151","v":0.85548729216857367},"|x","|x","|x","|x",-1,1]
[null,null,{"$f":"C147","v":"Net profit from Sale of Assets"},null,"$'000",null,null,{"$f":"-'5.5.2'!H1958","v":-877.49200000000008},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Non-recurrent - flood loss on disposal"]
[null,null,{"$f":"C148","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C150","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F177:F179)+SUM(F182:F184)","v":19550.643670000001},1466.0591499999998,1989.1847400000001,4371.7381085999996,{"$f":"SUM(J177:J179)+SUM(J182:J184)","v":3197.2753021999997},{"$f":"SUM(K177:K179)+SUM(K182:K184)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B152","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F186+F173","v":24911.352580000002},{"$f":"G186+G173","v":8338.0123000000003},8361.4980400000004,11294.3497603,{"$f":"J186+J173","v":11081.229778798051},{"$f":"K186+K173","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[null,null,null,null,null,{"$f":"F155","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA155","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F156","v":2009},{"$f":"G156","v":2010},{"$f":"H156","v":2011},{"$f":"I156","v":2012},{"$f":"J156","v":2013},{"$f":"K156","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA156","v":"Supporting Documents"}]
[null,null," "]
[null,"Unallocated Revenue"]
[]
[null,null,"REVENUE FROM SERVICES"]
[null,null,"Revenue from water services:"]
[null,null,"Drinking water",null,"$'000"]
[null,null,"Other core water services",null,"$'000"]
[]
[null,null,{"$f":"C165","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C166","v":"Wastewater via sewer"},null,"$'000"]
[null,null,{"$f":"C167","v":"Trade waste"},null,"$'000"]
[null,null,{"$f":"C168","v":"Other core wastewater services"},null,"$'000"]
[]
[null,null,{"$f":"C170","v":"Non-regulated:"}]
[null,null,{"$f":"C171","v":"Aggregate non-regulated services"},null,"$'000"]
[]
[null,null,{"$f":"C173","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F198:F199)+SUM(F202:F204)+F207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B175","v":"OTHER REVENUE"}]
[null,null,{"$f":"C176","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C177","v":"Investment Income"},null,"$'000"]
[null,null,{"$f":"C178","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C179","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C181","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C182","v":"Non-recurrent Income"},null,"$'000"]
[null,null,{"$f":"C183","v":"Net profit from Sale of Assets"},null,"$'000"]
[null,null,{"$f":"C184","v":"Contributions"},null,"$'000"]
[]
[null,null,{"$f":"C186","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F213:F215)+SUM(F218:F220)","v":0},{"$f":"SUM(G213:G215)+SUM(G218:G220)","v":0},{"$f":"SUM(H213:H215)+SUM(H218:H220)","v":0},{"$f":"SUM(I213:I215)+SUM(I218:I220)","v":0},{"$f":"SUM(J213:J215)+SUM(J218:J220)","v":0},{"$f":"SUM(K213:K215)+SUM(K218:K220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,"TOTAL UNALLOCATED REVENUE",null,null,"$'000",{"$f":"F222+F209","v":0},{"$f":"G222+G209","v":0},{"$f":"H222+H209","v":0},{"$f":"I222+I209","v":0},{"$f":"J222+J209","v":0},{"$f":"K222+K209","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,{"$f":"F155","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA155","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F156","v":2009},{"$f":"G156","v":2010},{"$f":"H156","v":2011},{"$f":"I156","v":2012},{"$f":"J156","v":2013},{"$f":"K156","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA156","v":"Supporting Documents"}]
[null,null," "]
[null,"Total"]
[]
[null,{"$f":"B160","v":"REVENUE FROM SERVICES"}]
[null,null,{"$f":"C161","v":"Revenue from water services:"}]
[null,null,{"$f":"C162","v":"Drinking water"},null,"$'000",{"$f":"F18+F54+F90+F126+F162+F198","v":279696.55069895525},330608.09405509999,352706.89500000008,411457.43468109996,455631.90610458131,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C163","v":"Other core water services"},null,"$'000",{"$f":"F19+F55+F91+F127+F163+F199","v":0},{"$f":"G19+G55+G91+G127+G163+G199","v":0},{"$f":"H19+H55+H91+H127+H163+H199","v":0},{"$f":"I19+I55+I91+I127+I163+I199","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C165","v":"Revenue from wastewater services:"}]
[null,null,{"$f":"C166","v":"Wastewater via sewer"},null,"$'000",{"$f":"F22+F58+F94+F130+F166+F202","v":267347.42805104476},292703.71615490009,{"$f":"H22+H58+H94+H130+H166+H202","v":321372.16344999999},337416.79836560006,346231.20292350859,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C167","v":"Trade waste"},null,"$'000",{"$f":"F23+F59+F95+F131+F167+F203","v":19267.484820000001},20539.703810000003,20670.578849999998,22388.430846899999,23187.718658223384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C168","v":"Other core wastewater services"},null,"$'000",{"$f":"F24+F60+F96+F132+F168+F204","v":359.15548999999999},0,8506.1143699999993,8787.3476800000008,9619.8844334240457,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C170","v":"Non-regulated:"}]
[null,null,{"$f":"C171","v":"Aggregate non-regulated services"},null,"$'000",{"$f":"F27+F63+F99+F135+F171+F207","v":16576.783830000004},15815.071260000002,{"$f":"H27+H63+H99+H135+H171+H207","v":15022.113710000001},{"$f":"I27+I63+I99+I135+I171+I207","v":1327.441},1269.05,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C173","v":"Subtotal Revenue from Services"},null,"$'000",{"$f":"SUM(F234:F235)+SUM(F238:F240)+F243","v":583247.40288999991},659666.58528000012,718277.86538000009,781377.45257359999,835939.76211973745,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,{"$f":"B175","v":"OTHER REVENUE"}]
[null,null,{"$f":"C176","v":"Other Revenue Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C177","v":"Investment Income"},null,"$'000",{"$f":"F33+F69+F105+F141+F177+F213","v":600},499.88915000000003,321.07603999999998,600,350,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C178","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"F34+F70+F106+F142+F178+F214","v":-10355.175999999999},-16706.442500000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C179","v":"Contributions"},null,"$'000",{"$f":"F35+F71+F107+F143+F179+F215","v":156359.92572},187134.20838999996,142531.25905999998,115910.36646559999,137689.06091989999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C181","v":"Other Revenue Not Offset Against Revenue Requirements:"}]
[null,null,{"$f":"C182","v":"Non-recurrent Income"},null,"$'000",{"$f":"F38+F74+F110+F146+F182+F218","v":0},0,11695.507240000001,20,5500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C183","v":"Net profit from Sale of Assets"},null,"$'000",{"$f":"F39+F75+F111+F147+F183+F219","v":0},0,-25557.083999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"C184","v":"Contributions"},null,"$'000",{"$f":"F40+F76+F112+F148+F184+F220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"C186","v":"Subtotal Other Revenue"},null,"$'000",{"$f":"SUM(F249:F251)+SUM(F254:F256)","v":146604.74971999999},{"$f":"SUM(G249:G251)+SUM(G254:G256)","v":170927.65503999995},{"$f":"SUM(H249:H251)+SUM(H254:H256)","v":128990.75834},{"$f":"SUM(I249:I251)+SUM(I254:I256)","v":116530.36646559999},{"$f":"SUM(J249:J251)+SUM(J254:J256)","v":143539.06091989999},{"$f":"SUM(K249:K251)+SUM(K254:K256)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[null,{"$f":"B188","v":"TOTAL REVENUE"},null,null,"$'000",{"$f":"F258+F245","v":729852.15260999987},{"$f":"G258+G245","v":830594.2403200001},{"$f":"H258+H245","v":847268.62372000003},{"$f":"I258+I245","v":897907.81903919997},{"$f":"J258+J245","v":979478.82303963741},{"$f":"K258+K245","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[]
[]
[null,null,"All revenue",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL265/1000","v":740207.32860999997},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL265/1000","v":847300.68281999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AL265/1000","v":872825.70772000006},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AL265/1000","v":897907.81903920008},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AL265/1000","v":979478.82303963741},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G))*$AL265/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$AC265&$AD265&$AG265&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AE265&$AG265&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AF265&$AG265&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G))*$AL265/1000","v":0},null,null,null,"??",1,2,4,"|R???",null,null,null,null,-1]
[null,null,"Add loss on disposals",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC266&$AD266&$AF266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AE266&$AF266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AL266/1000","v":-10355.175999999999},{"$f":"(SUMIF(Datastore!$A:$A,$AC266&$AD266&$AF266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AE266&$AF266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AL266/1000","v":-16706.442500000001},{"$f":"H255","v":-25557.083999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",1,2,"|ELOD",null,null,null,null,null,-1]
[null,null,null,null,null,{"$f":"SUM(F265:F266)","v":729852.15260999999},830594.24031999998,847268.62372000003,897907.81903920008,979478.82303963741,0,0]
[null,null,"Deduct non-regulated revenue",null,null,{"$f":"-F243","v":-16576.783830000004},-15815.071260000002,-15022.113710000001,-1327.441,-1269.05,0,0]
[null,null,null,null,null,{"$f":"SUM(F267:F268)","v":713275.36878000002},814779.16905999999,{"$f":"SUM(H267:H268)","v":832246.51001000009},896580.37803920009,978209.77303963737,0,0]
[null,null,"5.1.7",null,null,{"$f":"IF(ABS(F269-'5.1.7'!F22)<1,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ABS(G269-'5.1.7'!G22)<1,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ABS(H269-'5.1.7'!H22)<1,\"OK\",\"CHECK\")","v":"CHECK"},{"$f":"IF(ABS(I269-'5.1.7'!I22)<1,\"OK\",\"CHECK\")","v":"OK"},{"$f":"IF(ABS(J269-'5.1.7'!J22)<1,\"OK\",\"CHECK\")","v":"OK"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]

{"sheet":"5.2.2","index":13,"n_rows":666,"n_cols":26,"rows_kept":666,"cut":false,"hidden":false,"merged":[[14,14,14,18],[14,19,14,23]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Revenue Details for \",'Business Details'!$D$9,\" - Customer Groups for Year Ending 30 June \",AnalysisYear)","v":"Revenue Details for Queensland Urban Utilities - Customer Groups for Year Ending 30 June 2013"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,null,0,0,3,4]
[null,null,null,null,null,"CUSTOMER GROUPS:",null,null,null,null,null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,"Residential","Non-residential","Commercially Negotiated Agreements","Other","Total",null,"Supporting Documents"]
[null,null," ",null,null,null,null,null,null,null,null,null,"V5","FY13"]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Brisbane"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Residential",null,null,null,null,"Non-res"]
[null,"REVENUE FROM SERVICES",null,null,null,null,null,null,null,null,null,null,"Dist","Prod","Item1","Item2","Item3","Item4","Item5","Item1","Item2","Item3","Item4","Item5","Sign1","Sign2"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M18&$N18&$O18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y18+SUMIF(Datastore!$A:$A,$M18&$N18&$P18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y18+SUMIF(Datastore!$A:$A,$M18&$N18&$Q18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y18+SUMIF(Datastore!$A:$A,$M18&$N18&$R18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y18+SUMIF(Datastore!$A:$A,$M18&$N18&$S18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z18)/1000","v":245741.21392013849},{"$f":"(SUMIF(Datastore!$A:$A,$M18&$N18&$T18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y18+SUMIF(Datastore!$A:$A,$M18&$N18&$U18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y18+SUMIF(Datastore!$A:$A,$M18&$N18&$V18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y18+SUMIF(Datastore!$A:$A,$M18&$N18&$W18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y18+SUMIF(Datastore!$A:$A,$M18&$N18&$X18&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z18)/1000","v":119254.39917187839},null,null,{"$f":"SUM(F18:I18)","v":364995.61309201689},{"$f":"IF($J18='5.2.1'!J18,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",40,1,"|RUR?","|RRCS","|ROOI","|x","|x","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Other core water services",null,"$'000",null,null,null,null,{"$f":"SUM(F19:I19)","v":0},{"$f":"IF($J19='5.2.1'!J19,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M22&$N22&$O22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y22+SUMIF(Datastore!$A:$A,$M22&$N22&$P22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y22+SUMIF(Datastore!$A:$A,$M22&$N22&$Q22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y22+SUMIF(Datastore!$A:$A,$M22&$N22&$R22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y22+SUMIF(Datastore!$A:$A,$M22&$N22&$S22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z22)/1000","v":196039.30799999999},{"$f":"(SUMIF(Datastore!$A:$A,$M22&$N22&$T22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y22+SUMIF(Datastore!$A:$A,$M22&$N22&$U22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y22+SUMIF(Datastore!$A:$A,$M22&$N22&$V22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y22+SUMIF(Datastore!$A:$A,$M22&$N22&$W22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y22+SUMIF(Datastore!$A:$A,$M22&$N22&$X22&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z22)/1000","v":98508.066648000007},null,null,{"$f":"SUM(F22:I22)","v":294547.374648},{"$f":"IF($J22='5.2.1'!J22,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",40,2,"|RUR?","|RRCS","|ROOI","|x","|RURW","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Trade waste",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M23&$N23&$O23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y23+SUMIF(Datastore!$A:$A,$M23&$N23&$P23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y23+SUMIF(Datastore!$A:$A,$M23&$N23&$Q23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y23+SUMIF(Datastore!$A:$A,$M23&$N23&$R23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y23+SUMIF(Datastore!$A:$A,$M23&$N23&$S23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z23)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M23&$N23&$T23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y23+SUMIF(Datastore!$A:$A,$M23&$N23&$U23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y23+SUMIF(Datastore!$A:$A,$M23&$N23&$V23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y23+SUMIF(Datastore!$A:$A,$M23&$N23&$W23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y23+SUMIF(Datastore!$A:$A,$M23&$N23&$X23&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z23)/1000","v":20242.201653970886},null,null,{"$f":"SUM(F23:I23)","v":20242.201653970886},{"$f":"IF($J23='5.2.1'!J23,\"OK\",\"check\")","v":"OK"},null,40,2,"|x","|x","|x","|x","|x","|RUTW","|x","|x","|x","|x",-1,1]
[null,null,"Other core wastewater services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M24&$N24&$O24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y24+SUMIF(Datastore!$A:$A,$M24&$N24&$P24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y24+SUMIF(Datastore!$A:$A,$M24&$N24&$Q24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y24+SUMIF(Datastore!$A:$A,$M24&$N24&$R24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y24+SUMIF(Datastore!$A:$A,$M24&$N24&$S24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z24)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M24&$N24&$T24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y24+SUMIF(Datastore!$A:$A,$M24&$N24&$U24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y24+SUMIF(Datastore!$A:$A,$M24&$N24&$V24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y24+SUMIF(Datastore!$A:$A,$M24&$N24&$W24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y24+SUMIF(Datastore!$A:$A,$M24&$N24&$X24&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z24)/1000","v":9499.8287334240449},null,null,{"$f":"SUM(F24:I24)","v":9499.8287334240449},{"$f":"IF($J24='5.2.1'!J24,\"OK\",\"check\")","v":"OK"},"Recycled water ",40,2,"|x","|x","|x","|x","|x","|RURW","|x","|x","|x","|x",-1,1]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M27&$N27&$O27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y27+SUMIF(Datastore!$A:$A,$M27&$N27&$P27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y27+SUMIF(Datastore!$A:$A,$M27&$N27&$Q27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y27+SUMIF(Datastore!$A:$A,$M27&$N27&$R27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y27+SUMIF(Datastore!$A:$A,$M27&$N27&$S27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z27)/1000","v":1119.05},{"$f":"(SUMIF(Datastore!$A:$A,$M27&$N27&$T27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y27+SUMIF(Datastore!$A:$A,$M27&$N27&$U27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y27+SUMIF(Datastore!$A:$A,$M27&$N27&$V27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y27+SUMIF(Datastore!$A:$A,$M27&$N27&$W27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y27+SUMIF(Datastore!$A:$A,$M27&$N27&$X27&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z27)/1000","v":0},null,null,{"$f":"SUM(F27:I27)","v":1119.05},{"$f":"IF($J27='5.2.1'!J27,\"OK\",\"check\")","v":"OK"},"Not separable put in res",40,4,"|R???","|x","|x","|x","|x","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F18:F19)+SUM(F22:F24)+F27","v":442899.57192013849},{"$f":"SUM(G18:G19)+SUM(G22:G24)+G27","v":247504.49620727333},{"$f":"SUM(H18:H19)+SUM(H22:H24)+H27","v":0},{"$f":"SUM(I18:I19)+SUM(I22:I24)+I27","v":0},{"$f":"SUM(J18:J19)+SUM(J22:J24)+J27","v":690404.06812741188},{"$f":"IF($J29='5.2.1'!J29,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M33&$N33&$P33&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M33&$O33&$P33&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y33/1000","v":350},null,null,null,{"$f":"SUM(F33:I33)","v":350},{"$f":"IF($J33='5.2.1'!J33,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",40,1,2,"|RFIN",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F34:I34)","v":0},{"$f":"IF($J34='5.2.1'!J34,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,-1]
[null,null,"Contributions",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M35&$N35&$P35&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M35&$O35&$P35&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y35/1000","v":105271.46302149999},null,null,null,{"$f":"SUM(F35:I35)","v":105271.46302149999},{"$f":"IF($J35='5.2.1'!J35,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",40,1,2,"|RC??",null,null,null,null,null,null,null,null,-1]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Non-recurrent Income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M38&$N38&$P38&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M38&$O38&$P38&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y38/1000","v":5500},null,null,null,{"$f":"SUM(F38:I38)","v":5500},{"$f":"IF($J38='5.2.1'!J38,\"OK\",\"check\")","v":"OK"},null,40,1,2,"|RNOT",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F39:I39)","v":0},{"$f":"IF($J39='5.2.1'!J39,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F40:I40)","v":0},{"$f":"IF($J40='5.2.1'!J40,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F33:F35)+SUM(F38:F40)","v":111121.46302149999},{"$f":"SUM(G33:G35)+SUM(G38:G40)","v":0},{"$f":"SUM(H33:H35)+SUM(H38:H40)","v":0},{"$f":"SUM(I33:I35)+SUM(I38:I40)","v":0},{"$f":"SUM(J33:J35)+SUM(J38:J40)","v":111121.46302149999},{"$f":"IF($J42='5.2.1'!J42,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F42+F29","v":554021.03494163847},{"$f":"G42+G29","v":247504.49620727333},{"$f":"H42+H29","v":0},{"$f":"I42+I29","v":0},{"$f":"J42+J29","v":801525.53114891192},{"$f":"IF($J44='5.2.1'!J44,\"OK\",\"check\")","v":"OK"}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Ipswich"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M56&$N56&$O56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y56+SUMIF(Datastore!$A:$A,$M56&$N56&$P56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y56+SUMIF(Datastore!$A:$A,$M56&$N56&$Q56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y56+SUMIF(Datastore!$A:$A,$M56&$N56&$R56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y56+SUMIF(Datastore!$A:$A,$M56&$N56&$S56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z56)/1000","v":50488.502391119153},{"$f":"(SUMIF(Datastore!$A:$A,$M56&$N56&$T56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y56+SUMIF(Datastore!$A:$A,$M56&$N56&$U56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y56+SUMIF(Datastore!$A:$A,$M56&$N56&$V56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y56+SUMIF(Datastore!$A:$A,$M56&$N56&$W56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y56+SUMIF(Datastore!$A:$A,$M56&$N56&$X56&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z56)/1000","v":19527.22546789893},null,null,{"$f":"SUM(F56:I56)","v":70015.727859018079},{"$f":"IF($J56='5.2.1'!J54,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",85,1,"|RUR?","|RRCS","|ROOI","|x","|x","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Other core water services",null,"$'000",null,null,null,null,{"$f":"SUM(F57:I57)","v":0},{"$f":"IF($J57='5.2.1'!J55,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M60&$N60&$O60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y60+SUMIF(Datastore!$A:$A,$M60&$N60&$P60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y60+SUMIF(Datastore!$A:$A,$M60&$N60&$Q60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y60+SUMIF(Datastore!$A:$A,$M60&$N60&$R60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y60+SUMIF(Datastore!$A:$A,$M60&$N60&$S60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z60)/1000","v":34360.988170000004},{"$f":"(SUMIF(Datastore!$A:$A,$M60&$N60&$T60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y60+SUMIF(Datastore!$A:$A,$M60&$N60&$U60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y60+SUMIF(Datastore!$A:$A,$M60&$N60&$V60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y60+SUMIF(Datastore!$A:$A,$M60&$N60&$W60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y60+SUMIF(Datastore!$A:$A,$M60&$N60&$X60&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z60)/1000","v":9221.8009334986},null,null,{"$f":"SUM(F60:I60)","v":43582.789103498602},{"$f":"IF($J60='5.2.1'!J58,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",85,2,"|RUR?","|RRCS","|ROOI","|x","|RURW","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Trade waste",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M61&$N61&$O61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y61+SUMIF(Datastore!$A:$A,$M61&$N61&$P61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y61+SUMIF(Datastore!$A:$A,$M61&$N61&$Q61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y61+SUMIF(Datastore!$A:$A,$M61&$N61&$R61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y61+SUMIF(Datastore!$A:$A,$M61&$N61&$S61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z61)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M61&$N61&$T61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y61+SUMIF(Datastore!$A:$A,$M61&$N61&$U61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y61+SUMIF(Datastore!$A:$A,$M61&$N61&$V61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y61+SUMIF(Datastore!$A:$A,$M61&$N61&$W61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y61+SUMIF(Datastore!$A:$A,$M61&$N61&$X61&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z61)/1000","v":2945.5170042525001},null,null,{"$f":"SUM(F61:I61)","v":2945.5170042525001},{"$f":"IF($J61='5.2.1'!J59,\"OK\",\"check\")","v":"OK"},null,85,2,"|x","|x","|x","|x","|x","|RUTW","|x","|x","|x","|x",-1,1]
[null,null,"Other core wastewater services",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$M62&$N62&$O62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y62+SUMIF(Datastore!$A:$A,$M62&$N62&$P62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y62+SUMIF(Datastore!$A:$A,$M62&$N62&$Q62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y62+SUMIF(Datastore!$A:$A,$M62&$N62&$R62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y62+SUMIF(Datastore!$A:$A,$M62&$N62&$S62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z62)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M62&$N62&$T62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y62+SUMIF(Datastore!$A:$A,$M62&$N62&$U62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y62+SUMIF(Datastore!$A:$A,$M62&$N62&$V62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y62+SUMIF(Datastore!$A:$A,$M62&$N62&$W62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y62+SUMIF(Datastore!$A:$A,$M62&$N62&$X62&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z62)/1000","v":120.0557},null,null,{"$f":"SUM(F62:I62)","v":120.0557},{"$f":"IF($J62='5.2.1'!J60,\"OK\",\"check\")","v":"OK"},"Recycled water ",85,2,"|x","|x","|x","|x","|x","|RURW","|x","|x","|x","|x",-1,1]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M65&$N65&$O65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y65+SUMIF(Datastore!$A:$A,$M65&$N65&$P65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y65+SUMIF(Datastore!$A:$A,$M65&$N65&$Q65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y65+SUMIF(Datastore!$A:$A,$M65&$N65&$R65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y65+SUMIF(Datastore!$A:$A,$M65&$N65&$S65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z65)/1000","v":150},{"$f":"(SUMIF(Datastore!$A:$A,$M65&$N65&$T65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y65+SUMIF(Datastore!$A:$A,$M65&$N65&$U65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y65+SUMIF(Datastore!$A:$A,$M65&$N65&$V65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y65+SUMIF(Datastore!$A:$A,$M65&$N65&$W65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y65+SUMIF(Datastore!$A:$A,$M65&$N65&$X65&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z65)/1000","v":0},null,null,{"$f":"SUM(F65:I65)","v":150},{"$f":"IF($J65='5.2.1'!J63,\"OK\",\"check\")","v":"OK"},"Not separable put in res",85,4,"|R???","|x","|x","|x","|x","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F56:F57)+SUM(F60:F62)+F65","v":84999.490561119164},{"$f":"SUM(G56:G57)+SUM(G60:G62)+G65","v":31814.599105650032},{"$f":"SUM(H56:H57)+SUM(H60:H62)+H65","v":0},{"$f":"SUM(I56:I57)+SUM(I60:I62)+I65","v":0},{"$f":"SUM(J56:J57)+SUM(J60:J62)+J65","v":116814.08966676917},{"$f":"IF($J67='5.2.1'!J65,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M71&$N71&$P71&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M71&$O71&$P71&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y71/1000","v":0},null,null,null,{"$f":"SUM(F71:I71)","v":0},{"$f":"IF($J71='5.2.1'!J69,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",85,1,2,"|RFIN",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F72:I72)","v":0},{"$f":"IF($J72='5.2.1'!J70,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,-1]
[null,null,"Contributions",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M73&$N73&$P73&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M73&$O73&$P73&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y73/1000","v":21837.273393899999},null,null,null,{"$f":"SUM(F73:I73)","v":21837.273393899999},{"$f":"IF($J73='5.2.1'!J71,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",85,1,2,"|RC??",null,null,null,null,null,null,null,null,-1]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Non-recurrent Income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M76&$N76&$P76&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M76&$O76&$P76&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y76/1000","v":0},null,null,null,{"$f":"SUM(F76:I76)","v":0},{"$f":"IF($J76='5.2.1'!J76,\"OK\",\"check\")","v":"OK"},null,85,1,2,"|RNOT",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F77:I77)","v":0},{"$f":"IF($J77='5.2.1'!J75,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F78:I78)","v":0},{"$f":"IF($J78='5.2.1'!J76,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F71:F73)+SUM(F76:F78)","v":21837.273393899999},{"$f":"SUM(G71:G73)+SUM(G76:G78)","v":0},{"$f":"SUM(H71:H73)+SUM(H76:H78)","v":0},{"$f":"SUM(I71:I73)+SUM(I76:I78)","v":0},{"$f":"SUM(J71:J73)+SUM(J76:J78)","v":21837.273393899999},{"$f":"IF($J80='5.2.1'!J78,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F80+F67","v":106836.76395501917},{"$f":"G80+G67","v":31814.599105650032},{"$f":"H80+H67","v":0},{"$f":"I80+I67","v":0},{"$f":"J80+J67","v":138651.36306066916},{"$f":"IF($J82='5.2.1'!J80,\"OK\",\"check\")","v":"OK"}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Lockyer Valley"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M94&$N94&$O94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y94+SUMIF(Datastore!$A:$A,$M94&$N94&$P94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y94+SUMIF(Datastore!$A:$A,$M94&$N94&$Q94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y94+SUMIF(Datastore!$A:$A,$M94&$N94&$R94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y94+SUMIF(Datastore!$A:$A,$M94&$N94&$S94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z94)/1000","v":5717.1582060538594},{"$f":"(SUMIF(Datastore!$A:$A,$M94&$N94&$T94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y94+SUMIF(Datastore!$A:$A,$M94&$N94&$U94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y94+SUMIF(Datastore!$A:$A,$M94&$N94&$V94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y94+SUMIF(Datastore!$A:$A,$M94&$N94&$W94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y94+SUMIF(Datastore!$A:$A,$M94&$N94&$X94&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z94)/1000","v":2624.3676299367999},null,null,{"$f":"SUM(F94:I94)","v":8341.5258359906584},{"$f":"IF($J94='5.2.1'!J90,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",86,1,"|RUR?","|RRCS","|ROOI","|x","|x","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Other core water services",null,"$'000",null,null,null,null,{"$f":"SUM(F95:I95)","v":0},{"$f":"IF($J95='5.2.1'!J91,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M98&$N98&$O98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y98+SUMIF(Datastore!$A:$A,$M98&$N98&$P98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y98+SUMIF(Datastore!$A:$A,$M98&$N98&$Q98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y98+SUMIF(Datastore!$A:$A,$M98&$N98&$R98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y98+SUMIF(Datastore!$A:$A,$M98&$N98&$S98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z98)/1000","v":2196.6668799999998},{"$f":"(SUMIF(Datastore!$A:$A,$M98&$N98&$T98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y98+SUMIF(Datastore!$A:$A,$M98&$N98&$U98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y98+SUMIF(Datastore!$A:$A,$M98&$N98&$V98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y98+SUMIF(Datastore!$A:$A,$M98&$N98&$W98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y98+SUMIF(Datastore!$A:$A,$M98&$N98&$X98&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z98)/1000","v":472.94252120999994},null,null,{"$f":"SUM(F98:I98)","v":2669.6094012099998},{"$f":"IF($J98='5.2.1'!J94,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",86,2,"|RUR?","|RRCS","|ROOI","|x","|RURW","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Trade waste",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M99&$N99&$O99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y99+SUMIF(Datastore!$A:$A,$M99&$N99&$P99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y99+SUMIF(Datastore!$A:$A,$M99&$N99&$Q99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y99+SUMIF(Datastore!$A:$A,$M99&$N99&$R99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y99+SUMIF(Datastore!$A:$A,$M99&$N99&$S99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z99)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M99&$N99&$T99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y99+SUMIF(Datastore!$A:$A,$M99&$N99&$U99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y99+SUMIF(Datastore!$A:$A,$M99&$N99&$V99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y99+SUMIF(Datastore!$A:$A,$M99&$N99&$W99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y99+SUMIF(Datastore!$A:$A,$M99&$N99&$X99&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z99)/1000","v":0},null,null,{"$f":"SUM(F99:I99)","v":0},{"$f":"IF($J99='5.2.1'!J95,\"OK\",\"check\")","v":"OK"},null,86,2,"|x","|x","|x","|x","|x","|RUTW","|x","|x","|x","|x",-1,1]
[null,null,"Other core wastewater services",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$M100&$N100&$O100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y100+SUMIF(Datastore!$A:$A,$M100&$N100&$P100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y100+SUMIF(Datastore!$A:$A,$M100&$N100&$Q100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y100+SUMIF(Datastore!$A:$A,$M100&$N100&$R100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y100+SUMIF(Datastore!$A:$A,$M100&$N100&$S100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z100)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M100&$N100&$T100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y100+SUMIF(Datastore!$A:$A,$M100&$N100&$U100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y100+SUMIF(Datastore!$A:$A,$M100&$N100&$V100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y100+SUMIF(Datastore!$A:$A,$M100&$N100&$W100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y100+SUMIF(Datastore!$A:$A,$M100&$N100&$X100&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z100)/1000","v":0},null,null,{"$f":"SUM(F100:I100)","v":0},{"$f":"IF($J100='5.2.1'!J96,\"OK\",\"check\")","v":"OK"},"Recycled water ",86,2,"|x","|x","|x","|x","|x","|RURW","|x","|x","|x","|x",-1,1]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M103&$N103&$O103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y103+SUMIF(Datastore!$A:$A,$M103&$N103&$P103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y103+SUMIF(Datastore!$A:$A,$M103&$N103&$Q103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y103+SUMIF(Datastore!$A:$A,$M103&$N103&$R103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y103+SUMIF(Datastore!$A:$A,$M103&$N103&$S103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z103)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M103&$N103&$T103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y103+SUMIF(Datastore!$A:$A,$M103&$N103&$U103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y103+SUMIF(Datastore!$A:$A,$M103&$N103&$V103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y103+SUMIF(Datastore!$A:$A,$M103&$N103&$W103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y103+SUMIF(Datastore!$A:$A,$M103&$N103&$X103&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z103)/1000","v":0},null,null,{"$f":"SUM(F103:I103)","v":0},{"$f":"IF($J103='5.2.1'!J99,\"OK\",\"check\")","v":"OK"},"Not separable put in res",86,4,"|R???","|x","|x","|x","|x","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F94:F95)+SUM(F98:F100)+F103","v":7913.8250860538592},{"$f":"SUM(G94:G95)+SUM(G98:G100)+G103","v":3097.3101511467999},{"$f":"SUM(H94:H95)+SUM(H98:H100)+H103","v":0},{"$f":"SUM(I94:I95)+SUM(I98:I100)+I103","v":0},{"$f":"SUM(J94:J95)+SUM(J98:J100)+J103","v":11011.135237200659},{"$f":"IF($J105='5.2.1'!J101,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M109&$N109&$P109&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M109&$O109&$P109&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y109/1000","v":0},null,null,null,{"$f":"SUM(F109:I109)","v":0},{"$f":"IF($J109='5.2.1'!J105,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",86,1,2,"|RFIN",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F110:I110)","v":0},{"$f":"IF($J110='5.2.1'!J106,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,-1]
[null,null,"Contributions",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M111&$N111&$P111&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M111&$O111&$P111&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y111/1000","v":4217.6383494000002},null,null,null,{"$f":"SUM(F111:I111)","v":4217.6383494000002},{"$f":"IF($J111='5.2.1'!J107,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",86,1,2,"|RC??",null,null,null,null,null,null,null,null,-1]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Non-recurrent Income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M114&$N114&$P114&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M114&$O114&$P114&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y114/1000","v":0},null,null,null,{"$f":"SUM(F114:I114)","v":0},{"$f":"IF($J114='5.2.1'!J110,\"OK\",\"check\")","v":"OK"},null,86,1,2,"|RNOT",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F115:I115)","v":0},{"$f":"IF($J115='5.2.1'!J111,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F116:I116)","v":0},{"$f":"IF($J116='5.2.1'!J112,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F109:F111)+SUM(F114:F116)","v":4217.6383494000002},{"$f":"SUM(G109:G111)+SUM(G114:G116)","v":0},{"$f":"SUM(H109:H111)+SUM(H114:H116)","v":0},{"$f":"SUM(I109:I111)+SUM(I114:I116)","v":0},{"$f":"SUM(J109:J111)+SUM(J114:J116)","v":4217.6383494000002},{"$f":"IF($J118='5.2.1'!J114,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F118+F105","v":12131.463435453859},{"$f":"G118+G105","v":3097.3101511467999},{"$f":"H118+H105","v":0},{"$f":"I118+I105","v":0},{"$f":"J118+J105","v":15228.773586600659},{"$f":"IF($J120='5.2.1'!J116,\"OK\",\"check\")","v":"OK"}]
[]
[null,null," "]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Scenic Rim"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M132&$N132&$O132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y132+SUMIF(Datastore!$A:$A,$M132&$N132&$P132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y132+SUMIF(Datastore!$A:$A,$M132&$N132&$Q132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y132+SUMIF(Datastore!$A:$A,$M132&$N132&$R132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y132+SUMIF(Datastore!$A:$A,$M132&$N132&$S132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z132)/1000","v":4693.9111820691114},{"$f":"(SUMIF(Datastore!$A:$A,$M132&$N132&$T132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y132+SUMIF(Datastore!$A:$A,$M132&$N132&$U132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y132+SUMIF(Datastore!$A:$A,$M132&$N132&$V132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y132+SUMIF(Datastore!$A:$A,$M132&$N132&$W132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y132+SUMIF(Datastore!$A:$A,$M132&$N132&$X132&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z132)/1000","v":1821.5844066884958},null,null,{"$f":"SUM(F132:I132)","v":6515.495588757607},{"$f":"IF($J132='5.2.1'!J126,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",87,1,"|RUR?","|RRCS","|ROOI","|x","|x","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Other core water services",null,"$'000",null,null,null,null,{"$f":"SUM(F133:I133)","v":0},{"$f":"IF($J133='5.2.1'!J127,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M136&$N136&$O136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y136+SUMIF(Datastore!$A:$A,$M136&$N136&$P136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y136+SUMIF(Datastore!$A:$A,$M136&$N136&$Q136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y136+SUMIF(Datastore!$A:$A,$M136&$N136&$R136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y136+SUMIF(Datastore!$A:$A,$M136&$N136&$S136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z136)/1000","v":2318.8959399999999},{"$f":"(SUMIF(Datastore!$A:$A,$M136&$N136&$T136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y136+SUMIF(Datastore!$A:$A,$M136&$N136&$U136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y136+SUMIF(Datastore!$A:$A,$M136&$N136&$V136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y136+SUMIF(Datastore!$A:$A,$M136&$N136&$W136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y136+SUMIF(Datastore!$A:$A,$M136&$N136&$X136&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z136)/1000","v":992.12308299999995},null,null,{"$f":"SUM(F136:I136)","v":3311.0190229999998},{"$f":"IF($J136='5.2.1'!J130,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",87,2,"|RUR?","|RRCS","|ROOI","|x","|RURW","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Trade waste",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M137&$N137&$O137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y137+SUMIF(Datastore!$A:$A,$M137&$N137&$P137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y137+SUMIF(Datastore!$A:$A,$M137&$N137&$Q137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y137+SUMIF(Datastore!$A:$A,$M137&$N137&$R137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y137+SUMIF(Datastore!$A:$A,$M137&$N137&$S137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z137)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M137&$N137&$T137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y137+SUMIF(Datastore!$A:$A,$M137&$N137&$U137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y137+SUMIF(Datastore!$A:$A,$M137&$N137&$V137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y137+SUMIF(Datastore!$A:$A,$M137&$N137&$W137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y137+SUMIF(Datastore!$A:$A,$M137&$N137&$X137&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z137)/1000","v":0},null,null,{"$f":"SUM(F137:I137)","v":0},{"$f":"IF($J137='5.2.1'!J131,\"OK\",\"check\")","v":"OK"},null,87,2,"|x","|x","|x","|x","|x","|RUTW","|x","|x","|x","|x",-1,1]
[null,null,"Other core wastewater services",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$M138&$N138&$O138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y138+SUMIF(Datastore!$A:$A,$M138&$N138&$P138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y138+SUMIF(Datastore!$A:$A,$M138&$N138&$Q138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y138+SUMIF(Datastore!$A:$A,$M138&$N138&$R138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y138+SUMIF(Datastore!$A:$A,$M138&$N138&$S138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z138)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M138&$N138&$T138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y138+SUMIF(Datastore!$A:$A,$M138&$N138&$U138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y138+SUMIF(Datastore!$A:$A,$M138&$N138&$V138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y138+SUMIF(Datastore!$A:$A,$M138&$N138&$W138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y138+SUMIF(Datastore!$A:$A,$M138&$N138&$X138&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z138)/1000","v":0},null,null,{"$f":"SUM(F138:I138)","v":0},{"$f":"IF($J138='5.2.1'!J132,\"OK\",\"check\")","v":"OK"},"Recycled water ",87,2,"|x","|x","|x","|x","|x","|RURW","|x","|x","|x","|x",-1,1]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M141&$N141&$O141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y141+SUMIF(Datastore!$A:$A,$M141&$N141&$P141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y141+SUMIF(Datastore!$A:$A,$M141&$N141&$Q141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y141+SUMIF(Datastore!$A:$A,$M141&$N141&$R141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y141+SUMIF(Datastore!$A:$A,$M141&$N141&$S141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z141)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M141&$N141&$T141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y141+SUMIF(Datastore!$A:$A,$M141&$N141&$U141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y141+SUMIF(Datastore!$A:$A,$M141&$N141&$V141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y141+SUMIF(Datastore!$A:$A,$M141&$N141&$W141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y141+SUMIF(Datastore!$A:$A,$M141&$N141&$X141&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z141)/1000","v":0},null,null,{"$f":"SUM(F141:I141)","v":0},{"$f":"IF($J141='5.2.1'!J135,\"OK\",\"check\")","v":"OK"},"Not separable put in res",87,4,"|R???","|x","|x","|x","|x","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F132:F133)+SUM(F136:F138)+F141","v":7012.8071220691108},{"$f":"SUM(G132:G133)+SUM(G136:G138)+G141","v":2813.707489688496},{"$f":"SUM(H132:H133)+SUM(H136:H138)+H141","v":0},{"$f":"SUM(I132:I133)+SUM(I136:I138)+I141","v":0},{"$f":"SUM(J132:J133)+SUM(J136:J138)+J141","v":9826.5146117576078},{"$f":"IF($J143='5.2.1'!J137,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M147&$N147&$P147&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M147&$O147&$P147&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y147/1000","v":0},null,null,null,{"$f":"SUM(F147:I147)","v":0},{"$f":"IF($J147='5.2.1'!J141,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",87,1,2,"|RFIN",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F148:I148)","v":0},{"$f":"IF($J148='5.2.1'!J142,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,-1]
[null,null,"Contributions",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M149&$N149&$P149&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M149&$O149&$P149&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y149/1000","v":3165.4108529000005},null,null,null,{"$f":"SUM(F149:I149)","v":3165.4108529000005},{"$f":"IF($J149='5.2.1'!J143,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",87,1,2,"|RC??",null,null,null,null,null,null,null,null,-1]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Non-recurrent Income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M152&$N152&$P152&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M152&$O152&$P152&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y152/1000","v":0},null,null,null,{"$f":"SUM(F152:I152)","v":0},{"$f":"IF($J152='5.2.1'!J146,\"OK\",\"check\")","v":"OK"},null,87,1,2,"|RNOT",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F153:I153)","v":0},{"$f":"IF($J153='5.2.1'!J147,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F154:I154)","v":0},{"$f":"IF($J154='5.2.1'!J148,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F147:F149)+SUM(F152:F154)","v":3165.4108529000005},{"$f":"SUM(G147:G149)+SUM(G152:G154)","v":0},{"$f":"SUM(H147:H149)+SUM(H152:H154)","v":0},{"$f":"SUM(I147:I149)+SUM(I152:I154)","v":0},{"$f":"SUM(J147:J149)+SUM(J152:J154)","v":3165.4108529000005},{"$f":"IF($J156='5.2.1'!J150,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F156+F143","v":10178.217974969111},{"$f":"G156+G143","v":2813.707489688496},{"$f":"H156+H143","v":0},{"$f":"I156+I143","v":0},{"$f":"J156+J143","v":12991.925464657608},{"$f":"IF($J158='5.2.1'!J152,\"OK\",\"check\")","v":"OK"}]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - Somerset"}]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M170&$N170&$O170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y170+SUMIF(Datastore!$A:$A,$M170&$N170&$P170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y170+SUMIF(Datastore!$A:$A,$M170&$N170&$Q170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y170+SUMIF(Datastore!$A:$A,$M170&$N170&$R170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y170+SUMIF(Datastore!$A:$A,$M170&$N170&$S170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z170)/1000","v":3459.8780266179833},{"$f":"(SUMIF(Datastore!$A:$A,$M170&$N170&$T170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y170+SUMIF(Datastore!$A:$A,$M170&$N170&$U170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y170+SUMIF(Datastore!$A:$A,$M170&$N170&$V170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y170+SUMIF(Datastore!$A:$A,$M170&$N170&$W170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y170+SUMIF(Datastore!$A:$A,$M170&$N170&$X170&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z170)/1000","v":2303.6657021800693},null,null,{"$f":"SUM(F170:I170)","v":5763.5437287980531},{"$f":"IF($J170='5.2.1'!J162,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",88,1,"|RUR?","|RRCS","|ROOI","|x","|x","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Other core water services",null,"$'000",null,null,null,null,{"$f":"SUM(F171:I171)","v":0},{"$f":"IF($J171='5.2.1'!J163,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M174&$N174&$O174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y174+SUMIF(Datastore!$A:$A,$M174&$N174&$P174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y174+SUMIF(Datastore!$A:$A,$M174&$N174&$Q174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y174+SUMIF(Datastore!$A:$A,$M174&$N174&$R174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y174+SUMIF(Datastore!$A:$A,$M174&$N174&$S174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z174)/1000","v":1588.808},{"$f":"(SUMIF(Datastore!$A:$A,$M174&$N174&$T174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y174+SUMIF(Datastore!$A:$A,$M174&$N174&$U174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y174+SUMIF(Datastore!$A:$A,$M174&$N174&$V174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y174+SUMIF(Datastore!$A:$A,$M174&$N174&$W174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y174+SUMIF(Datastore!$A:$A,$M174&$N174&$X174&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z174)/1000","v":531.60274779999997},null,null,{"$f":"SUM(F174:I174)","v":2120.4107478000001},{"$f":"IF($J174='5.2.1'!J166,\"OK\",\"check\")","v":"OK"},"Non-core not separable put in res",88,2,"|RUR?","|RRCS","|ROOI","|x","|RURW","|RUN?","|x","|x","|x","|x",-1,1]
[null,null,"Trade waste",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M175&$N175&$O175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y175+SUMIF(Datastore!$A:$A,$M175&$N175&$P175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y175+SUMIF(Datastore!$A:$A,$M175&$N175&$Q175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y175+SUMIF(Datastore!$A:$A,$M175&$N175&$R175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y175+SUMIF(Datastore!$A:$A,$M175&$N175&$S175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z175)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M175&$N175&$T175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y175+SUMIF(Datastore!$A:$A,$M175&$N175&$U175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y175+SUMIF(Datastore!$A:$A,$M175&$N175&$V175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y175+SUMIF(Datastore!$A:$A,$M175&$N175&$W175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y175+SUMIF(Datastore!$A:$A,$M175&$N175&$X175&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z175)/1000","v":0},null,null,{"$f":"SUM(F175:I175)","v":0},{"$f":"IF($J175='5.2.1'!J167,\"OK\",\"check\")","v":"OK"},null,88,2,"|x","|x","|x","|x","|x","|RUTW","|x","|x","|x","|x",-1,1]
[null,null,"Other core wastewater services",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$M176&$N176&$O176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y176+SUMIF(Datastore!$A:$A,$M176&$N176&$P176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y176+SUMIF(Datastore!$A:$A,$M176&$N176&$Q176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y176+SUMIF(Datastore!$A:$A,$M176&$N176&$R176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y176+SUMIF(Datastore!$A:$A,$M176&$N176&$S176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z176)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M176&$N176&$T176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y176+SUMIF(Datastore!$A:$A,$M176&$N176&$U176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y176+SUMIF(Datastore!$A:$A,$M176&$N176&$V176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y176+SUMIF(Datastore!$A:$A,$M176&$N176&$W176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y176+SUMIF(Datastore!$A:$A,$M176&$N176&$X176&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z176)/1000","v":0},null,null,{"$f":"SUM(F176:I176)","v":0},{"$f":"IF($J176='5.2.1'!J168,\"OK\",\"check\")","v":"OK"},"Recycled water ",88,2,"|x","|x","|x","|x","|x","|RURW","|x","|x","|x","|x",-1,1]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M179&$N179&$O179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y179+SUMIF(Datastore!$A:$A,$M179&$N179&$P179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y179+SUMIF(Datastore!$A:$A,$M179&$N179&$Q179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y179+SUMIF(Datastore!$A:$A,$M179&$N179&$R179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y179+SUMIF(Datastore!$A:$A,$M179&$N179&$S179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z179)/1000","v":0},{"$f":"(SUMIF(Datastore!$A:$A,$M179&$N179&$T179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y179+SUMIF(Datastore!$A:$A,$M179&$N179&$U179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y179+SUMIF(Datastore!$A:$A,$M179&$N179&$V179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y179+SUMIF(Datastore!$A:$A,$M179&$N179&$W179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Y179+SUMIF(Datastore!$A:$A,$M179&$N179&$X179&\"|\"&$M$13&\"|\"&$N$13,Datastore!$G:$G)*$Z179)/1000","v":0},null,null,{"$f":"SUM(F179:I179)","v":0},{"$f":"IF($J179='5.2.1'!J171,\"OK\",\"check\")","v":"OK"},"Not separable put in res",88,4,"|R???","|x","|x","|x","|x","|x","|x","|x","|x","|x",-1,1]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F170:F171)+SUM(F174:F176)+F179","v":5048.6860266179829},{"$f":"SUM(G170:G171)+SUM(G174:G176)+G179","v":2835.2684499800694},{"$f":"SUM(H170:H171)+SUM(H174:H176)+H179","v":0},{"$f":"SUM(I170:I171)+SUM(I174:I176)+I179","v":0},{"$f":"SUM(J170:J171)+SUM(J174:J176)+J179","v":7883.9544765980536},{"$f":"IF($J181='5.2.1'!J173,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M185&$N185&$P185&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M185&$O185&$P185&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y185/1000","v":0},null,null,null,{"$f":"SUM(F185:I185)","v":0},{"$f":"IF($J185='5.2.1'!J177,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",88,1,2,"|RFIN",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F186:I186)","v":0},{"$f":"IF($J186='5.2.1'!J178,\"OK\",\"check\")","v":"OK"},null,null,null,null,null,null,null,null,null,null,null,null,null,-1]
[null,null,"Contributions",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M187&$N187&$P187&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M187&$O187&$P187&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y187/1000","v":3197.2753021999997},null,null,null,{"$f":"SUM(F187:I187)","v":3197.2753021999997},{"$f":"IF($J187='5.2.1'!J179,\"OK\",\"check\")","v":"OK"},"Not separable  - put in res",88,1,2,"|RC??",null,null,null,null,null,null,null,null,-1]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Non-recurrent Income",null,"$'000",{"$f":"(SUMIF(Datastore!$A:$A,$M190&$N190&$P190&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$M190&$O190&$P190&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(N$13,2),Datastore!$G:$G))*$Y190/1000","v":0},null,null,null,{"$f":"SUM(F190:I190)","v":0},{"$f":"IF($J190='5.2.1'!J190,\"OK\",\"check\")","v":"OK"},null,88,1,2,"|RNOT",null,null,null,null,null,null,null,null,-1]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F191:I191)","v":0},{"$f":"IF($J191='5.2.1'!J183,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F192:I192)","v":0},{"$f":"IF($J192='5.2.1'!J184,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F185:F187)+SUM(F190:F192)","v":3197.2753021999997},{"$f":"SUM(G185:G187)+SUM(G190:G192)","v":0},{"$f":"SUM(H185:H187)+SUM(H190:H192)","v":0},{"$f":"SUM(I185:I187)+SUM(I190:I192)","v":0},{"$f":"SUM(J185:J187)+SUM(J190:J192)","v":3197.2753021999997},{"$f":"IF($J194='5.2.1'!J186,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F194+F181","v":8245.9613288179826},{"$f":"G194+G181","v":2835.2684499800694},{"$f":"H194+H181","v":0},{"$f":"I194+I181","v":0},{"$f":"J194+J181","v":11081.229778798053},{"$f":"IF($J196='5.2.1'!J188,\"OK\",\"check\")","v":"OK"}]
[]
[null,null," "]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"}]
[null,null," "]
[null,"Unallocated Revenue"]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",null,null,null,null,{"$f":"SUM(F208:I208)","v":0},{"$f":"IF($J208='5.2.1'!J198,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core water services",null,"$'000",null,null,null,null,{"$f":"SUM(F209:I209)","v":0},{"$f":"IF($J209='5.2.1'!J199,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",null,null,null,null,{"$f":"SUM(F212:I212)","v":0},{"$f":"IF($J212='5.2.1'!J202,\"OK\",\"check\")","v":"OK"}]
[null,null,"Trade waste",null,"$'000",null,null,null,null,{"$f":"SUM(F213:I213)","v":0},{"$f":"IF($J213='5.2.1'!J203,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core wastewater services",null,null,null,null,null,null,{"$f":"SUM(F214:I214)","v":0},{"$f":"IF($J214='5.2.1'!J204,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",null,null,null,null,{"$f":"SUM(F217:I217)","v":0},{"$f":"IF($J217='5.2.1'!J207,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F208:F209)+SUM(F212:F214)+F217","v":0},{"$f":"SUM(G208:G209)+SUM(G212:G214)+G217","v":0},{"$f":"SUM(H208:H209)+SUM(H212:H214)+H217","v":0},{"$f":"SUM(I208:I209)+SUM(I212:I214)+I217","v":0},{"$f":"SUM(J208:J209)+SUM(J212:J214)+J217","v":0},{"$f":"IF($J219='5.2.1'!J209,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",null,null,null,null,{"$f":"SUM(F223:I223)","v":0},{"$f":"IF($J223='5.2.1'!J213,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F224:I224)","v":0},{"$f":"IF($J224='5.2.1'!J214,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F225:I225)","v":0},{"$f":"IF($J225='5.2.1'!J215,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Non-recurrent Income",null,"$'000",null,null,null,null,{"$f":"SUM(F228:I228)","v":0},{"$f":"IF($J228='5.2.1'!J218,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",null,null,null,null,{"$f":"SUM(F229:I229)","v":0},{"$f":"IF($J229='5.2.1'!J219,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",null,null,null,null,{"$f":"SUM(F230:I230)","v":0},{"$f":"IF($J230='5.2.1'!J220,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F223:F225)+SUM(F228:F230)","v":0},{"$f":"SUM(G223:G225)+SUM(G228:G230)","v":0},{"$f":"SUM(H223:H225)+SUM(H228:H230)","v":0},{"$f":"SUM(I223:I225)+SUM(I228:I230)","v":0},{"$f":"SUM(J223:J225)+SUM(J228:J230)","v":0},{"$f":"IF($J232='5.2.1'!J222,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F232+F219","v":0},{"$f":"G232+G219","v":0},{"$f":"H232+H219","v":0},{"$f":"I232+I219","v":0},{"$f":"J232+J219","v":0},{"$f":"IF($J234='5.2.1'!J224,\"OK\",\"check\")","v":"OK"}]
[]
[]
[null,null," "]
[]
[null,null,null,null,null,{"$f":"F$11","v":"CUSTOMER GROUPS:"},null,null,null,null,null,{"$f":"L$11","v":"For Year Ending 30 June 2013"}]
[null,null,null,null,null,{"$f":"F$12","v":"Residential"},{"$f":"G$12","v":"Non-residential"},{"$f":"H$12","v":"Commercially Negotiated Agreements"},{"$f":"I$12","v":"Other"},{"$f":"J$12","v":"Total"},null,{"$f":"L$12","v":"Supporting Documents"}]
[null,null," "]
[null,"Total"]
[]
[null,"REVENUE FROM SERVICES"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",{"$f":"F208+F170+F132+F94+F56+F18","v":310100.6637259986},{"$f":"G208+G170+G132+G94+G56+G18","v":145531.24237858268},0,0,455631.90610458131,{"$f":"IF($J246='5.2.1'!J234,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core water services",null,"$'000",{"$f":"F209+F171+F133+F95+F57+F19","v":0},0,0,0,0,{"$f":"IF($J247='5.2.1'!J235,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"F212+F174+F136+F98+F60+F22","v":236504.66699},{"$f":"G212+G174+G136+G98+G60+G22","v":109726.53593350861},0,0,346231.20292350859,{"$f":"IF($J250='5.2.1'!J238,\"OK\",\"check\")","v":"OK"}]
[null,null,"Trade waste",null,"$'000",{"$f":"F213+F175+F137+F99+F61+F23","v":0},23187.718658223384,0,0,23187.718658223384,{"$f":"IF($J251='5.2.1'!J239,\"OK\",\"check\")","v":"OK"}]
[null,null,"Other core wastewater services",null,"$'000",{"$f":"F214+F176+F138+F100+F62+F24","v":0},9619.8844334240457,0,0,9619.8844334240457,{"$f":"IF($J252='5.2.1'!J240,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"F217+F179+F141+F103+F65+F27","v":1269.05},{"$f":"G217+G179+G141+G103+G65+G27","v":0},{"$f":"H217+H179+H141+H103+H65+H27","v":0},{"$f":"I217+I179+I141+I103+I65+I27","v":0},{"$f":"J217+J179+J141+J103+J65+J27","v":1269.05},{"$f":"IF($J255='5.2.1'!J243,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Revenue from Services",null,"$'000",{"$f":"SUM(F246:F247)+SUM(F250:F252)+F255","v":547874.38071599859},{"$f":"SUM(G246:G247)+SUM(G250:G252)+G255","v":288065.38140373875},{"$f":"SUM(H246:H247)+SUM(H250:H252)+H255","v":0},{"$f":"SUM(I246:I247)+SUM(I250:I252)+I255","v":0},{"$f":"SUM(J246:J247)+SUM(J250:J252)+J255","v":835939.76211973745},{"$f":"IF($J257='5.2.1'!J245,\"OK\",\"check\")","v":"OK"}]
[]
[null,"OTHER REVENUES"]
[null,null,"Revenue Offset Against Revenue:"]
[null,null,"Investment income",null,"$'000",{"$f":"F223+F185+F147+F109+F71+F33","v":350},{"$f":"G223+G185+G147+G109+G71+G33","v":0},0,0,350,{"$f":"IF($J261='5.2.1'!J249,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",{"$f":"F224+F186+F148+F110+F72+F34","v":0},0,0,0,0,{"$f":"IF($J262='5.2.1'!J250,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",{"$f":"F225+F187+F149+F111+F73+F35","v":137689.06091989999},0,0,0,137689.06091989999,{"$f":"IF($J263='5.2.1'!J251,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Revenue Not Offset Against Revenue:"]
[null,null,"Non-recurrent Income",null,"$'000",{"$f":"F228+F190+F152+F114+F76+F38","v":5500},{"$f":"G228+G190+G152+G114+G76+G38","v":0},0,0,5500,{"$f":"IF($J266='5.2.1'!J254,\"OK\",\"check\")","v":"OK"}]
[null,null,"Net profit from sale of assets",null,"$'000",{"$f":"F229+F191+F153+F115+F77+F39","v":0},0,0,0,0,{"$f":"IF($J267='5.2.1'!J255,\"OK\",\"check\")","v":"OK"}]
[null,null,"Contributions",null,"$'000",{"$f":"F230+F192+F154+F116+F78+F40","v":0},0,0,0,0,{"$f":"IF($J268='5.2.1'!J256,\"OK\",\"check\")","v":"OK"}]
[]
[null,null,"Subtotal Other Revenues",null,"$'000",{"$f":"SUM(F261:F263)+SUM(F266:F268)","v":143539.06091989999},{"$f":"SUM(G261:G263)+SUM(G266:G268)","v":0},{"$f":"SUM(H261:H263)+SUM(H266:H268)","v":0},{"$f":"SUM(I261:I263)+SUM(I266:I268)","v":0},{"$f":"SUM(J261:J263)+SUM(J266:J268)","v":143539.06091989999},{"$f":"IF($J270='5.2.1'!J258,\"OK\",\"check\")","v":"OK"}]
[]
[null,"TOTAL REVENUE",null,null,"$'000",{"$f":"F270+F257","v":691413.44163589855},{"$f":"G270+G257","v":288065.38140373875},{"$f":"H270+H257","v":0},{"$f":"I270+I257","v":0},{"$f":"J270+J257","v":979478.82303963741},{"$f":"IF($J272='5.2.1'!J260,\"OK\",\"check\")","v":"OK"}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.2.3","index":14,"n_rows":665,"n_cols":48,"rows_kept":665,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Revenue Details for \",'Business Details'!$D$9,\" - Tariff Structures\")","v":"Revenue Details for Queensland Urban Utilities - Tariff Structures"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[]
[]
[null,null,null,"Geographic Area",null,"Service Category",null,"Capped",null,"Customer Category",null,null,null,"Type",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,"Supporting"]
[null,null,"Parameter","(dropdown list)",null,"(dropdown list)",null,"(dropdown list)",null,"(dropdown list)",null,"Tariff Description",null,"(dropdown list)",null,"Unit",null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},{"$f":"'5.1.1'!L13","v":2015},null,"Documents","Prod&Dist","Item",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AU14","v":" "}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"V5","V5","V5","V5","V5"]
[null,1,"Price","Brisbane",null,"Drinking water",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,148.12,155.24,163.87969034038917,167.16,167.16,null,null,null,"Average tariffs"]
[null,null,"Quantity","Brisbane",null,"Drinking water",null,{"$f":"H16","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,388483,394565,393432,399130,403920,null,null,null,"Some business customers are included under the price cap"]
[null,null,"Revenue","Brisbane",null,"Drinking water",null,{"$f":"H16","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,57542.14,62654.082000000002,64475.514329999991,66718.570800000001,67519.267200000002]
[null,2,"Price","Brisbane",null,"Drinking water",null,"Capped",null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,1.5205554714498697,1.8536279267195273,2.1915188357763711,2.4794999999999998,2.7496239999999998]
[null,null,"Quantity","Brisbane",null,"Drinking water",null,{"$f":"H19","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,53094.574000000001,58897,54043.310204104338,59157.8,61686.291187499999]
[null,null,"Revenue","Brisbane",null,"Drinking water",null,{"$f":"H19","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,80733.244999999995,109173.124,118436.93226000002,146681.76509999999,169614.10672013849]
[null,3,"Price","Brisbane",null,"Drinking water",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,148.12,148.92465302900746,163.70703981843059,168.81,171.00453000000002]
[null,null,"Quantity","Brisbane",null,"Drinking water",null,{"$f":"H22","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,31062.65190386173,30406,29961,30497,30857]
[null,null,"Revenue","Brisbane",null,"Drinking water",null,{"$f":"H22","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,4601,4528.2030000000004,4904.8266199999989,5148.1985700000005,5276.6867822100003]
[null,4,"Price","Brisbane",null,"Drinking water",null,null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,2.7933987222848553,2.73986386611623,3.0319131971712259,3.3177187510366792]
[null,null,"Quantity","Brisbane",null,"Drinking water",null,{"$f":"H25","v":0},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,26610,32271.077331054934,34017.002,34354.241857919413]
[null,null,"Revenue","Brisbane",null,"Drinking water",null,{"$f":"H25","v":0},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,66170.741999999998,74332.34,88418.358699999997,103136.59729199999,113977.71238966841]
[null,5,"Price","Brisbane",null,"Waste-water via Sewer",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,398.24,417.36,462.21890439705737,476,476]
[null,null,"Quantity","Brisbane",null,"Waste-water via Sewer",null,{"$f":"H28","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,380771.6434310968,385930.61146252637,386463,391657,396357]
[null,null,"Revenue","Brisbane",null,"Waste-water via Sewer",null,{"$f":"H28","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,151638.49927999999,161072,178630.50444999998,186428.73199999999,188665.932]
[null,6,"Price","Brisbane",null,"Waste-water via Sewer",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,2759.0773645293016,2683.4011759384894,3215.7437449202876,3301.0251617541339,3343.9384888569375]
[null,null,"Quantity","Brisbane",null,"Waste-water via Sewer",null,{"$f":"H31","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,27183,28743,28791,29211,29556]
[null,null,"Revenue","Brisbane",null,"Waste-water via Sewer",null,{"$f":"H31","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,75000,77129,92584.478159999999,96426.245999999999,98508.066648000007]
[null,7,"Price","Brisbane",null,"Trade Waste",null,null,null,"Business",null,"Trade waste charge",null,"Variable",null,"$",null,3920.2434537572262,4037.1557159904537,4155.4538192627833,4454.9872714649382,4634.2036753596349]
[null,null,"Quantity","Brisbane",null,"Trade Waste",null,{"$f":"H34","v":0},null,null,null,"Trade waste charge",null,"Variable",null,"Properties",null,4152,4190,4205,4321,4368]
[null,null,"Revenue","Brisbane",null,"Trade Waste",null,{"$f":"H34","v":0},null,null,null,"Trade waste charge",null,"Variable",null,"$'000",null,16276.850820000003,16915.68245,17473.683310000004,19250,20242.201653970886]
[null,8,"Price","Brisbane",null,"Other Core Waste-water Services",null,null,null,"Business",null,"Recycled water",null,"Variable",null,"$",null,2.0226299694189604,1.457609630266552,1.2404503401360545,1.4427562811791399,1.4615121128344686]
[null,null,"Quantity","Brisbane",null,"Other Core Waste-water Services",null,{"$f":"H37","v":0},null,null,null,"Recycled water",null,"Variable",null,"Volume",null,4905,5815,6615,6615,6500]
[null,null,"Revenue","Brisbane",null,"Other Core Waste-water Services",null,{"$f":"H37","v":0},null,null,null,"Recycled water",null,"Variable",null,"$'000",null,9921,8476,8205.5789999999997,9543.832800000011,9499.8287334240449]
[null,9,"Price","Brisbane",null,"Other Core Waste-water Services",null,null,null,"Business",null,"PRW ex Grid",null,"Variable",null,"$",null,0,0,0,1.7945500000000001,2.1207818749999996]
[null,null,"Quantity","Brisbane",null,"Other Core Waste-water Services",null,{"$f":"H40","v":0},null,null,null,"PRW ex Grid",null,"Variable",null,"Volume",null,0,0,0,0,0]
[null,null,"Revenue","Brisbane",null,"Other Core Waste-water Services",null,{"$f":"H40","v":0},null,null,null,"PRW ex Grid",null,"Variable",null,"$'000",null,0,0,0,0,0]
[null,10,"Price","Ipswich",null,"Drinking water",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,337.14271634141534,330.73845619753894,282,282]
[null,null,"Quantity","Ipswich",null,"Drinking water",null,{"$f":"H43","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,60876,61355,63108,65632]
[null,null,"Revenue","Ipswich",null,"Drinking water",null,{"$f":"H43","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,17365.3,20523.900000000001,20292.457979999999,17796.455999999998,18508.223999999998]
[null,11,"Price","Ipswich",null,"Drinking water",null,"Capped",null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,0,0,2.2903127455179244,2.5846800000000001,2.8547159999999998]
[null,null,"Quantity","Ipswich",null,"Drinking water",null,{"$f":"H46","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,9129,8802.5486909827887,9738.8213999999989,10510.037212500001]
[null,null,"Revenue","Ipswich",null,"Drinking water",null,{"$f":"H46","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,12772.6,16500,20160.589460000003,25171.736896151997,30003.171391119151]
[null,12,"Price","Ipswich",null,"Drinking water",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,1357.9377435897434,1400.5,1408.9417892691158]
[null,null,"Quantity","Ipswich",null,"Drinking water",null,{"$f":"H49","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,1950,1965,2043]
[null,null,"Revenue","Ipswich",null,"Drinking water",null,{"$f":"H49","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,2240,2647.9785999999995,2751.9825000000001,2878.4680754768037]
[null,13,"Price","Ipswich",null,"Drinking water",null,null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,0,3.0450620483700517,3.391349972672741,3.6841903350775924]
[null,null,"Quantity","Ipswich",null,"Drinking water",null,{"$f":"H52","v":0},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,0,4621.2897328422132,4440.6210000000001,4518.9732012234626]
[null,null,"Revenue","Ipswich",null,"Drinking water",null,{"$f":"H52","v":0},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,11368.2,14270,14072.113979999998,15059.699907,16648.757392422129]
[null,14,"Price","Ipswich",null,"Waste-water via Sewer",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,600.25354784575541,585.52362884246349,572.92999999999995,572.92999999999995]
[null,null,"Quantity","Ipswich",null,"Waste-water via Sewer",null,{"$f":"H55","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,54822,55238,56989,59269]
[null,null,"Revenue","Ipswich",null,"Waste-water via Sewer",null,{"$f":"H55","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,32036.7,32907.1,32343.154209999997,32650.707769999997,33956.988169999997]
[null,15,"Price","Ipswich",null,"Waste-water via Sewer",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,4001.8935188308042,4532,4590.9159999999993]
[null,null,"Quantity","Ipswich",null,"Waste-water via Sewer",null,{"$f":"H58","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties"]
[null,null,"Revenue","Ipswich",null,"Waste-water via Sewer",null,{"$f":"H58","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,7119.3685700000005,8905.3799999999992,9221.8009334986]
[null,16,"Price","Ipswich",null,"Trade Waste",null,null,null,"Business",null,"Trade waste charge",null,"Variable",null,"$",null,0,0,5247.5551769911508,6903.110889268868,6724.9246672431509]
[null,null,"Quantity","Ipswich",null,"Trade Waste",null,{"$f":"H61","v":0},null,null,null,"Trade waste charge",null,"Variable",null,"Properties",null,0,0,452,424,438]
[null,null,"Revenue","Ipswich",null,"Trade Waste",null,{"$f":"H61","v":0},null,null,null,"Trade waste charge",null,"Variable",null,"$'000",null,2749.8,2900,2371.8949400000001,2926.9190170500001,2945.5170042525001]
[null,17,"Price","Ipswich",null,"Other Core Waste-water Services",null,null,null,"Business",null,"Recycled water",null,"Variable",null,"$",null,0,0,0.99,1.0216810344827587,1.0349628879310344]
[null,null,"Quantity","Ipswich",null,"Other Core Waste-water Services",null,{"$f":"H64","v":0},null,null,null,"Recycled water",null,"Variable",null,"Volume",null,0,0,116,116,116]
[null,null,"Revenue","Ipswich",null,"Other Core Waste-water Services",null,{"$f":"H64","v":0},null,null,null,"Recycled water",null,"Variable",null,"$'000",null,0,0,114.84,118.51500000000001,120.05569499999999]
[null,18,"Price","Lockyer Valley",null,"Drinking water",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,371.93663771078184,363.26439528929848,260.39,260.39]
[null,null,"Quantity","Lockyer Valley",null,"Drinking water",null,{"$f":"H67","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,9785,9765,10180,10526]
[null,null,"Revenue","Lockyer Valley",null,"Drinking water",null,{"$f":"H67","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,4519.6000000000004,3639.4,3547.27682,2650.7701999999999,2740.8651399999999]
[null,19,"Price","Lockyer Valley",null,"Drinking water",null,"Capped",null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,0,0,1.9956164189889793,2.2743899999999999,2.557331350148992]
[null,null,"Quantity","Lockyer Valley",null,"Drinking water",null,{"$f":"H70","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,979,947.16110371430977,1019.7311000000001,1077.0184574999998]
[null,null,"Revenue","Lockyer Valley",null,"Drinking water",null,{"$f":"H70","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,1463.5,1926.8,1890.1702500000001,2319.2662165290003,2754.2930660538595]
[null,20,"Price","Lockyer Valley",null,"Drinking water",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,569.66473880597027,525.76,532.59487999999999]
[null,null,"Quantity","Lockyer Valley",null,"Drinking water",null,{"$f":"H73","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,536,511,528]
[null,null,"Revenue","Lockyer Valley",null,"Drinking water",null,{"$f":"H73","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,305.34030000000007,268.66336000000001,281.21009664000002]
[null,21,"Price","Lockyer Valley",null,"Drinking water",null,null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,0,2.4338444886804695,2.7130000000000001,3.0744667904534575]
[null,null,"Quantity","Lockyer Valley",null,"Drinking water",null,{"$f":"H76","v":0},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,0,283.41300490154651,263.21800000000002,762.13460511999995]
[null,null,"Revenue","Lockyer Valley",null,"Drinking water",null,{"$f":"H76","v":0},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,0,0,689.7831799999999,714.11043400000005,2343.1575332967996]
[null,22,"Price","Lockyer Valley",null,"Waste-water via Sewer",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,494.40178350260095,446.13644572286137,446.32,446.32]
[null,null,"Quantity","Lockyer Valley",null,"Waste-water via Sewer",null,{"$f":"H79","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,4037,3998,4240,4384]
[null,null,"Revenue","Lockyer Valley",null,"Waste-water via Sewer",null,{"$f":"H79","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,1847.7,1995.9,1783.6535099999999,1892.3968,1956.66688]
[null,23,"Price","Lockyer Valley",null,"Waste-water via Sewer",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,1140.593052631579,1218.99,1234.8368699999999]
[null,null,"Quantity","Lockyer Valley",null,"Waste-water via Sewer",null,{"$f":"H82","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,380,370,383]
[null,null,"Revenue","Lockyer Valley",null,"Waste-water via Sewer",null,{"$f":"H82","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,433.42536000000001,451.02629999999999,472.94252120999994]
[null,24,"Price","Scenic Rim",null,"Drinking water",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,462.58289703315882,346.51338488271062,286.07,286.07]
[null,null,"Quantity","Scenic Rim",null,"Drinking water",null,{"$f":"H85","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,5730,5755,6168,6452]
[null,null,"Revenue","Scenic Rim",null,"Drinking water",null,{"$f":"H85","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,2359.1,2650.6,1994.1845299999995,1764.4797599999999,1845.7236399999999]
[null,25,"Price","Scenic Rim",null,"Drinking water",null,"Capped",null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,0,0,2.6301942303414672,2.9177399999999998,3.1883429999999997]
[null,null,"Quantity","Scenic Rim",null,"Drinking water",null,{"$f":"H88","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,728,717.71494600036601,783.82439999999997,844.69818399999986]
[null,null,"Revenue","Scenic Rim",null,"Drinking water",null,{"$f":"H88","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,2244.8000000000002,2237.8000000000002,1887.7297100000003,2286.9958048559997,2693.1875420691113]
[null,26,"Price","Scenic Rim",null,"Drinking water",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,599.91991051454124,666.42999999999984,675.09358999999972]
[null,null,"Quantity","Scenic Rim",null,"Drinking water",null,{"$f":"H91","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,1341,1019,1066]
[null,null,"Revenue","Scenic Rim",null,"Drinking water",null,{"$f":"H91","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,804.49259999999992,679.0921699999999,719.64976693999972]
[null,27,"Price","Scenic Rim",null,"Drinking water",null,null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,0,3.2866201255115404,2.8940000000000001,3.1750940000000005]
[null,null,"Quantity","Scenic Rim",null,"Drinking water",null,{"$f":"H94","v":0},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,0,320.26034339340447,330.09399999999999,347.0557532307692]
[null,null,"Revenue","Scenic Rim",null,"Drinking water",null,{"$f":"H94","v":0},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,0,0,1052.5740900000001,955.29203600000005,1101.934639748496]
[null,28,"Price","Scenic Rim",null,"Waste-water via Sewer",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,668.03466734641847,489.33475463194793,500.94,500.94]
[null,null,"Quantity","Scenic Rim",null,"Waste-water via Sewer",null,{"$f":"H97","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,3923,3994,4064,4251]
[null,null,"Revenue","Scenic Rim",null,"Waste-water via Sewer",null,{"$f":"H97","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,2328.1999999999998,2620.6999999999998,1954.40301,2035.82016,2129.4959399999998]
[null,29,"Price","Scenic Rim",null,"Waste-water via Sewer",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,1234.1445115681236,1267,1283.4709999999998]
[null,null,"Quantity","Scenic Rim",null,"Waste-water via Sewer",null,{"$f":"H100","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,778,739,773]
[null,null,"Revenue","Scenic Rim",null,"Waste-water via Sewer",null,{"$f":"H100","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,960.16443000000015,936.31299999999999,992.12308299999984]
[null,30,"Price","Somerset",null,"Drinking water",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,0,300.54614229765019,287.74,287.74]
[null,null,"Quantity","Somerset",null,"Drinking water",null,{"$f":"H103","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,4553,4596,4934,5121]
[null,null,"Revenue","Somerset",null,"Drinking water",null,{"$f":"H103","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,1370.8,0,1381.3100700000002,1419.7091600000001,1473.5165400000001]
[null,31,"Price","Somerset",null,"Drinking water",null,"Capped",null,"Residential",null,"Volume charge",null,"Variable",null,"$",null,0,0,2.3420681232813614,2.6177700000000002,2.8842457854289316]
[null,null,"Quantity","Somerset",null,"Drinking water",null,{"$f":"H106","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,554,513.49304405161513,588.21550000000002,631.48622625000007]
[null,null,"Revenue","Somerset",null,"Drinking water",null,{"$f":"H106","v":"Capped"},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,1842.4,3693.1,1202.6356899999996,1539.8128894350002,1821.3614866179835]
[null,32,"Price","Somerset",null,"Drinking water",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,348.12507716049384,374.0500529100529,378.91799877758916]
[null,null,"Quantity","Somerset",null,"Drinking water",null,{"$f":"H109","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,648,567,589]
[null,null,"Revenue","Somerset",null,"Drinking water",null,{"$f":"H109","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,225.58505,212.08637999999999,223.18270128]
[null,33,"Price","Somerset",null,"Drinking water",null,null,null,"Business",null,"Volume charge",null,"Variable",null,"$",null,0,0,2.5964652981612271,2.8758941989197671,3.1526174058508198]
[null,null,"Quantity","Somerset",null,"Drinking water",null,{"$f":"H112","v":0},null,null,null,"Volume charge",null,"Variable",null,"MLs",null,0,0,548.10482197002216,647.63800000000003,659.92244953002603]
[null,null,"Revenue","Somerset",null,"Drinking water",null,{"$f":"H112","v":0},null,null,null,"Volume charge",null,"Variable",null,"$'000",null,0,0,1423.1351499999998,1862.5383672000003,2080.4830009000693]
[null,34,"Price","Somerset",null,"Waste-water via Sewer",null,"Capped",null,"Residential",null,"Access charge",null,"Fixed",null,"$",null,0,0,514.75988013076642,473.69,473.69]
[null,null,"Quantity","Somerset",null,"Waste-water via Sewer",null,{"$f":"H115","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,2753,3083,3200]
[null,null,"Revenue","Somerset",null,"Waste-water via Sewer",null,{"$f":"H115","v":"Capped"},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,1531.6,1599.2,1417.1339499999999,1460.38627,1515.808]
[null,35,"Price","Somerset",null,"Waste-water via Sewer",null,null,null,"Business",null,"Access charge",null,"Fixed",null,"$",null,0,0,1047.6318404907979,1086.1201631521471,1100.239725273125]
[null,null,"Quantity","Somerset",null,"Waste-water via Sewer",null,{"$f":"H118","v":0},null,null,null,"Access charge",null,"Fixed",null,"Properties",null,0,0,489,423,439]
[null,null,"Revenue","Somerset",null,"Waste-water via Sewer",null,{"$f":"H118","v":0},null,null,null,"Access charge",null,"Fixed",null,"$'000",null,0,0,512.29197000000011,511.40699999999998,531.60274779999997]
[null,36,"Price","Brisbane",null,"Drinking water",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D121","v":"Brisbane"},null,{"$f":"F121","v":"Drinking water"},null,null,null,null,null,{"$f":"L121","v":"Sundry charges"},null,{"$f":"N121","v":"Various"}]
[null,null,"Revenue",{"$f":"D121","v":"Brisbane"},null,{"$f":"F121","v":"Drinking water"},null,null,null,null,null,{"$f":"L121","v":"Sundry charges"},null,{"$f":"N121","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA123&\"|\"&'5.2.3'!$AB123&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC123/1000","v":11553.60817999999},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA123&\"|\"&'5.2.3'!$AB123&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC123/1000","v":6565.3789610000003},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA123&\"|\"&'5.2.3'!$AB123&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC123/1000","v":2708.2812399999998},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA123&\"|\"&'5.2.3'!$AB123&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC123/1000","v":9066.5509999999995},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA123&\"|\"&'5.2.3'!$AB123&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC123/1000","v":8575.59},null,null,null,null,401,"ROOI",-1]
[null,37,"Price","Brisbane",null,"Waste-water via Sewer",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D124","v":"Brisbane"},null,{"$f":"F124","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L124","v":"Sundry charges"},null,{"$f":"N124","v":"Various"}]
[null,null,"Revenue",{"$f":"D124","v":"Brisbane"},null,{"$f":"F124","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L124","v":"Sundry charges"},null,{"$f":"N124","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA126&\"|\"&'5.2.3'!$AB126&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC126/1000","v":1486.1960199999839},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA126&\"|\"&'5.2.3'!$AB126&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC126/1000","v":5582.7509790000004},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA126&\"|\"&'5.2.3'!$AB126&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC126/1000","v":3066.2502500000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA126&\"|\"&'5.2.3'!$AB126&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC126/1000","v":5663.8010000000004},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA126&\"|\"&'5.2.3'!$AB126&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC126/1000","v":7271.4260000000004},null,null,null,null,402,"ROOI",-1]
[null,38,"Price","Ipswich",null,"Drinking water",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D127","v":"Ipswich"},null,{"$f":"F127","v":"Drinking water"},null,null,null,null,null,{"$f":"L127","v":"Sundry charges"},null,{"$f":"N127","v":"Various"}]
[null,null,"Revenue",{"$f":"D127","v":"Ipswich"},null,{"$f":"F127","v":"Drinking water"},null,null,null,null,null,{"$f":"L127","v":"Sundry charges"},null,{"$f":"N127","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA129&\"|\"&'5.2.3'!$AB129&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC129/1000","v":2070.3560000000002},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA129&\"|\"&'5.2.3'!$AB129&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC129/1000","v":1908},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA129&\"|\"&'5.2.3'!$AB129&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC129/1000","v":352.03553000000005},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA129&\"|\"&'5.2.3'!$AB129&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC129/1000","v":1648.684},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA129&\"|\"&'5.2.3'!$AB129&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC129/1000","v":1977.107},null,null,null,null,851,"ROOI",-1]
[null,39,"Price","Ipswich",null,"Waste-water via Sewer",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D130","v":"Ipswich"},null,{"$f":"F130","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L130","v":"Sundry charges"},null,{"$f":"N130","v":"Various"}]
[null,null,"Revenue",{"$f":"D130","v":"Ipswich"},null,{"$f":"F130","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L130","v":"Sundry charges"},null,{"$f":"N130","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA132&\"|\"&'5.2.3'!$AB132&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC132/1000","v":1057.3610000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA132&\"|\"&'5.2.3'!$AB132&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC132/1000","v":980},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA132&\"|\"&'5.2.3'!$AB132&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC132/1000","v":139.00389000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA132&\"|\"&'5.2.3'!$AB132&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC132/1000","v":861.26},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA132&\"|\"&'5.2.3'!$AB132&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC132/1000","v":404},null,null,null,null,852,"ROOI",-1]
[null,40,"Price","Lockyer Valley",null,"Drinking water",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D133","v":"Lockyer Valley"},null,{"$f":"F133","v":"Drinking water"},null,null,null,null,null,{"$f":"L133","v":"Sundry charges"},null,{"$f":"N133","v":"Various"}]
[null,null,"Revenue",{"$f":"D133","v":"Lockyer Valley"},null,{"$f":"F133","v":"Drinking water"},null,null,null,null,null,{"$f":"L133","v":"Sundry charges"},null,{"$f":"N133","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA135&\"|\"&'5.2.3'!$AB135&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC135/1000","v":420.25539000000003},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA135&\"|\"&'5.2.3'!$AB135&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC135/1000","v":514.46542999999997},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA135&\"|\"&'5.2.3'!$AB135&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC135/1000","v":33.778290000000005},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA135&\"|\"&'5.2.3'!$AB135&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC135/1000","v":44.744},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA135&\"|\"&'5.2.3'!$AB135&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC135/1000","v":222},null,null,null,null,861,"ROOI",-1]
[null,41,"Price","Lockyer Valley",null,"Waste-water via Sewer",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D136","v":"Lockyer Valley"},null,{"$f":"F136","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L136","v":"Sundry charges"},null,{"$f":"N136","v":"Various"}]
[null,null,"Revenue",{"$f":"D136","v":"Lockyer Valley"},null,{"$f":"F136","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L136","v":"Sundry charges"},null,{"$f":"N136","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA138&\"|\"&'5.2.3'!$AB138&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC138/1000","v":116.28412},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA138&\"|\"&'5.2.3'!$AB138&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC138/1000","v":171.49817000000002},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA138&\"|\"&'5.2.3'!$AB138&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC138/1000","v":195.91379000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA138&\"|\"&'5.2.3'!$AB138&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC138/1000","v":44.743000000000002},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA138&\"|\"&'5.2.3'!$AB138&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC138/1000","v":240},null,null,null,null,862,"ROOI",-1]
[null,42,"Price","Scenic Rim",null,"Drinking water",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D139","v":"Scenic Rim"},null,{"$f":"F139","v":"Drinking water"},null,null,null,null,null,{"$f":"L139","v":"Sundry charges"},null,{"$f":"N139","v":"Various"}]
[null,null,"Revenue",{"$f":"D139","v":"Scenic Rim"},null,{"$f":"F139","v":"Drinking water"},null,null,null,null,null,{"$f":"L139","v":"Sundry charges"},null,{"$f":"N139","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA141&\"|\"&'5.2.3'!$AB141&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC141/1000","v":730.59196895524997},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA141&\"|\"&'5.2.3'!$AB141&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC141/1000","v":1145.7250840999998},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA141&\"|\"&'5.2.3'!$AB141&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC141/1000","v":40.307629999999996},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA141&\"|\"&'5.2.3'!$AB141&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC141/1000","v":253.66},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA141&\"|\"&'5.2.3'!$AB141&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC141/1000","v":155},null,null,null,null,871,"ROOI",-1]
[null,43,"Price","Scenic Rim",null,"Waste-water via Sewer",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D142","v":"Scenic Rim"},null,{"$f":"F142","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L142","v":"Sundry charges"},null,{"$f":"N142","v":"Various"}]
[null,null,"Revenue",{"$f":"D142","v":"Scenic Rim"},null,{"$f":"F142","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L142","v":"Sundry charges"},null,{"$f":"N142","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA144&\"|\"&'5.2.3'!$AB144&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC144/1000","v":256.47308104475002},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA144&\"|\"&'5.2.3'!$AB144&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC144/1000","v":402.63912590000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA144&\"|\"&'5.2.3'!$AB144&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC144/1000","v":133.11675},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA144&\"|\"&'5.2.3'!$AB144&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC144/1000","v":316.27499999999998},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA144&\"|\"&'5.2.3'!$AB144&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC144/1000","v":189.4},null,null,null,null,872,"ROOI",-1]
[null,44,"Price","Somerset",null,"Drinking water",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D145","v":"Somerset"},null,{"$f":"F145","v":"Drinking water"},null,null,null,null,null,{"$f":"L145","v":"Sundry charges"},null,{"$f":"N145","v":"Various"}]
[null,null,"Revenue",{"$f":"D145","v":"Somerset"},null,{"$f":"F145","v":"Drinking water"},null,null,null,null,null,{"$f":"L145","v":"Sundry charges"},null,{"$f":"N145","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA147&\"|\"&'5.2.3'!$AB147&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC147/1000","v":367.97126000000003},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA147&\"|\"&'5.2.3'!$AB147&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC147/1000","v":1039.24602},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA147&\"|\"&'5.2.3'!$AB147&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC147/1000","v":9.6999100000000027},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA147&\"|\"&'5.2.3'!$AB147&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC147/1000","v":169.83600000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA147&\"|\"&'5.2.3'!$AB147&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC147/1000","v":165},null,null,null,null,881,"ROOI",-1]
[null,45,"Price","Somerset",null,"Waste-water via Sewer",null,null,null,"Other",null,"Sundry charges",null,"Various"]
[null,null,"Quantity",{"$f":"D148","v":"Somerset"},null,{"$f":"F148","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L148","v":"Sundry charges"},null,{"$f":"N148","v":"Various"}]
[null,null,"Revenue",{"$f":"D148","v":"Somerset"},null,{"$f":"F148","v":"Waste-water via Sewer"},null,null,null,null,null,{"$f":"L148","v":"Sundry charges"},null,{"$f":"N148","v":"Various"},null,"$'000",null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA150&\"|\"&'5.2.3'!$AB150&\"|\"&'5.2.3'!R$15&\"|\"&\"FY\"&RIGHT('5.2.3'!R$14,2),Datastore!$G:$G)*$AC150/1000","v":48.04016},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA150&\"|\"&'5.2.3'!$AB150&\"|\"&'5.2.3'!S$15&\"|\"&\"FY\"&RIGHT('5.2.3'!S$14,2),Datastore!$G:$G)*$AC150/1000","v":51.450449999999996},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA150&\"|\"&'5.2.3'!$AB150&\"|\"&'5.2.3'!T$15&\"|\"&\"FY\"&RIGHT('5.2.3'!T$14,2),Datastore!$G:$G)*$AC150/1000","v":15.680440000000001},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA150&\"|\"&'5.2.3'!$AB150&\"|\"&'5.2.3'!U$15&\"|\"&\"FY\"&RIGHT('5.2.3'!U$14,2),Datastore!$G:$G)*$AC150/1000","v":19.63},{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA150&\"|\"&'5.2.3'!$AB150&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC150/1000","v":73},null,null,null,null,882,"ROOI",-1]
[]
[]
[null,"Total Revenue",null,null,null,null,null,null,null,null,null,null,null,null,null,"$'000",null,{"$f":"SUMIF($C:$C,\"=Revenue\",R:R)","v":575790.91427999991},642346.08567000006,702411.63196000049,780764.68996022188,834536.51211473742,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Revenue from services as per 5.2.2",null,null,null,{"$f":"'5.2.2'!J257","v":835939.76211973745}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less non-regulated revenue",null,null,null,{"$f":"-'5.2.2'!J255","v":-1269.05}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"less operating subsidies",null,null,null,{"$f":"SUMIF(Datastore!$A:$A,'5.2.3'!$AA157&\"|\"&'5.2.3'!$AB157&\"|\"&'5.2.3'!V$15&\"|\"&\"FY\"&RIGHT('5.2.3'!V$14,2),Datastore!$G:$G)*$AC157/1000","v":-134.19999999999999},null,null,null,null,"???","RR??",1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total regulated revenue",null,null,null,{"$f":"SUM(V155:V157)","v":834536.51211973745}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+V158-V153","v":5.0000380724668503E-6}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Brisbane"}]
[{"$f":"'Business Details'!D13","v":"Ipswich"}]
[{"$f":"'Business Details'!D14","v":"Lockyer Valley"}]
[{"$f":"'Business Details'!D15","v":"Scenic Rim"}]
[{"$f":"'Business Details'!D16","v":"Somerset"}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
[]
["List for Type of Tariff:"]
["Fixed"]
["Variable"]
[]
["Customer type"]
["Residential"]
["Business"]
["Commercially negotiated agreements"]
["Other"]
[]
["Capped//Uncapped"]
["Capped"]
["Uncapped"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.3.1","index":15,"n_rows":2121,"n_cols":41,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[10,16,12,16],[11,3,12,3],[11,4,12,4],[10,5,12,5],[162,1,163,1],[10,13,12,13],[10,14,12,14],[10,15,12,15]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Service Standards for \",'Business Details'!$D$9)","v":"Service Standards for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,null,"Unit of Measurement","For Year Ending 30 June:",null,null,null,null,null,null,"Approving Agency","Changes expected in service standard","Date of expected changes","Supporting Documents"]
[null,null,null,"Service\n(Dropdown list)","Region\n(Dropdown list)",null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},{"$f":"'5.1.1'!L13","v":2015}]
[null,"#","Description",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"AG13","v":" "}]
[null,null," "]
[]
[null,1,"Compliance with Australian Drinking Water Guidelines","Drinking water","Brisbane","%",100,100,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,2,"Compliance with Australian Drinking Water Guidelines","Drinking water","Ipswich","%",null,100,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,3,"Compliance with Australian Drinking Water Guidelines","Drinking water","Scenic Rim","%",null,98,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,4,"Compliance with Australian Drinking Water Guidelines","Drinking water","Somerset","%",null,90,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,5,"Compliance with Australian Drinking Water Guidelines","Drinking water","Lockyer Valley","%",null,90,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,6,"Water quality complaints per 1000 properties each year","Drinking water","Brisbane","Number",9.8000000000000007,5.5,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,7,"Water quality incidents per 1000 properties each year","Drinking water","Brisbane","Number",0.5,0.4,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,8,"Water quality incidents per 1000 properties each year","Drinking water","Ipswich","Number",null,"<9",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,9,"Water quality incidents per 1000 properties each year","Drinking water","Scenic Rim","Number",null,"<150",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,10,"Water quality incidents per 1000 properties each year","Drinking water","Somerset","Number",null,"<150",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,11,"Water quality incidents per 1000 properties each year","Drinking water","Lockyer Valley","Number",null,"<10",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,12,"Water pressure","Drinking water","Brisbane","KPa Range","All investigated and corrected","120-210",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,13,"Water pressure","Drinking water","Ipswich","Kpa",null,220,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,14,"Water pressure","Drinking water","Scenic Rim","Kpa",null,"220 urban 100 rural",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,15,"Water pressure","Drinking water","Somerset","Kpa",null,220,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,16,"Water pressure","Drinking water","Lockyer Valley","Kpa",null,220,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,17,"Water volume","Drinking water","Brisbane","Litres per minute","All investigated and corrected",">30"]
[null,18,"Water volume","Drinking water","Scenic Rim","Litres per minute",null,">20 urban >8 rural",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,19,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Brisbane","Number",76.900000000000006,89.7,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,20,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Ipswich","Number",null,"<120",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,21,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Scenic Rim","Number",null,"<100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,22,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Somerset","Number",null,"<250",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,23,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","Lockyer Valley","Number",null,"<100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,24,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Brisbane","%",91.7,90,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,25,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Ipswich","%",null,90,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,26,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Scenic Rim","%",null,95,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,27,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Somerset","%",null,80,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,28,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","Lockyer Valley","%",null,80,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,29,"Response to urgent incidents","Water & Sewerage","Brisbane","(%); Hours / %",0.7,0.7,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,30,"Response to urgent incidents","Drinking water","Ipswich","Hours / %",null,"<3 / 80",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,31,"Response to urgent incidents","Drinking water","Scenic Rim","Hours / %",null,"<1 / 95",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,32,"Response to urgent incidents","Drinking water","Somerset","Hours / %",null,"<2 / 120",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,33,"Response to urgent incidents","Drinking water","Lockyer Valley","Hours / %",null,"<2 / 120",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,34,"Response to non-urgent incidents","Water & Sewerage","Brisbane","(%); Hours / %",0.95,0.99,null,null,null,null,null,"Performance indicator required in SAMP"]
[null,35,"Response to non-urgent incidents","Drinking water","Ipswich","Days / %",null,"<1 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,36,"Response to non-urgent incidents","Drinking water","Scenic Rim","Days / %",null,"<5 / 95",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,37,"Response to non-urgent incidents","Drinking water","Somerset","Days / %",null,"<2 / 80",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,38,"Response to non-urgent incidents","Drinking water","Lockyer Valley","Days / %",null,"<2 / 80",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,39,"Notification of planned interruptions","Drinking water","Brisbane","Hours / %",null,">48 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,40,"Notification of planned interruptions","Drinking water","Ipswich","Hours / %",null,">48 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Notification of planned interruptions","Drinking water","Scenic Rim","Hours / %",null,">48 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Notification of planned interruptions","Drinking water","Somerset","Hours / %",null,">24 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Notification of planned interruptions","Drinking water","Lockyer Valley","Hours / %",null,">24 / 95",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Brisbane","Number",9.8000000000000007,"<36",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Ipswich","Number",null,"<50",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Scenic Rim","Number",null,"<20",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Somerset","Number",null,"<60",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Total sewage overflows per 100km of mains per year","Waste-water via Sewer","Lockyer Valley","Number",null,"<60",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Brisbane","Number",0.5,"<1.5",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Ipswich","Number",null,"<6",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Scenic Rim","Number",null,"<10",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Somerset","Number",null,"<100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of overflows onto a customer's property per 1000 properties per year","Waste-water via Sewer","Lockyer Valley","Number",null,"<250",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Brisbane","Number",0.4,"<1",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Ipswich","Number",null,"<3",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Scenic Rim","Number",null,"<10",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Somerset","Number",null,"<100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Number of odour complaints per 1000 properties per year","Waste-water via Sewer","Lockyer Valley","Number",null,"<250",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Time to commence connection work following approval and payment","Other Core Water Services","Brisbane","Working Days / %",null,"<15 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Time to commence connection work following approval and payment","Other Core Water Services","Ipswich","Working Days / %",null,"<20 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Time to commence connection work following approval and payment","Other Core Water Services","Scenic Rim","Working Days / %",null,"<10 / 100",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Time to commence connection work following approval and payment","Other Core Water Services","Somerset","Working Days / %",null,"<15 / 90",null,null,null,null,null,"Performance indicator required in SAMP"]
[null,null,"Compliance with Australian Drinking Water Guidelines","Drinking water","All Schemes","%",null,null,100,100,100,100,100,"Performance indicator required in SAMP","No"]
[null,null,"Water quality complaints per 1000 properties each year","Drinking water","All Schemes","Number",null,null,"≤ 8","≤ 8","≤ 8","≤ 8","≤ 8","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water quality incidents per 1000 properties each year","Drinking water","All Schemes","Number",null,null,"≤10","≤10","≤10","≤10","≤10","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water pressure (urban)","Drinking water","All Schemes","KPa Min",null,null,210,210,210,210,210,"Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water pressure - trickle feed and private booster areas","Drinking water","All Schemes","KPa Min",null,null,100,100,100,100,100,"Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water volume (urban)","Drinking water","All Schemes","Litres per minute",null,null,25,25,25,25,25,"Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Water volume (rural) trickle feed areas","Drinking water","All Schemes","Litres per minute",null,null,3.2,3.2,3.2,3.2,3.2,"Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Number of unplanned water interuptions per 1,000 connections per year","Drinking water","All Schemes","Number",null,null,"<100","<100","<100","<100","<100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Percentage of unplanned interruptions to a customer's water supply restored in less than 5 hours","Drinking water","All Schemes","%",null,null,"<90","<90","<90","<90","<90","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Response to urgent incidents - urban","Water & Sewerage","All Schemes","(%); Hours / %",null,null,"<1 / 100","<1 / 100","<1 / 100","<1 / 100","<1 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Response to urgent incidents - rural","Water & Sewerage","All Schemes","(%); Hours / %",null,null,"<2 / 100","<2 / 100","<2 / 100","<2 / 100","<2 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Response to non-urgent incidents - urban","Water & Sewerage","All Schemes","(%); Hours / %",null,null,"<24 / 100","<24 / 100","<24 / 100","<24 / 100","<24 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Response to non-urgent incidents - rural","Water & Sewerage","All Schemes","(%); Hours / %",null,null,"<72 / 100","<72 / 100","<72 / 100","<72 / 100","<72 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"Notification of planned interruptions","Water & Sewerage","All Schemes","(%); Hours / %",null,null,">48 / 100",">48 / 100",">48 / 100",">48 / 100",">48 / 100","Performance indicator required in SAMP","Yes","No date set - always open to review"]
[null,null,"The percentage of calls answered within 30 seconds (Grade of Service)","All services","All Schemes","%",null,null,80,80,80,80,80,null,"No"]
[null,null,"Time to commence service connection work following approval and customer payment","All services","All Schemes","Working Days / %",null,null,"<15 / 95","<15 / 95","<15 / 95","<15 / 95","<15 / 95",null,"No"]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Brisbane"}]
[{"$f":"'Business Details'!D13","v":"Ipswich"}]
[{"$f":"'Business Details'!D14","v":"Lockyer Valley"}]
[{"$f":"'Business Details'!D15","v":"Scenic Rim"}]
[{"$f":"'Business Details'!D16","v":"Somerset"}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
["(Yes/No)"]
["Yes"]
["No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]

{"sheet":"5.4.1","index":16,"n_rows":666,"n_cols":16,"rows_kept":666,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Demand Details for \",'Business Details'!D9,\" - Geographic Areas\")","v":"Demand Details for Queensland Urban Utilities - Geographic Areas"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,{"$f":"'5.2.1'!F11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,"Estimated annual",null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2013"}]
[null,null,"Revenue Source",null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},{"$f":"'5.1.1'!L13","v":2015},{"$f":"CONCATENATE(\"increase post \",L12)","v":"increase post 2015"},null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Brisbane"}]
[]
[null,"WATER"]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,58897,54043.310204104338,59157.8,61686.291187499999,63949.140990000007,66242.654332999984]
[null,null,"Non-residential Demand",null,"ML",null,26610,32271.077331054934,34017.002,34354.241857919413,34696.077647666272,35042.557267353906]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,13003.368663594476,15185.266387055628,13922.671563218391,13720.076149345623,14092.174091095178,14469.315942907691]
[null,null,"Other core water services:",null,"ML"]
[null,"Total Water",null,null,"ML",{"$f":"SUM(F18:F22)","v":0},98510.368663594476,101499.6539222149,107097.47356321839,109760.60919476503,112737.39272876146,{"$f":"SUM(L18:L22)","v":115754.52754326157}]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer",null,"Prty",407954.6434310968,414673.61146252637,415254,420868,425913,431018,436184]
[null,null,"Trade waste",null,"Prty",4152,4190,4205,4321,4368,4416,4464]
[null,null,"Other core wastewater services",null,"ML",4905,5815,6615,6615,6500,6500,6500,null,null,"Recycled water"]
[null,"Total Wastewater",null,null,"[specify]",null,null,null,null,null,null,null,null,null,"Different units"]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services",null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2013"}]
[null,null,{"$f":"C12","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Ipswich"}]
[]
[null,{"$f":"B16","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,null,8802.5486909827887,9738.8213999999989,10510.037212500001,11201.160807,11972.767266499997]
[null,null,"Non-residential Demand",null,"ML",null,null,4621.2897328422132,4440.6210000000001,4518.9732012234626,4599.5654045370657,4683.2135551751535]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,null,948.61649702840441,905.07079148936282,959.29853704617926,1008.556992225771,1063.1477120218187]
[null,null,{"$f":"C22","v":"Other core water services:"},null,{"$f":"E22","v":"ML"}]
[null,{"$f":"B23","v":"Total Water"},null,null,{"$f":"E23","v":"ML"},{"$f":"SUM(F43:F47)","v":0},0,14372.454920853406,15084.513191489363,15988.308950769642,16809.283203762836,{"$f":"SUM(L43:L47)","v":17719.12853369697}]
[]
[null,{"$f":"B25","v":"WASTEWATER"}]
[null,null,{"$f":"C26","v":"Wastewater via sewer"},null,"Prty",null,null,57017,58954,61307,63759,66309]
[null,null,{"$f":"C27","v":"Trade waste"},null,"Prty",null,null,452,424,438,455,473]
[null,null,{"$f":"C28","v":"Other core wastewater services"},null,"ML",null,null,116,116,116,116,116,null,null,"Recycled water"]
[null,{"$f":"B29","v":"Total Wastewater"},null,null,"[specify]",null,null,null,null,null,null,null,null,null,"Different units"]
[]
[null,{"$f":"B31","v":"NON-REGULATED"}]
[null,null,{"$f":"C32","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2013"}]
[null,null,{"$f":"C37","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Lockyer Valley"}]
[]
[null,{"$f":"B41","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,null,947.16110371430977,1019.7311000000001,1077.0184574999998,1146.3113349999999,1223.5267200000001]
[null,null,"Non-residential Demand",null,"ML",null,null,283.41300490154651,263.21800000000002,762.13460511999995,775.16164584119986,789.01239972248982]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,null,619.3165346589974,226.40278235294113,324.5564228152939,339.08346720727059,355.15396230396891]
[null,null,{"$f":"C47","v":"Other core water services:"},null,{"$f":"E47","v":"ML"}]
[null,{"$f":"B48","v":"Total Water"},null,null,{"$f":"E48","v":"ML"},{"$f":"SUM(F68:F72)","v":0},0,1849.8906432748538,1509.3518823529412,2163.7094854352936,2260.5564480484704,{"$f":"SUM(L68:L72)","v":2367.6930820264588}]
[]
[null,{"$f":"B50","v":"WASTEWATER"}]
[null,null,{"$f":"C51","v":"Wastewater via sewer"},null,"Prty",null,null,4378,4610,4767,4929,5096]
[null,null,{"$f":"C52","v":"Trade waste"},null,"Prty"]
[null,null,{"$f":"C53","v":"Other core wastewater services"},null,"ML"]
[null,{"$f":"B54","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F76:F78)","v":0},0,4378,4610,4767,4929,{"$f":"SUM(L76:L78)","v":5096}]
[]
[null,{"$f":"B56","v":"NON-REGULATED"}]
[null,null,{"$f":"C57","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2013"}]
[null,null,{"$f":"C62","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Scenic Rim"}]
[]
[null,{"$f":"B66","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,null,717.71494600036601,783.82439999999997,844.69818399999986,909.49205325000003,977.39794899999993]
[null,null,"Non-residential Demand",null,"ML",null,null,320.26034339340447,330.09399999999999,347.0557532307692,364.17887164384604,381.98003747539485]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,null,338.97171060622941,196.57383529411777,210.30951833484164,224.76545733420812,239.89023290742261]
[null,null,{"$f":"C72","v":"Other core water services:"},null,{"$f":"E72","v":"ML"}]
[null,{"$f":"B73","v":"Total Water"},null,null,{"$f":"E73","v":"ML"},{"$f":"SUM(F93:F97)","v":0},0,1376.9469999999999,1310.4922352941178,1402.0634555656106,1498.4363822280541,{"$f":"SUM(L93:L97)","v":1599.2682193828173}]
[]
[null,{"$f":"B75","v":"WASTEWATER"}]
[null,null,{"$f":"C76","v":"Wastewater via sewer"},null,"Prty",null,null,4772,4803,5024,5245,5471]
[null,null,{"$f":"C77","v":"Trade waste"},null,"Prty"]
[null,null,{"$f":"C78","v":"Other core wastewater services"},null,"ML"]
[null,{"$f":"B79","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F101:F103)","v":0},0,4772,4803,5024,5245,{"$f":"SUM(L101:L103)","v":5471}]
[]
[null,{"$f":"B81","v":"NON-REGULATED"}]
[null,null,{"$f":"C82","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2013"}]
[null,null,{"$f":"C87","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - Somerset"}]
[]
[null,{"$f":"B91","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",null,null,513.49304405161513,588.21550000000002,631.48622625000007,671.97047499999996,716.62128999999993]
[null,null,"Non-residential Demand",null,"ML",null,null,548.10482197002216,647.63800000000003,659.92244953002603,672.31355260535236,684.81206865019362]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML"]
[null,null,"Non-revenue water",null,"ML",null,null,153.12713397836251,218.09179411764717,227.89564866706337,237.22659310682684,247.31176917356356]
[null,null,{"$f":"C97","v":"Other core water services:"},null,{"$f":"E97","v":"ML"}]
[null,{"$f":"B98","v":"Total Water"},null,null,{"$f":"E98","v":"ML"},{"$f":"SUM(F118:F122)","v":0},0,{"$f":"SUM(H118:H122)","v":1214.7249999999999},{"$f":"SUM(I118:I122)","v":1453.9452941176473},1519.3043244470894,1581.5106207121792,1648.745127823757]
[]
[null,{"$f":"B100","v":"WASTEWATER"}]
[null,null,{"$f":"C101","v":"Wastewater via sewer"},null,"Prty",null,null,3242,3506,3639,3773,3908]
[null,null,{"$f":"C102","v":"Trade waste"},null,"Prty"]
[null,null,{"$f":"C103","v":"Other core wastewater services"},null,"ML"]
[null,{"$f":"B104","v":"Total Wastewater"},null,null,"[specify]",{"$f":"SUM(F126:F128)","v":0},0,3242,3506,3639,3773,{"$f":"SUM(L126:L128)","v":3908}]
[]
[null,{"$f":"B106","v":"NON-REGULATED"}]
[null,null,{"$f":"C107","v":"Aggregate non-regulated services"},null,"[specify]"]
[]
[]
[]
[null,null,null,null,null,{"$f":"F$11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,{"$f":"M$11","v":"Estimated annual"},null,{"$f":"CONCATENATE(\"For Year Ending 30 June \",AnalysisYear)","v":"For Year Ending 30 June 2013"}]
[null,null,{"$f":"C112","v":"Revenue Source"},null,null,{"$f":"F$12","v":2009},2010,2011,2012,2013,2014,2015,"increase post 2015",null,"Supporting Documents"]
[null,null," "]
[null,"Total"]
[]
[null,{"$f":"B116","v":"WATER"}]
[null,null,"Drinking Water:"]
[null,null,"Residential Demand",null,"ML",{"$f":"F18+F43+F68+F93+F118","v":0},58897,65024.227988853418,71288.392400000012,74749.53126774999,77878.075660250004,{"$f":"L18+L43+L68+L93+L118","v":81132.967558499979}]
[null,null,"Non-residential Demand",null,"ML",0,26610,38044.145234162119,39698.572999999997,40642.327867023676,41107.297122293741,{"$f":"L19+L44+L69+L94+L119","v":41581.575328377141}]
[null,null,"Other Demand (Inc Commercially Negotiated )",null,"ML",0,0,0,0,0,0,{"$f":"L20+L45+L70+L95+L120","v":0}]
[null,null,"Non-revenue water",null,"ML",0,13003.368663594476,17245.298263327622,15468.810766472459,15442.136276209001,15901.806600969254,{"$f":"L21+L46+L71+L96+L121","v":16374.819619314465}]
[null,null,{"$f":"C122","v":"Other core water services:"},null,{"$f":"E122","v":"ML"},0,0,0,0,0,0,{"$f":"L22+L47+L72+L97+L122","v":0}]
[null,{"$f":"B123","v":"Total Water"},null,null,{"$f":"E123","v":"ML"},{"$f":"SUM(F143:F147)","v":0},98510.368663594476,120313.67148634317,126455.77616647247,130833.99541098266,134887.17938351299,{"$f":"SUM(L143:L147)","v":139089.36250619157}]
[]
[null,{"$f":"B125","v":"WASTEWATER"}]
[null,null,{"$f":"C126","v":"Wastewater via sewer"},null,"Prty",{"$f":"F26+F51+F76+F101+F126","v":407954.6434310968},414673.61146252637,484663,492741,500650,508724,{"$f":"L26+L51+L76+L101+L126","v":516968}]
[null,null,{"$f":"C127","v":"Trade waste"},null,"Prty",4152,4190,4657,4745,4806,4871,{"$f":"L27+L52+L77+L102+L127","v":4937}]
[null,null,{"$f":"C128","v":"Other core wastewater services"},null,"ML",4905,5815,6731,6731,6616,6616,{"$f":"L28+L53+L78+L103+L128","v":6616}]
[null,{"$f":"B129","v":"Total Wastewater"},null,null,"[specify]"]
[]
[null,{"$f":"B131","v":"NON-REGULATED"}]
[null,null,{"$f":"C132","v":"Aggregate non-regulated services"},null,"[specify]",{"$f":"F32+F57+F82+F107+F132","v":0},0,0,0,0,0,{"$f":"L32+L57+L82+L107+L132","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0}]

{"sheet":"5.5.1","index":17,"n_rows":666,"n_cols":24,"rows_kept":666,"cut":false,"hidden":false,"merged":[[324,1,325,1],[10,1,11,1],[53,1,54,1],[163,1,164,1],[218,1,219,1],[273,1,274,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Opening Asset Base for \",'Business Details'!D9)","v":"Opening Asset Base for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,"Geographic Area 1","Geographic Area 2","Geographic Area 3","Geographic Area 4","Geographic Area 5"]
[null,null,null,null,"Numeration",{"$f":"'Business Details'!$D$12","v":"Brisbane"},{"$f":"'Business Details'!$D$13","v":"Ipswich"},{"$f":"'Business Details'!$D$14","v":"Lockyer Valley"},{"$f":"'Business Details'!$D$15","v":"Scenic Rim"},{"$f":"'Business Details'!$D$16","v":"Somerset"},"Total",null,"Supporting Documents"]
[]
[null,"WRITTEN DOWN VALUE as at 1 July 2008"]
[]
[null,"Total WDV (accounting values) as at 1 July 2008",null,null,"$'000",null,null,null,null,null,4156337.8769775624,null,"As per 2011/12 submission"]
[]
[]
[null,"REGULATORY ASSET BASE VALUES as at 1 July 2008"]
[null,null,"Water:"]
[null,null,"Drinking water",null,"$'000",{"$f":"'5.5.1 SD03'!F37","v":1333247.2595229791},{"$f":"'5.5.1 SD03'!G37","v":164431.36827840822},{"$f":"'5.5.1 SD03'!H37","v":24573.89254594731},{"$f":"'5.5.1 SD03'!I37","v":20551.93882253411},{"$f":"'5.5.1 SD03'!J37","v":17522.180018200972},{"$f":"SUM(F21:J21)","v":1560326.6391880699}]
[null,null,"Other core water services",null,"$'000",{"$f":"'5.5.1 SD03'!F56","v":0},{"$f":"'5.5.1 SD03'!G56","v":0},{"$f":"'5.5.1 SD03'!H56","v":0},{"$f":"'5.5.1 SD03'!I56","v":0},{"$f":"'5.5.1 SD03'!J56","v":0},{"$f":"SUM(F22:J22)","v":0}]
[]
[null,null,"Wastewater:"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"'5.5.1 SD03'!F75","v":1782489.4941689523},{"$f":"'5.5.1 SD03'!G75","v":226181.47857388796},{"$f":"'5.5.1 SD03'!H75","v":7001.8792901900742},{"$f":"'5.5.1 SD03'!I75","v":16856.647939491297},{"$f":"'5.5.1 SD03'!J75","v":12176.408644321971},{"$f":"SUM(F25:J25)","v":2044705.9086168436}]
[null,null,"Trade waste",null,"$'000",{"$f":"'5.5.1 SD03'!F94","v":301106.03142970614},{"$f":"'5.5.1 SD03'!G94","v":38207.578568668549},{"$f":"'5.5.1 SD03'!H94","v":703.84487828535725},{"$f":"'5.5.1 SD03'!I94","v":0},{"$f":"'5.5.1 SD03'!J94","v":0},{"$f":"SUM(F26:J26)","v":340017.45487666008}]
[null,null,"Other core wastewater services",null,"$'000",{"$f":"'5.5.1 SD03'!F113","v":0},{"$f":"'5.5.1 SD03'!G113","v":0},{"$f":"'5.5.1 SD03'!H113","v":0},{"$f":"'5.5.1 SD03'!I113","v":0},{"$f":"'5.5.1 SD03'!J113","v":0},{"$f":"SUM(F27:J27)","v":0}]
[]
[null,null,"Non-regulated:"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"'5.5.1 SD03'!F132","v":0},{"$f":"'5.5.1 SD03'!G132","v":0},{"$f":"'5.5.1 SD03'!H132","v":0},{"$f":"'5.5.1 SD03'!I132","v":0},{"$f":"'5.5.1 SD03'!J132","v":0},{"$f":"SUM(F30:J30)","v":0}]
[]
[null,"Total RAB Value as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F21:F22)+SUM(F25:F27)+F30","v":3416842.7851216374},428820.42542096472,32279.616714422744,37408.586762025407,29698.588662522943,3945050.0026815734]
[]
[]
[null,"Basis for Disaggregated RAB"]
[null,null,null,null,"Is the disaggregated RAB based on the ratio of the RAB advised by the Minister to the audited WDV of the assets?",null,null,null,null,null,null,null,"Yes"]
[]
[null,null,null,null,"If no (i.e. an alternative methodology was used), provide supporting documentation explaining the methodology used."]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["(Yes/No)"]
["Yes"]
["No"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.5.1 SD01","index":18,"n_rows":666,"n_cols":24,"rows_kept":666,"cut":false,"hidden":false,"merged":[[307,1,308,1],[146,1,147,1],[201,1,202,1],[256,1,257,1],[10,19,12,19],[10,8,12,8],[10,10,12,10],[10,6,12,6],[10,21,12,21],[10,5,12,5],[10,1,12,1],[10,2,12,2],[10,3,12,3],[10,4,12,4]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Allocation of Opening Asset Base for \",'Business Details'!$D$9)","v":"Allocation of Opening Asset Base for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,"Unique identifier","Asset Name","Asset Description","WDV as at \n1 July 2008\n\n\n\n\n\n($'000)","Regulatory Asset Base Values as at \n1 July 2008\n\n\n\n($'000)","Remaining Useful Life\n\n\n\n\n\n(Years)",null,"Allocation of RAB Value to QCA Asset Category\n\n\n\n(dropdown list)",null,"Allocation of RAB Value to Geographic Area\n\n\n\n(dropdown list)",null,"Allocation of RAB Value to Services ($'000)",null,null,null,null,null,null,"Basis of Allocation\n\n\n\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,null,null,null,null,null,"WATER",null,"WASTE WATER",null,null,"OTHER"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Drinking water","Other core water services","Waste-water via Sewer","Trade Waste","Other core wastewater services","Aggregate Non-regulated Services"]
[]
[null,"[e.g. asset register code]","[Short name]","[Description of the asset or group of assets]"]
[]
[]
[]
[]
[]
[null,"[Insert additional rows as required]"]
[]
[null,"Total",null,null,{"$f":"SUM(E15:E22)","v":0},{"$f":"SUM(F15:F22)","v":0},null,null,null,null,null,null,{"$f":"SUM(M15:M22)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Asset Categories"]
[]
[{"$f":"'Business Details'!D40","v":"Reservoirs"}]
[{"$f":"'Business Details'!D41","v":"Pump stations"}]
[{"$f":"'Business Details'!D42","v":"Treatment"}]
[{"$f":"'Business Details'!D43","v":"Associated telemetry and control systems"}]
[{"$f":"'Business Details'!D44","v":"Meters"}]
[{"$f":"'Business Details'!D45","v":"Billing systems"}]
[{"$f":"'Business Details'!D46","v":"Corporate systems"}]
[{"$f":"'Business Details'!D47","v":"Sundry property, plant and equipment"}]
[{"$f":"'Business Details'!D48","v":"Land"}]
[{"$f":"'Business Details'!D49","v":"Building other than infrastructure housing"}]
[{"$f":"'Business Details'!D50","v":"Distribution infrastructure not included in another category"}]
[{"$f":"'Business Details'!D51","v":"Support services"}]
[{"$f":"'Business Details'!D52","v":"Mains"}]
[{"$f":"'Business Details'!D53","v":"Establishment Costs"}]
[{"$f":"'Business Details'!D54","v":"Unallocated cash contribution"}]
[]
["List for Geographic Areas"]
[{"$f":"IF('Business Details'!D12=\"\",\"Geographic Area 1\",'Business Details'!D12)","v":"Brisbane"}]
[{"$f":"IF('Business Details'!D13=\"\",\"Geographic Area 2\",'Business Details'!D13)","v":"Ipswich"}]
[{"$f":"IF('Business Details'!D14=\"\",\"Geographic Area 3\",'Business Details'!D14)","v":"Lockyer Valley"}]
[{"$f":"IF('Business Details'!D15=\"\",\"Geographic Area 4\",'Business Details'!D15)","v":"Scenic Rim"}]
[{"$f":"IF('Business Details'!D16=\"\",\"Geographic Area 5\",'Business Details'!D16)","v":"Somerset"}]
[]
["List for Allocation Basis"]
["Directly attributable"]
["Causal allocation"]
["Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.5.1 SD02","index":19,"n_rows":666,"n_cols":24,"rows_kept":666,"cut":false,"hidden":false,"merged":[[22,1,22,3],[13,4,14,4],[11,3,11,5],[279,1,280,1],[118,1,119,1],[173,1,174,1],[228,1,229,1],[13,1,14,1],[13,2,14,2],[9,3,9,5],[10,3,10,5],[13,3,14,3],[19,1,19,3],[13,5,14,5]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Allocation Workpaper for \",'Business Details'!$D$9)","v":"Asset Allocation Workpaper for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,"Unique Identifier:"]
[null,"Asset Name:"]
[null,"Type of Allocation:"]
[]
[null,null,null,null,null,"Value \nas at \n1 July 2008",null,"WATER",null,"WASTE WATER",null,null,"OTHER"]
[null,null,null,null,null,null,null,"Drinking water","Other core water services","Waste-water via Sewer","Trade Waste","Other core wastewater services","Aggregate Non-regulated Services"]
[]
[null,"Opening RAB value for the asset",null,"($'000)"]
[]
[null,"Basis of allocation:"]
[null,"[please describe]"]
[]
[null,"Reason for choosing this basis:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Allocation Basis"]
["Causal allocation"]
["Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.5.1 SD03","index":20,"n_rows":666,"n_cols":23,"rows_kept":666,"cut":false,"hidden":false,"merged":[[291,1,292,1],[10,1,11,1],[3,10,7,12]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"},null,null,null,null,null,null,null,null,"Provide (for each deemed category in section 3.4.2 of the Information Requirements, except for customer groups) details of the opening RAB for 1 July 2008.  Entities are also required to allocate the RAB between asset classes.\n\nSee sections 5.5.1 and 5.6.2 of the Information Requirements."]
[null,"5.5.1 SD03 OPENING REGULATORY ASSET BASE as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Allocation of Opening RAB for \",'Business Details'!$D$9)","v":"Allocation of Opening RAB for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,"Geographic Area 1","Geographic Area 2","Geographic Area 3","Geographic Area 4","Geographic Area 5"]
[null,null,null,null,"Numeration",{"$f":"'Business Details'!$D$12","v":"Brisbane"},{"$f":"'Business Details'!$D$13","v":"Ipswich"},{"$f":"'Business Details'!$D$14","v":"Lockyer Valley"},{"$f":"'Business Details'!$D$15","v":"Scenic Rim"},{"$f":"'Business Details'!$D$16","v":"Somerset"},"Total",null,"Supporting Documents"]
[null,null,null,null,null,40,85,86,87,88]
[null,"WRITTEN DOWN VALUE as at 1 July 2008",null,null,null,"V5","FY09"]
[]
[null,"Total RAB as at 1 July 2008",null,null,"$'000",null,null,null,null,null,{"$f":"K37+K56+K75+K94+K113+K132","v":3945050.0026815734},{"$f":"IF(K16='5.5.1'!K32,\"OK\",\"check\")","v":"OK"}]
[]
[]
[null,"REGULATORY ASSET BASE VALUES as at 1 July 2008"]
[null,"Drinking water",null,null,null,null,null,null,null,null,null,null,null,"Prod","Item1","Sign","Bris Allocation","Ips Allocation","Lockyer Allocation","Scenic Allocation","Som Allocation"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q21","v":47682.656732020681},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R21","v":17620.445265496553},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S21","v":9155.391170210718},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T21","v":3906.4287225812709},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N21&\"|\"&$O21&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U21","v":3716.762130975012},{"$f":"SUM(F21:J21)","v":82081.684021284236},null,null,1,"KREO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q22","v":20764.040638799077},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R22","v":6189.7132350869915},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S22","v":1259.870394705529},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T22","v":177.54596759116694},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N22&\"|\"&$O22&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U22","v":394.04346080156137},{"$f":"SUM(F22:J22)","v":28785.213696984323},null,null,1,"KPEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q23","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R23","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S23","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T23","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N23&\"|\"&$O23&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U23","v":0},0,null,null,1,"KTEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q24","v":1923.6231356387198},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R24","v":348.13721196701249},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S24","v":1.6164872817690776},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T24","v":95.134645680261244},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N24&\"|\"&$O24&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U24","v":0},2368.5114805677622,null,null,1,"KSEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q25","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R25","v":3138.7473654751911},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S25","v":1121.1907404731692},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T25","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N25&\"|\"&$O25&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U25","v":0},4259.9381059483603,null,null,1,"KMEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q26","v":121.21257387861186},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R26","v":18.096732023704028},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S26","v":2.952633689161074},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T26","v":2.0458611214262343},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N26&\"|\"&$O26&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U26","v":1.3796608675802298},145.68746158048344,null,null,1,"KIEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q27","v":1653.0456168091075},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R27","v":246.79554763279759},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S27","v":40.266764591588704},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T27","v":27.900585320138504},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N27&\"|\"&$O27&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U27","v":18.815229120705705},1986.8237434743382,null,null,1,"KCEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q28","v":894.17144910961417},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R28","v":174.66637112509267},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S28","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T28","v":86.969976461154587},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N28&\"|\"&$O28&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U28","v":198.02095353921428},1353.8287502350759,null,null,1,"KEEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q29","v":5657.6552388572591},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R29","v":1600.4739896329738},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S29","v":213.81975739227511},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T29","v":361.46510490104754},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N29&\"|\"&$O29&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U29","v":506.71554298796065},8340.1296337715157,null,null,1,"KLEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q30","v":689.41816152868728},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R30","v":14.889258786756084},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S30","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T30","v":76.885819230676304},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N30&\"|\"&$O30&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U30","v":14.295590058571795},795.48882960469143,null,null,1,"KBEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q31","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R31","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S31","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T31","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N31&\"|\"&$O31&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U31","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q32","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R32","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S32","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T32","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N32&\"|\"&$O32&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U32","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q33","v":1253861.4359763374},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R33","v":135079.40330118116},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S33","v":12778.784597603097},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T33","v":15817.562139646969},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N33&\"|\"&$O33&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U33","v":12672.147449850367},1430209.333464619,null,null,1,"KDEO",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q34","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R34","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S34","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T34","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N34&\"|\"&$O34&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U34","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q35","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R35","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S35","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T35","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N35&\"|\"&$O35&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U35","v":0},0,null,null,1,"x",0,1,1,1,1,1]
[]
[null,"Total RAB Value for Drinking water as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F21:F35)","v":1333247.2595229791},164431.36827840822,24573.89254594731,20551.93882253411,17522.180018200972,1560326.6391880699]
[]
[null,"Other core water services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000"]
[]
[null,"Total RAB Value for Other core water services as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F40:F54)","v":0},0,0,0,0,0]
[]
[null,"Wastewater via sewer"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q59","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R59","v":1288.307688465738},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S59","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T59","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N59&\"|\"&$O59&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U59","v":0},{"$f":"SUM(F59:J59)","v":1288.307688465738},null,null,2,"KREO",1,{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$154","v":0.90865947665699898},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$160","v":1}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q60","v":97898.345919396976},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R60","v":9830.1995441647014},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S60","v":633.70826902740021},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T60","v":525.15182695507826},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N60&\"|\"&$O60&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U60","v":1398.8119122717162},{"$f":"SUM(F60:J60)","v":110286.21747181586},null,null,2,"KPEO",1,{"$f":"Q59","v":0.85548729216857367},{"$f":"R59","v":0.85548729216857367},0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q61","v":365358.41099338687},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R61","v":38957.212484048614},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S61","v":2005.9588401078088},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T61","v":5541.6658340961449},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N61&\"|\"&$O61&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U61","v":3339.3172958254704},415202.56544746493,null,null,2,"KTEO",1,{"$f":"Q60","v":0.85548729216857367},0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q62","v":1767.862757130519},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R62","v":424.55284649143937},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S62","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T62","v":51.256902254588454},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N62&\"|\"&$O62&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U62","v":0},2243.6725058765469,null,null,2,"KSEO",1,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q63","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R63","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S63","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T63","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N63&\"|\"&$O63&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U63","v":0},0,null,null,2,"KMEO",1,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q64","v":100.70589790787662},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R64","v":10.609632480482672},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S64","v":1.1543025702674334},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T64","v":1.2051391771496314},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N64&\"|\"&$O64&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U64","v":0.90136324943438051},114.57633538521074,null,null,2,"KIEO",1,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q65","v":1373.3842768668001},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R65","v":144.68966301615728},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S65","v":15.741888347020387},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T65","v":16.435176406922668},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N65&\"|\"&$O65&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U65","v":12.29240928521549},1562.5434139221159,null,null,2,"KCEO",1,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q66","v":689.18844414235673},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R66","v":240.48254842314094},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S66","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T66","v":71.361886791581483},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N66&\"|\"&$O66&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U66","v":137.617041116732},1138.6499204738111,null,null,2,"KEEO",1,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q67","v":41407.033571719148},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R67","v":2492.459649001526},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S67","v":122.0276982074609},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T67","v":528.83544690140343},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N67&\"|\"&$O67&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U67","v":608.35461306462071},45158.710978894153,null,null,2,"KLEO",1,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q68","v":4442.3497860973894},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R68","v":20.499692494363355},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S68","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T68","v":63.087485487226509},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N68&\"|\"&$O68&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U68","v":9.9348920895324877},4535.8718561685118,null,null,2,"KBEO",1,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q69","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R69","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S69","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T69","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N69&\"|\"&$O69&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U69","v":0},0,null,null,2,"x",0,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q70","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R70","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S70","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T70","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N70&\"|\"&$O70&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U70","v":0},0,null,null,2,"x",0,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q71","v":1269452.2125223044},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R71","v":172772.46482530178},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S71","v":4223.2882919301164},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T71","v":10057.648241421204},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N71&\"|\"&$O71&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U71","v":6669.1791174192495},1463174.7929983768,null,null,2,"KDEO",1,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q72","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R72","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S72","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T72","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N72&\"|\"&$O72&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U72","v":0},0,null,null,2,"x",0,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q73","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R73","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S73","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T73","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N73&\"|\"&$O73&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U73","v":0},0,null,null,2,"x",0,0.85548729216857367,0.85548729216857367,0.90865947665699898,1,1]
[]
[null,"Total RAB Value for Wastewater via Sewer as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F59:F73)","v":1782489.4941689523},226181.47857388796,7001.8792901900742,16856.647939491297,12176.408644321971,2044705.9086168436]
[]
[null,"Trade Waste"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q78","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R78","v":217.62664891057585},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S78","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T78","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N78&\"|\"&$O78&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U78","v":0},{"$f":"SUM(F78:J78)","v":217.62664891057585},null,null,2,"KREO",1,{"$f":"1-Q59","v":0.14451270783142633},{"$f":"1-R59","v":0.14451270783142633},{"$f":"1-S59","v":9.1340523343001023E-2},{"$f":"1-T59","v":0},{"$f":"1-U59","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q79","v":16537.422812169545},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R79","v":1660.5609079819822},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S79","v":63.701800758965511},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T79","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N79&\"|\"&$O79&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U79","v":0},{"$f":"SUM(F79:J79)","v":18261.685520910491},null,null,2,"KPEO",1,{"$f":"1-Q60","v":0.14451270783142633},0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q80","v":61717.9632999592},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R80","v":6580.8251240799946},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S80","v":201.6435584142711},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T80","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N80&\"|\"&$O80&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U80","v":0},68500.431982453476,null,null,2,"KTEO",1,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q81","v":298.63521813357397},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R81","v":71.717349895979652},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S81","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T81","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N81&\"|\"&$O81&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U81","v":0},370.35256802955359,null,null,2,"KSEO",1,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q82","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R82","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S82","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T82","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N82&\"|\"&$O82&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U82","v":0},0,null,null,2,"KMEO",1,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q83","v":17.011686946712356},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R83","v":1.7922261766907477},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S83","v":0.11603312745088783},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T83","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N83&\"|\"&$O83&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U83","v":0},18.91994625085399,null,null,2,"KIEO",1,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q84","v":231.99816357297547},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R84","v":24.441619634907745},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S84","v":1.582410525573267},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T84","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N84&\"|\"&$O84&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U84","v":0},258.0221937334565,null,null,2,"KCEO",1,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q85","v":116.42076881898815},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R85","v":40.623378718736326},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S85","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T85","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N85&\"|\"&$O85&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U85","v":0},157.04414753772448,null,null,2,"KEEO",1,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q86","v":6994.6597681743178},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R86","v":421.03733899392768},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S86","v":12.266502582043383},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T86","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N86&\"|\"&$O86&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U86","v":0},7427.9636097502889,null,null,2,"KLEO",1,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q87","v":750.42142951761105},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R87","v":3.4628989807229789},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S87","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T87","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N87&\"|\"&$O87&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U87","v":0},753.88432849833407,null,null,2,"KBEO",1,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q88","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R88","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S88","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T88","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N88&\"|\"&$O88&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U88","v":0},0,null,null,2,"x",0,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q89","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R89","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S89","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T89","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N89&\"|\"&$O89&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U89","v":0},0,null,null,2,"x",0,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q90","v":214441.4982824132},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R90","v":29185.491075295031},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S90","v":424.53457287705322},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T90","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N90&\"|\"&$O90&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U90","v":0},244051.52393058527,null,null,2,"KDEO",1,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q91","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R91","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S91","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T91","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N91&\"|\"&$O91&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U91","v":0},0,null,null,2,"x",0,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"SUMIF(Datastore!$A:$A,F$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*Q92","v":0},{"$f":"SUMIF(Datastore!$A:$A,G$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*R92","v":0},{"$f":"SUMIF(Datastore!$A:$A,H$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*S92","v":0},{"$f":"SUMIF(Datastore!$A:$A,I$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*T92","v":0},{"$f":"SUMIF(Datastore!$A:$A,J$13&$N92&\"|\"&$O92&\"|\"&$F$14&\"|\"&$G$14,Datastore!$G:$G)/1000*U92","v":0},0,null,null,2,"x",0,0.14451270783142633,0.14451270783142633,9.1340523343001023E-2,0,0]
[]
[null,"Total RAB Value for Trade Waste as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F78:F92)","v":301106.03142970614},38207.578568668549,703.84487828535725,0,0,340017.45487666002]
[]
[null,"Other core wastewater services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000"]
[]
[null,"Total RAB Value for Other core wastewater services as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F97:F111)","v":0},0,0,0,0,0]
[]
[null,"Aggregate non-regulated services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000"]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000"]
[]
[null,"Total RAB Value for Aggregate Non-regulated Services as at 1 July 2008",null,null,"$'000",{"$f":"SUM(F116:F130)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0}]

{"sheet":"5.5.1 SD04","index":21,"n_rows":666,"n_cols":24,"rows_kept":666,"cut":false,"hidden":false,"merged":[[292,1,293,1],[10,1,11,1],[3,10,6,12]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"},null,null,null,null,null,null,null,null,"Provide (for each deemed category in section 3.4.2 of the Information Requirements, except for customer groups) details for the opening tax asset base as at 1 July 2008."]
[null,"5.5.1 SD04 OPENING ASSET BASE as at 1 July 2008 (TAX VALUES)"]
[]
[null,{"$f":"CONCATENATE(\"Allocation of Opening Tax Asset Base for \",'Business Details'!$D$9)","v":"Allocation of Opening Tax Asset Base for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,"Geographic Area 1","Geographic Area 2","Geographic Area 3","Geographic Area 4","Geographic Area 5"]
[null,null,null,null,"Numeration",{"$f":"'Business Details'!$D$12","v":"Brisbane"},{"$f":"'Business Details'!$D$13","v":"Ipswich"},{"$f":"'Business Details'!$D$14","v":"Lockyer Valley"},{"$f":"'Business Details'!$D$15","v":"Scenic Rim"},{"$f":"'Business Details'!$D$16","v":"Somerset"},"Total",null,"Supporting Documents"]
[null,null,null,null,null,40,85,86,87,88]
[null,"WRITTEN DOWN VALUE as at 1 July 2008"]
[]
[null,"Total WDV (accounting values) as at 1 July 2008",null,null,"$'000",null,null,null,null,null,{"$f":"K37+K56+K75+K94+K114+K133","v":3761874.692183286}]
[]
[]
[null,"TAX ASSET BASE VALUES as at 1 July 2008"]
[null,"Drinking water",null,null,null,null,null,null,null,null,null,null,null,"Prod","Item1","Item2","Sign","Bris Allocation","Ips Allocation","Lockyer Allocation","Scenic Allocation","Som Allocation"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N21&\"|\"&$O21,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N21&\"|\"&$P21,'Opening values'!$Y$1:$Y$65536))*R21","v":36684.834087029769},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N21&\"|\"&$O21,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N21&\"|\"&$P21,'Opening values'!$Y$1:$Y$65536))*S21","v":14343.308397741157},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N21&\"|\"&$O21,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N21&\"|\"&$P21,'Opening values'!$Y$1:$Y$65536))*T21","v":11830.389112418254},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N21&\"|\"&$O21,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N21&\"|\"&$P21,'Opening values'!$Y$1:$Y$65536))*U21","v":4870.2279380689688},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N21&\"|\"&$O21,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N21&\"|\"&$P21,'Opening values'!$Y$1:$Y$65536))*V21","v":2978.3338945760706},{"$f":"SUM(F21:J21)","v":70707.093429834233},null,null,1,"TR1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N22&\"|\"&$O22,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N22&\"|\"&$P22,'Opening values'!$Y$1:$Y$65536))*R22","v":14895.035115910059},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N22&\"|\"&$O22,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N22&\"|\"&$P22,'Opening values'!$Y$1:$Y$65536))*S22","v":6079.2343085136135},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N22&\"|\"&$O22,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N22&\"|\"&$P22,'Opening values'!$Y$1:$Y$65536))*T22","v":3140.8660896230672},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N22&\"|\"&$O22,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N22&\"|\"&$P22,'Opening values'!$Y$1:$Y$65536))*U22","v":148.3076382077351},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N22&\"|\"&$O22,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N22&\"|\"&$P22,'Opening values'!$Y$1:$Y$65536))*V22","v":322.45354301453852},{"$f":"SUM(F22:J22)","v":24585.896695269013},null,null,1,"TP1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N23&\"|\"&$O23,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N23&\"|\"&$P23,'Opening values'!$Y$1:$Y$65536))*R23","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N23&\"|\"&$O23,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N23&\"|\"&$P23,'Opening values'!$Y$1:$Y$65536))*S23","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N23&\"|\"&$O23,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N23&\"|\"&$P23,'Opening values'!$Y$1:$Y$65536))*T23","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N23&\"|\"&$O23,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N23&\"|\"&$P23,'Opening values'!$Y$1:$Y$65536))*U23","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N23&\"|\"&$O23,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N23&\"|\"&$P23,'Opening values'!$Y$1:$Y$65536))*V23","v":0},0,null,null,1,"TT1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N24&\"|\"&$O24,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N24&\"|\"&$P24,'Opening values'!$Y$1:$Y$65536))*R24","v":1069.1794487339155},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N24&\"|\"&$O24,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N24&\"|\"&$P24,'Opening values'!$Y$1:$Y$65536))*S24","v":445.93637199999995},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N24&\"|\"&$O24,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N24&\"|\"&$P24,'Opening values'!$Y$1:$Y$65536))*T24","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N24&\"|\"&$O24,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N24&\"|\"&$P24,'Opening values'!$Y$1:$Y$65536))*U24","v":64.811734663663216},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N24&\"|\"&$O24,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N24&\"|\"&$P24,'Opening values'!$Y$1:$Y$65536))*V24","v":0},1579.9275553975785,null,null,1,"TS1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N25&\"|\"&$O25,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N25&\"|\"&$P25,'Opening values'!$Y$1:$Y$65536))*R25","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N25&\"|\"&$O25,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N25&\"|\"&$P25,'Opening values'!$Y$1:$Y$65536))*S25","v":3518.3937165819616},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N25&\"|\"&$O25,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N25&\"|\"&$P25,'Opening values'!$Y$1:$Y$65536))*T25","v":530.47134676114513},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N25&\"|\"&$O25,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N25&\"|\"&$P25,'Opening values'!$Y$1:$Y$65536))*U25","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N25&\"|\"&$O25,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N25&\"|\"&$P25,'Opening values'!$Y$1:$Y$65536))*V25","v":0},4048.8650633431066,null,null,1,"TM1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N26&\"|\"&$O26,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N26&\"|\"&$P26,'Opening values'!$Y$1:$Y$65536))*R26","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N26&\"|\"&$O26,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N26&\"|\"&$P26,'Opening values'!$Y$1:$Y$65536))*S26","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N26&\"|\"&$O26,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N26&\"|\"&$P26,'Opening values'!$Y$1:$Y$65536))*T26","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N26&\"|\"&$O26,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N26&\"|\"&$P26,'Opening values'!$Y$1:$Y$65536))*U26","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N26&\"|\"&$O26,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N26&\"|\"&$P26,'Opening values'!$Y$1:$Y$65536))*V26","v":0},0,null,null,1,"TI1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N27&\"|\"&$O27,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N27&\"|\"&$P27,'Opening values'!$Y$1:$Y$65536))*R27","v":1213.5761111404379},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N27&\"|\"&$O27,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N27&\"|\"&$P27,'Opening values'!$Y$1:$Y$65536))*S27","v":181.18385717698666},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N27&\"|\"&$O27,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N27&\"|\"&$P27,'Opening values'!$Y$1:$Y$65536))*T27","v":29.561666710441902},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N27&\"|\"&$O27,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N27&\"|\"&$P27,'Opening values'!$Y$1:$Y$65536))*U27","v":20.483091021235705},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N27&\"|\"&$O27,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N27&\"|\"&$P27,'Opening values'!$Y$1:$Y$65536))*V27","v":13.81311704549238},1458.6178430945945,null,null,1,"TC1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N28&\"|\"&$O28,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N28&\"|\"&$P28,'Opening values'!$Y$1:$Y$65536))*R28","v":680.01494637297412},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N28&\"|\"&$O28,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N28&\"|\"&$P28,'Opening values'!$Y$1:$Y$65536))*S28","v":359.12615174190489},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N28&\"|\"&$O28,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N28&\"|\"&$P28,'Opening values'!$Y$1:$Y$65536))*T28","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N28&\"|\"&$O28,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N28&\"|\"&$P28,'Opening values'!$Y$1:$Y$65536))*U28","v":188.14647553226621},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N28&\"|\"&$O28,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N28&\"|\"&$P28,'Opening values'!$Y$1:$Y$65536))*V28","v":227.47209603086853},1454.7596696780136,null,null,1,"TE1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N29&\"|\"&$O29,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N29&\"|\"&$P29,'Opening values'!$Y$1:$Y$65536))*R29","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N29&\"|\"&$O29,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N29&\"|\"&$P29,'Opening values'!$Y$1:$Y$65536))*S29","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N29&\"|\"&$O29,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N29&\"|\"&$P29,'Opening values'!$Y$1:$Y$65536))*T29","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N29&\"|\"&$O29,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N29&\"|\"&$P29,'Opening values'!$Y$1:$Y$65536))*U29","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N29&\"|\"&$O29,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N29&\"|\"&$P29,'Opening values'!$Y$1:$Y$65536))*V29","v":0},0,null,null,1,"TL1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N30&\"|\"&$O30,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N30&\"|\"&$P30,'Opening values'!$Y$1:$Y$65536))*R30","v":58.556912268301609},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N30&\"|\"&$O30,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N30&\"|\"&$P30,'Opening values'!$Y$1:$Y$65536))*S30","v":1.6134052579165514},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N30&\"|\"&$O30,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N30&\"|\"&$P30,'Opening values'!$Y$1:$Y$65536))*T30","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N30&\"|\"&$O30,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N30&\"|\"&$P30,'Opening values'!$Y$1:$Y$65536))*U30","v":198.80973024173062},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N30&\"|\"&$O30,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N30&\"|\"&$P30,'Opening values'!$Y$1:$Y$65536))*V30","v":9.5611109195738777},268.54115868752268,null,null,1,"TB1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N31&\"|\"&$O31,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N31&\"|\"&$P31,'Opening values'!$Y$1:$Y$65536))*R31","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N31&\"|\"&$O31,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N31&\"|\"&$P31,'Opening values'!$Y$1:$Y$65536))*S31","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N31&\"|\"&$O31,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N31&\"|\"&$P31,'Opening values'!$Y$1:$Y$65536))*T31","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N31&\"|\"&$O31,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N31&\"|\"&$P31,'Opening values'!$Y$1:$Y$65536))*U31","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N31&\"|\"&$O31,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N31&\"|\"&$P31,'Opening values'!$Y$1:$Y$65536))*V31","v":0},0,null,null,1,"x","x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N32&\"|\"&$O32,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N32&\"|\"&$P32,'Opening values'!$Y$1:$Y$65536))*R32","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N32&\"|\"&$O32,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N32&\"|\"&$P32,'Opening values'!$Y$1:$Y$65536))*S32","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N32&\"|\"&$O32,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N32&\"|\"&$P32,'Opening values'!$Y$1:$Y$65536))*T32","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N32&\"|\"&$O32,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N32&\"|\"&$P32,'Opening values'!$Y$1:$Y$65536))*U32","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N32&\"|\"&$O32,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N32&\"|\"&$P32,'Opening values'!$Y$1:$Y$65536))*V32","v":0},0,null,null,1,"x","x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N33&\"|\"&$O33,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N33&\"|\"&$P33,'Opening values'!$Y$1:$Y$65536))*R33","v":1306205.7467339821},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N33&\"|\"&$O33,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N33&\"|\"&$P33,'Opening values'!$Y$1:$Y$65536))*S33","v":118402.98790785803},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N33&\"|\"&$O33,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N33&\"|\"&$P33,'Opening values'!$Y$1:$Y$65536))*T33","v":21252.207683772791},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N33&\"|\"&$O33,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N33&\"|\"&$P33,'Opening values'!$Y$1:$Y$65536))*U33","v":33345.610883837442},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N33&\"|\"&$O33,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N33&\"|\"&$P33,'Opening values'!$Y$1:$Y$65536))*V33","v":11244.125599241228},1490450.6788086914,null,null,1,"TD1O","x",1,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N34&\"|\"&$O34,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N34&\"|\"&$P34,'Opening values'!$Y$1:$Y$65536))*R34","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N34&\"|\"&$O34,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N34&\"|\"&$P34,'Opening values'!$Y$1:$Y$65536))*S34","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N34&\"|\"&$O34,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N34&\"|\"&$P34,'Opening values'!$Y$1:$Y$65536))*T34","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N34&\"|\"&$O34,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N34&\"|\"&$P34,'Opening values'!$Y$1:$Y$65536))*U34","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N34&\"|\"&$O34,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N34&\"|\"&$P34,'Opening values'!$Y$1:$Y$65536))*V34","v":0},0,null,null,1,"x","x",0,1,1,1,1,1]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N35&\"|\"&$O35,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N35&\"|\"&$P35,'Opening values'!$Y$1:$Y$65536))*R35","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N35&\"|\"&$O35,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N35&\"|\"&$P35,'Opening values'!$Y$1:$Y$65536))*S35","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N35&\"|\"&$O35,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N35&\"|\"&$P35,'Opening values'!$Y$1:$Y$65536))*T35","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N35&\"|\"&$O35,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N35&\"|\"&$P35,'Opening values'!$Y$1:$Y$65536))*U35","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N35&\"|\"&$O35,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N35&\"|\"&$P35,'Opening values'!$Y$1:$Y$65536))*V35","v":0},0,null,null,1,"x","x",0,1,1,1,1,1]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B20)","v":"Total Opening Tax Asset Base Value for Drinking water"},null,null,"$'000",{"$f":"SUM(F21:F35)","v":1360806.9433554376},143331.78411687157,36783.495899285699,38836.397491573043,14795.759360827771,1594554.3802239955]
[]
[null,"Other core water services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F40:J40)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F41:J41)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",null,null,null,null,null,0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B39)","v":"Total Opening Tax Asset Base Value for Other core water services"},null,null,"$'000",{"$f":"SUM(F40:F54)","v":0},0,0,0,0,0]
[]
[null,"Wastewater via sewer"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N59&\"|\"&$O59,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N59&\"|\"&$P59,'Opening values'!$Y$1:$Y$65536))*R59","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N59&\"|\"&$O59,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N59&\"|\"&$P59,'Opening values'!$Y$1:$Y$65536))*S59","v":1983.430392062932},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N59&\"|\"&$O59,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N59&\"|\"&$P59,'Opening values'!$Y$1:$Y$65536))*T59","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N59&\"|\"&$O59,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N59&\"|\"&$P59,'Opening values'!$Y$1:$Y$65536))*U59","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N59&\"|\"&$O59,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N59&\"|\"&$P59,'Opening values'!$Y$1:$Y$65536))*V59","v":0},{"$f":"SUM(F59:J59)","v":1983.430392062932},null,null,2,"TR2O","TR6O",1,{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$154","v":0.90865947665699898},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$163","v":1}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N60&\"|\"&$O60,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N60&\"|\"&$P60,'Opening values'!$Y$1:$Y$65536))*R60","v":76226.492880123013},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N60&\"|\"&$O60,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N60&\"|\"&$P60,'Opening values'!$Y$1:$Y$65536))*S60","v":7705.9390703997587},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N60&\"|\"&$O60,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N60&\"|\"&$P60,'Opening values'!$Y$1:$Y$65536))*T60","v":1187.4561716343803},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N60&\"|\"&$O60,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N60&\"|\"&$P60,'Opening values'!$Y$1:$Y$65536))*U60","v":622.61356338310827},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N60&\"|\"&$O60,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N60&\"|\"&$P60,'Opening values'!$Y$1:$Y$65536))*V60","v":1071.590744142987},{"$f":"SUM(F60:J60)","v":86814.092429683253},null,null,2,"TP2O","TP6O",1,{"$f":"R59","v":0.85548729216857367},{"$f":"S59","v":0.90865947665699898},1,1,1]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N61&\"|\"&$O61,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N61&\"|\"&$P61,'Opening values'!$Y$1:$Y$65536))*R61","v":309109.15131075593},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N61&\"|\"&$O61,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N61&\"|\"&$P61,'Opening values'!$Y$1:$Y$65536))*S61","v":29515.132626427268},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N61&\"|\"&$O61,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N61&\"|\"&$P61,'Opening values'!$Y$1:$Y$65536))*T61","v":3305.399823208495},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N61&\"|\"&$O61,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N61&\"|\"&$P61,'Opening values'!$Y$1:$Y$65536))*U61","v":6049.7022952470306},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N61&\"|\"&$O61,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N61&\"|\"&$P61,'Opening values'!$Y$1:$Y$65536))*V61","v":2623.0324154883233},350602.41847112711,null,null,2,"TT2O","TT6O",1,{"$f":"R60","v":0.85548729216857367},0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N62&\"|\"&$O62,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N62&\"|\"&$P62,'Opening values'!$Y$1:$Y$65536))*R62","v":1028.814184703207},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N62&\"|\"&$O62,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N62&\"|\"&$P62,'Opening values'!$Y$1:$Y$65536))*S62","v":494.66794958399055},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N62&\"|\"&$O62,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N62&\"|\"&$P62,'Opening values'!$Y$1:$Y$65536))*T62","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N62&\"|\"&$O62,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N62&\"|\"&$P62,'Opening values'!$Y$1:$Y$65536))*U62","v":28.622323338613263},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N62&\"|\"&$O62,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N62&\"|\"&$P62,'Opening values'!$Y$1:$Y$65536))*V62","v":0},1552.1044576258109,null,null,2,"TS2O","TS6O",1,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N63&\"|\"&$O63,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N63&\"|\"&$P63,'Opening values'!$Y$1:$Y$65536))*R63","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N63&\"|\"&$O63,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N63&\"|\"&$P63,'Opening values'!$Y$1:$Y$65536))*S63","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N63&\"|\"&$O63,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N63&\"|\"&$P63,'Opening values'!$Y$1:$Y$65536))*T63","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N63&\"|\"&$O63,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N63&\"|\"&$P63,'Opening values'!$Y$1:$Y$65536))*U63","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N63&\"|\"&$O63,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N63&\"|\"&$P63,'Opening values'!$Y$1:$Y$65536))*V63","v":0},0,null,null,2,"TM2O","TM6O",1,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N64&\"|\"&$O64,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N64&\"|\"&$P64,'Opening values'!$Y$1:$Y$65536))*R64","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N64&\"|\"&$O64,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N64&\"|\"&$P64,'Opening values'!$Y$1:$Y$65536))*S64","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N64&\"|\"&$O64,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N64&\"|\"&$P64,'Opening values'!$Y$1:$Y$65536))*T64","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N64&\"|\"&$O64,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N64&\"|\"&$P64,'Opening values'!$Y$1:$Y$65536))*U64","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N64&\"|\"&$O64,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N64&\"|\"&$P64,'Opening values'!$Y$1:$Y$65536))*V64","v":0},0,null,null,2,"TI2O","TI6O",1,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N65&\"|\"&$O65,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N65&\"|\"&$P65,'Opening values'!$Y$1:$Y$65536))*R65","v":1008.2639782431991},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N65&\"|\"&$O65,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N65&\"|\"&$P65,'Opening values'!$Y$1:$Y$65536))*S65","v":112.8255042909316},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N65&\"|\"&$O65,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N65&\"|\"&$P65,'Opening values'!$Y$1:$Y$65536))*T65","v":12.718557213575524},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N65&\"|\"&$O65,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N65&\"|\"&$P65,'Opening values'!$Y$1:$Y$65536))*U65","v":12.065811897145943},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N65&\"|\"&$O65,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N65&\"|\"&$P65,'Opening values'!$Y$1:$Y$65536))*V65","v":9.0244177808561439},1154.8982694257081,null,null,2,"TC2O","TC6O",1,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N66&\"|\"&$O66,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N66&\"|\"&$P66,'Opening values'!$Y$1:$Y$65536))*R66","v":524.12593060426218},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N66&\"|\"&$O66,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N66&\"|\"&$P66,'Opening values'!$Y$1:$Y$65536))*S66","v":525.18086910539932},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N66&\"|\"&$O66,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N66&\"|\"&$P66,'Opening values'!$Y$1:$Y$65536))*T66","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N66&\"|\"&$O66,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N66&\"|\"&$P66,'Opening values'!$Y$1:$Y$65536))*U66","v":154.3807188813673},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N66&\"|\"&$O66,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N66&\"|\"&$P66,'Opening values'!$Y$1:$Y$65536))*V66","v":158.08446648142254},1361.7719850724513,null,null,2,"TE2O","TE6O",1,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N67&\"|\"&$O67,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N67&\"|\"&$P67,'Opening values'!$Y$1:$Y$65536))*R67","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N67&\"|\"&$O67,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N67&\"|\"&$P67,'Opening values'!$Y$1:$Y$65536))*S67","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N67&\"|\"&$O67,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N67&\"|\"&$P67,'Opening values'!$Y$1:$Y$65536))*T67","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N67&\"|\"&$O67,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N67&\"|\"&$P67,'Opening values'!$Y$1:$Y$65536))*U67","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N67&\"|\"&$O67,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N67&\"|\"&$P67,'Opening values'!$Y$1:$Y$65536))*V67","v":0},0,null,null,2,"TL2O","TL6O",1,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N68&\"|\"&$O68,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N68&\"|\"&$P68,'Opening values'!$Y$1:$Y$65536))*R68","v":377.31858718779779},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N68&\"|\"&$O68,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N68&\"|\"&$P68,'Opening values'!$Y$1:$Y$65536))*S68","v":2.3594204194318613},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N68&\"|\"&$O68,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N68&\"|\"&$P68,'Opening values'!$Y$1:$Y$65536))*T68","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N68&\"|\"&$O68,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N68&\"|\"&$P68,'Opening values'!$Y$1:$Y$65536))*U68","v":163.13028978353347},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N68&\"|\"&$O68,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N68&\"|\"&$P68,'Opening values'!$Y$1:$Y$65536))*V68","v":6.6446089215506694},549.45290631231376,null,null,2,"TB2O","TB6O",1,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N69&\"|\"&$O69,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N69&\"|\"&$P69,'Opening values'!$Y$1:$Y$65536))*R69","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N69&\"|\"&$O69,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N69&\"|\"&$P69,'Opening values'!$Y$1:$Y$65536))*S69","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N69&\"|\"&$O69,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N69&\"|\"&$P69,'Opening values'!$Y$1:$Y$65536))*T69","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N69&\"|\"&$O69,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N69&\"|\"&$P69,'Opening values'!$Y$1:$Y$65536))*U69","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N69&\"|\"&$O69,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N69&\"|\"&$P69,'Opening values'!$Y$1:$Y$65536))*V69","v":0},0,null,null,2,"x","x",0,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N70&\"|\"&$O70,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N70&\"|\"&$P70,'Opening values'!$Y$1:$Y$65536))*R70","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N70&\"|\"&$O70,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N70&\"|\"&$P70,'Opening values'!$Y$1:$Y$65536))*S70","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N70&\"|\"&$O70,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N70&\"|\"&$P70,'Opening values'!$Y$1:$Y$65536))*T70","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N70&\"|\"&$O70,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N70&\"|\"&$P70,'Opening values'!$Y$1:$Y$65536))*U70","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N70&\"|\"&$O70,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N70&\"|\"&$P70,'Opening values'!$Y$1:$Y$65536))*V70","v":0},0,null,null,2,"x","x",0,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N71&\"|\"&$O71,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N71&\"|\"&$P71,'Opening values'!$Y$1:$Y$65536))*R71","v":1269795.8513344273},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N71&\"|\"&$O71,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N71&\"|\"&$P71,'Opening values'!$Y$1:$Y$65536))*S71","v":122810.20209818697},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N71&\"|\"&$O71,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N71&\"|\"&$P71,'Opening values'!$Y$1:$Y$65536))*T71","v":11375.664803943569},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N71&\"|\"&$O71,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N71&\"|\"&$P71,'Opening values'!$Y$1:$Y$65536))*U71","v":16009.203232558713},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N71&\"|\"&$O71,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N71&\"|\"&$P71,'Opening values'!$Y$1:$Y$65536))*V71","v":6822.4960616354874},1426813.417530752,null,null,2,"TD2O","TD6O",1,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N72&\"|\"&$O72,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N72&\"|\"&$P72,'Opening values'!$Y$1:$Y$65536))*R72","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N72&\"|\"&$O72,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N72&\"|\"&$P72,'Opening values'!$Y$1:$Y$65536))*S72","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N72&\"|\"&$O72,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N72&\"|\"&$P72,'Opening values'!$Y$1:$Y$65536))*T72","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N72&\"|\"&$O72,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N72&\"|\"&$P72,'Opening values'!$Y$1:$Y$65536))*U72","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N72&\"|\"&$O72,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N72&\"|\"&$P72,'Opening values'!$Y$1:$Y$65536))*V72","v":0},0,null,null,2,"x","x",0,0.85548729216857367,0.90865947665699898,1,1,1]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N73&\"|\"&$O73,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N73&\"|\"&$P73,'Opening values'!$Y$1:$Y$65536))*R73","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N73&\"|\"&$O73,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N73&\"|\"&$P73,'Opening values'!$Y$1:$Y$65536))*S73","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N73&\"|\"&$O73,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N73&\"|\"&$P73,'Opening values'!$Y$1:$Y$65536))*T73","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N73&\"|\"&$O73,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N73&\"|\"&$P73,'Opening values'!$Y$1:$Y$65536))*U73","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N73&\"|\"&$O73,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N73&\"|\"&$P73,'Opening values'!$Y$1:$Y$65536))*V73","v":0},0,null,null,2,"x","x",0,0.85548729216857367,0.90865947665699898,1,1,1]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B58)","v":"Total Opening Tax Asset Base Value for Wastewater via sewer"},null,null,"$'000",{"$f":"SUM(F59:F73)","v":1658070.0182060446},163149.73793047669,15881.23935600002,23039.718235089513,10690.872714450627,1870831.5864420617]
[]
[null,"Trade Waste"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N78&\"|\"&$O78,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N78&\"|\"&$P78,'Opening values'!$Y$1:$Y$65536))*R78","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N78&\"|\"&$O78,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N78&\"|\"&$P78,'Opening values'!$Y$1:$Y$65536))*S78","v":199.37894742700087},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N78&\"|\"&$O78,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N78&\"|\"&$P78,'Opening values'!$Y$1:$Y$65536))*T78","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N78&\"|\"&$O78,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N78&\"|\"&$P78,'Opening values'!$Y$1:$Y$65536))*U78","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N78&\"|\"&$O78,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N78&\"|\"&$P78,'Opening values'!$Y$1:$Y$65536))*V78","v":0},{"$f":"SUM(F78:J78)","v":199.37894742700087},null,null,2,"TR2O","TR6O",1,{"$f":"1-R59","v":0.14451270783142633},{"$f":"1-S59","v":9.1340523343001023E-2},{"$f":"1-T59","v":0},{"$f":"1-U59","v":0},{"$f":"1-V59","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N79&\"|\"&$O79,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N79&\"|\"&$P79,'Opening values'!$Y$1:$Y$65536))*R79","v":12876.517273185718},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N79&\"|\"&$O79,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N79&\"|\"&$P79,'Opening values'!$Y$1:$Y$65536))*S79","v":774.61857342768656},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N79&\"|\"&$O79,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N79&\"|\"&$P79,'Opening values'!$Y$1:$Y$65536))*T79","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N79&\"|\"&$O79,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N79&\"|\"&$P79,'Opening values'!$Y$1:$Y$65536))*U79","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N79&\"|\"&$O79,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N79&\"|\"&$P79,'Opening values'!$Y$1:$Y$65536))*V79","v":0},{"$f":"SUM(F79:J79)","v":13651.135846613404},null,null,2,"TP2O","TP6O",1,{"$f":"1-R60","v":0.14451270783142633},9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N80&\"|\"&$O80,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N80&\"|\"&$P80,'Opening values'!$Y$1:$Y$65536))*R80","v":52216.088865746904},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N80&\"|\"&$O80,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N80&\"|\"&$P80,'Opening values'!$Y$1:$Y$65536))*S80","v":2966.9284587823768},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N80&\"|\"&$O80,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N80&\"|\"&$P80,'Opening values'!$Y$1:$Y$65536))*T80","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N80&\"|\"&$O80,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N80&\"|\"&$P80,'Opening values'!$Y$1:$Y$65536))*U80","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N80&\"|\"&$O80,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N80&\"|\"&$P80,'Opening values'!$Y$1:$Y$65536))*V80","v":0},55183.017324529283,null,null,2,"TT2O","TT6O",1,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N81&\"|\"&$O81,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N81&\"|\"&$P81,'Opening values'!$Y$1:$Y$65536))*R81","v":173.7918552944968},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N81&\"|\"&$O81,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N81&\"|\"&$P81,'Opening values'!$Y$1:$Y$65536))*S81","v":49.725150682676166},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N81&\"|\"&$O81,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N81&\"|\"&$P81,'Opening values'!$Y$1:$Y$65536))*T81","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N81&\"|\"&$O81,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N81&\"|\"&$P81,'Opening values'!$Y$1:$Y$65536))*U81","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N81&\"|\"&$O81,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N81&\"|\"&$P81,'Opening values'!$Y$1:$Y$65536))*V81","v":0},223.51700597717297,null,null,2,"TS2O","TS6O",1,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N82&\"|\"&$O82,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N82&\"|\"&$P82,'Opening values'!$Y$1:$Y$65536))*R82","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N82&\"|\"&$O82,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N82&\"|\"&$P82,'Opening values'!$Y$1:$Y$65536))*S82","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N82&\"|\"&$O82,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N82&\"|\"&$P82,'Opening values'!$Y$1:$Y$65536))*T82","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N82&\"|\"&$O82,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N82&\"|\"&$P82,'Opening values'!$Y$1:$Y$65536))*U82","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N82&\"|\"&$O82,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N82&\"|\"&$P82,'Opening values'!$Y$1:$Y$65536))*V82","v":0},0,null,null,2,"TM2O","TM6O",1,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N83&\"|\"&$O83,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N83&\"|\"&$P83,'Opening values'!$Y$1:$Y$65536))*R83","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N83&\"|\"&$O83,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N83&\"|\"&$P83,'Opening values'!$Y$1:$Y$65536))*S83","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N83&\"|\"&$O83,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N83&\"|\"&$P83,'Opening values'!$Y$1:$Y$65536))*T83","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N83&\"|\"&$O83,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N83&\"|\"&$P83,'Opening values'!$Y$1:$Y$65536))*U83","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N83&\"|\"&$O83,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N83&\"|\"&$P83,'Opening values'!$Y$1:$Y$65536))*V83","v":0},0,null,null,2,"TI2O","TI6O",1,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N84&\"|\"&$O84,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N84&\"|\"&$P84,'Opening values'!$Y$1:$Y$65536))*R84","v":170.32042327064687},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N84&\"|\"&$O84,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N84&\"|\"&$P84,'Opening values'!$Y$1:$Y$65536))*S84","v":11.34147705836544},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N84&\"|\"&$O84,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N84&\"|\"&$P84,'Opening values'!$Y$1:$Y$65536))*T84","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N84&\"|\"&$O84,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N84&\"|\"&$P84,'Opening values'!$Y$1:$Y$65536))*U84","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N84&\"|\"&$O84,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N84&\"|\"&$P84,'Opening values'!$Y$1:$Y$65536))*V84","v":0},181.6619003290123,null,null,2,"TC2O","TC6O",1,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N85&\"|\"&$O85,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N85&\"|\"&$P85,'Opening values'!$Y$1:$Y$65536))*R85","v":88.537676911936003},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N85&\"|\"&$O85,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N85&\"|\"&$P85,'Opening values'!$Y$1:$Y$65536))*S85","v":52.792378956200693},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N85&\"|\"&$O85,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N85&\"|\"&$P85,'Opening values'!$Y$1:$Y$65536))*T85","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N85&\"|\"&$O85,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N85&\"|\"&$P85,'Opening values'!$Y$1:$Y$65536))*U85","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N85&\"|\"&$O85,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N85&\"|\"&$P85,'Opening values'!$Y$1:$Y$65536))*V85","v":0},141.3300558681367,null,null,2,"TE2O","TE6O",1,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N86&\"|\"&$O86,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N86&\"|\"&$P86,'Opening values'!$Y$1:$Y$65536))*R86","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N86&\"|\"&$O86,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N86&\"|\"&$P86,'Opening values'!$Y$1:$Y$65536))*S86","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N86&\"|\"&$O86,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N86&\"|\"&$P86,'Opening values'!$Y$1:$Y$65536))*T86","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N86&\"|\"&$O86,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N86&\"|\"&$P86,'Opening values'!$Y$1:$Y$65536))*U86","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N86&\"|\"&$O86,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N86&\"|\"&$P86,'Opening values'!$Y$1:$Y$65536))*V86","v":0},0,null,null,2,"TL2O","TL6O",1,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N87&\"|\"&$O87,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N87&\"|\"&$P87,'Opening values'!$Y$1:$Y$65536))*R87","v":63.738329311024039},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N87&\"|\"&$O87,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N87&\"|\"&$P87,'Opening values'!$Y$1:$Y$65536))*S87","v":0.23717432265158692},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N87&\"|\"&$O87,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N87&\"|\"&$P87,'Opening values'!$Y$1:$Y$65536))*T87","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N87&\"|\"&$O87,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N87&\"|\"&$P87,'Opening values'!$Y$1:$Y$65536))*U87","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N87&\"|\"&$O87,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N87&\"|\"&$P87,'Opening values'!$Y$1:$Y$65536))*V87","v":0},63.975503633675629,null,null,2,"TB2O","TB6O",1,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N88&\"|\"&$O88,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N88&\"|\"&$P88,'Opening values'!$Y$1:$Y$65536))*R88","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N88&\"|\"&$O88,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N88&\"|\"&$P88,'Opening values'!$Y$1:$Y$65536))*S88","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N88&\"|\"&$O88,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N88&\"|\"&$P88,'Opening values'!$Y$1:$Y$65536))*T88","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N88&\"|\"&$O88,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N88&\"|\"&$P88,'Opening values'!$Y$1:$Y$65536))*U88","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N88&\"|\"&$O88,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N88&\"|\"&$P88,'Opening values'!$Y$1:$Y$65536))*V88","v":0},0,null,null,2,"x","x",0,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N89&\"|\"&$O89,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N89&\"|\"&$P89,'Opening values'!$Y$1:$Y$65536))*R89","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N89&\"|\"&$O89,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N89&\"|\"&$P89,'Opening values'!$Y$1:$Y$65536))*S89","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N89&\"|\"&$O89,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N89&\"|\"&$P89,'Opening values'!$Y$1:$Y$65536))*T89","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N89&\"|\"&$O89,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N89&\"|\"&$P89,'Opening values'!$Y$1:$Y$65536))*U89","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N89&\"|\"&$O89,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N89&\"|\"&$P89,'Opening values'!$Y$1:$Y$65536))*V89","v":0},0,null,null,2,"x","x",0,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N90&\"|\"&$O90,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N90&\"|\"&$P90,'Opening values'!$Y$1:$Y$65536))*R90","v":214499.54727473657},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N90&\"|\"&$O90,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N90&\"|\"&$P90,'Opening values'!$Y$1:$Y$65536))*S90","v":12345.161658114224},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N90&\"|\"&$O90,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N90&\"|\"&$P90,'Opening values'!$Y$1:$Y$65536))*T90","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N90&\"|\"&$O90,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N90&\"|\"&$P90,'Opening values'!$Y$1:$Y$65536))*U90","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N90&\"|\"&$O90,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N90&\"|\"&$P90,'Opening values'!$Y$1:$Y$65536))*V90","v":0},226844.7089328508,null,null,2,"TD2O","TD6O",1,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N91&\"|\"&$O91,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N91&\"|\"&$P91,'Opening values'!$Y$1:$Y$65536))*R91","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N91&\"|\"&$O91,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N91&\"|\"&$P91,'Opening values'!$Y$1:$Y$65536))*S91","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N91&\"|\"&$O91,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N91&\"|\"&$P91,'Opening values'!$Y$1:$Y$65536))*T91","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N91&\"|\"&$O91,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N91&\"|\"&$P91,'Opening values'!$Y$1:$Y$65536))*U91","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N91&\"|\"&$O91,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N91&\"|\"&$P91,'Opening values'!$Y$1:$Y$65536))*V91","v":0},0,null,null,2,"x","x",0,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,F$13&$N92&\"|\"&$O92,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,F$13&$N92&\"|\"&$P92,'Opening values'!$Y$1:$Y$65536))*R92","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,G$13&$N92&\"|\"&$O92,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,G$13&$N92&\"|\"&$P92,'Opening values'!$Y$1:$Y$65536))*S92","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,H$13&$N92&\"|\"&$O92,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,H$13&$N92&\"|\"&$P92,'Opening values'!$Y$1:$Y$65536))*T92","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,I$13&$N92&\"|\"&$O92,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,I$13&$N92&\"|\"&$P92,'Opening values'!$Y$1:$Y$65536))*U92","v":0},{"$f":"(SUMIF('Opening values'!$C$1:$C$65536,J$13&$N92&\"|\"&$O92,'Opening values'!$Y$1:$Y$65536)+SUMIF('Opening values'!$C$1:$C$65536,J$13&$N92&\"|\"&$P92,'Opening values'!$Y$1:$Y$65536))*V92","v":0},0,null,null,2,"x","x",0,0.14451270783142633,9.1340523343001023E-2,0,0,0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B77)","v":"Total Opening Tax Asset Base Value for Trade Waste"},null,null,"$'000",{"$f":"SUM(F78:F92)","v":280088.54169845732},16400.183818771184,0,0,0,296488.72551722848]
[]
[]
[null,"Other core wastewater services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F98:J98)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F99:J99)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",null,null,null,null,null,0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B97)","v":"Total Opening Tax Asset Base Value for Other core wastewater services"},null,null,"$'000",{"$f":"SUM(F98:F112)","v":0},0,0,0,0,0]
[]
[null,"Aggregate non-regulated services"]
[null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F117:J117)","v":0}]
[null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,null,"$'000",null,null,null,null,null,{"$f":"SUM(F118:J118)","v":0}]
[null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$48","v":"Land"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,null,"$'000",null,null,null,null,null,0]
[null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,"$'000",null,null,null,null,null,0]
[]
[null,{"$f":"CONCATENATE(\"Total Opening Tax Asset Base Value for \",B116)","v":"Total Opening Tax Asset Base Value for Aggregate non-regulated services"},null,null,"$'000",{"$f":"SUM(F117:F131)","v":0},0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.5.2","index":22,"n_rows":2430,"n_cols":33,"rows_kept":2430,"cut":false,"hidden":false,"merged":[[0,26,2,28],[1948,1,1949,3],[978,1,979,3],[9,1,10,3],[494,1,495,3],[1463,1,1464,3],[5,28,7,30]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter both the gross value and accumulated depreciation as positive numbers."]
[]
[null,{"$f":"CONCATENATE(\"Asset Disposals for \",'Business Details'!$D$9)","v":"Asset Disposals for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2013:"},null,"Dist","Prod","Item1","Sign","Allocation"]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J11+1","v":2014},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!$C$12,\" - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Brisbane"},null,null,null,"V5","V5","V5","V5","V5","V5","V5"]
[null,null,null,null,null,{"$f":"F19+F504+F988+F1473+F1958","v":20323.715612878848},19205.029151485913,25557.083999999999,0,0,0,{"$f":"L19+L504+L988+L1473+L1958","v":0}]
[null,"TOTAL FOR GEOGRAPHIC AREA",null,null,null,{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF15/1000","v":20323.715612878852},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF15/1000","v":19205.029151485924},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF15/1000","v":25557.083999999999},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF15/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??","?","K?EX",-1]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F24+F29+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F103+F108+F113+F118+F123+F128+F133+F138+F143+F148+F153+F158+F163+F173+F182+F187+F192+F197+F202+F207+F217+F222+F212+F232+F227+F237+F242+F247+F252+F261+F266+F271+F276+F281+F286+F291+F296+F301+F306+F311+F316+F321+F326+F331+F340+F345+F350+F355+F360+F365+F370+F375+F380+F385+F390+F395+F400+F405+F410+F419+F424+F429+F434+F439+F444+F449+F454+F459+F464+F469+F474+F479+F484+F489","v":20223.201037912033},19151.956566450124,11425.008000000002,0,0,0,0,{"$f":"M24+M29+M34+M39+M44+M49+M54+M59+M64+M69+M74+M79+M84+M89+M94+M103+M108+M113+M118+M123+M128+M133+M138+M143+M148+M153+M158+M163+M173+M182+M187+M192+M197+M202+M207+M217+M222+M212+M232+M227+M237+M242+M247+M252+M261+M266+M271+M276+M281+M286+M291+M296+M301+M306+M311+M316+M321+M326+M331+M340+M345+M350+M355+M360+M365+M370+M375+M380+M385+M390+M395+M400+M405+M410+M419+M424+M429+M434+M439+M444+M449+M454+M459+M464+M469+M474+M479+M484+M489","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M25+M30+M35+M40+M45+M50+M55+M60+M65+M70+M75+M80+M85+M90+M95+M104+M109+M114+M119+M124+M129+M134+M139+M144+M149+M154+M159+M164+M174+M183+M188+M193+M198+M203+M208+M218+M223+M213+M233+M228+M238+M243+M248+M253+M262+M267+M272+M277+M282+M287+M292+M297+M302+M307+M312+M317+M322+M327+M332+M341+M346+M351+M356+M361+M366+M371+M376+M381+M386+M391+M396+M401+M406+M411+M420+M425+M430+M435+M440+M445+M450+M455+M460+M465+M470+M475+M480+M485+M490","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F17-F18","v":20223.201037912033},19151.956566450124,11425.008000000002,0,0,0,0,{"$f":"M17-M18","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F24-F25","v":0},0,0,0,0,0,0,{"$f":"M24-M25","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F29-F30","v":0},0,0,0,0,0,0,{"$f":"M29-M30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F34-F35","v":0},0,0,0,0,0,0,{"$f":"M34-M35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":191.47169975240939},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":21.719997702738791},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F39-F40","v":191.47169975240939},21.719997702738791,0,0,0,0,0,{"$f":"M39-M40","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F44-F45","v":0},0,0,0,0,0,0,{"$f":"M44-M45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F49-F50","v":0},0,0,0,0,0,0,{"$f":"M49-M50","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F54-F55","v":0},0,0,0,0,0,0,{"$f":"M54-M55","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":153.70885907418057},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":86.62254884071227},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":108.45279437973676},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F59-F60","v":153.70885907418057},86.62254884071227,108.45279437973676,0,0,0,0,{"$f":"M59-M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F64-F65","v":0},0,0,0,0,0,0,{"$f":"M64-M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":3.2726918334574271},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":6.4425248981527448},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F69-F70","v":3.2726918334574271},6.4425248981527448,0,0,0,0,0,{"$f":"M69-M70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F74-F75","v":0},0,0,0,0,0,0,{"$f":"M74-M75","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F79-F80","v":0},0,0,0,0,0,0,{"$f":"M79-M80","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":5905.7052392383775},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":3445.4676931703671},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":404.04},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F84-F85","v":5905.7052392383775},3445.4676931703671,404.04,0,0,0,0,{"$f":"M84-M85","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F89-F90","v":0},0,0,0,0,0,0,{"$f":"M89-M90","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F94-F95","v":0},0,0,0,0,0,0,{"$f":"M94-M95","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F103-F104","v":0},{"$f":"G103-G104","v":0},{"$f":"H103-H104","v":0},{"$f":"I103-I104","v":0},{"$f":"J103-J104","v":0},{"$f":"K103-K104","v":0},0,{"$f":"M103-M104","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F108-F109","v":0},{"$f":"G108-G109","v":0},{"$f":"H108-H109","v":0},{"$f":"I108-I109","v":0},{"$f":"J108-J109","v":0},{"$f":"K108-K109","v":0},0,{"$f":"M108-M109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F113-F114","v":0},{"$f":"G113-G114","v":0},{"$f":"H113-H114","v":0},{"$f":"I113-I114","v":0},{"$f":"J113-J114","v":0},{"$f":"K113-K114","v":0},0,{"$f":"M113-M114","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F118-F119","v":0},{"$f":"G118-G119","v":0},{"$f":"H118-H119","v":0},{"$f":"I118-I119","v":0},{"$f":"J118-J119","v":0},{"$f":"K118-K119","v":0},0,{"$f":"M118-M119","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F123-F124","v":0},{"$f":"G123-G124","v":0},{"$f":"H123-H124","v":0},{"$f":"I123-I124","v":0},{"$f":"J123-J124","v":0},{"$f":"K123-K124","v":0},0,{"$f":"M123-M124","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F128-F129","v":0},{"$f":"G128-G129","v":0},{"$f":"H128-H129","v":0},{"$f":"I128-I129","v":0},{"$f":"J128-J129","v":0},{"$f":"K128-K129","v":0},0,{"$f":"M128-M129","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F133-F134","v":0},{"$f":"G133-G134","v":0},{"$f":"H133-H134","v":0},{"$f":"I133-I134","v":0},{"$f":"J133-J134","v":0},{"$f":"K133-K134","v":0},0,{"$f":"M133-M134","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F138-F139","v":0},{"$f":"G138-G139","v":0},{"$f":"H138-H139","v":0},{"$f":"I138-I139","v":0},{"$f":"J138-J139","v":0},{"$f":"K138-K139","v":0},0,{"$f":"M138-M139","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F143-F144","v":0},{"$f":"G143-G144","v":0},{"$f":"H143-H144","v":0},{"$f":"I143-I144","v":0},{"$f":"J143-J144","v":0},{"$f":"K143-K144","v":0},0,{"$f":"M143-M144","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F148-F149","v":0},{"$f":"G148-G149","v":0},{"$f":"H148-H149","v":0},{"$f":"I148-I149","v":0},{"$f":"J148-J149","v":0},{"$f":"K148-K149","v":0},0,{"$f":"M148-M149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F153-F154","v":0},{"$f":"G153-G154","v":0},{"$f":"H153-H154","v":0},{"$f":"I153-I154","v":0},{"$f":"J153-J154","v":0},{"$f":"K153-K154","v":0},0,{"$f":"M153-M154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F158-F159","v":0},{"$f":"G158-G159","v":0},{"$f":"H158-H159","v":0},{"$f":"I158-I159","v":0},{"$f":"J158-J159","v":0},{"$f":"K158-K159","v":0},0,{"$f":"M158-M159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F163-F164","v":0},{"$f":"G163-G164","v":0},{"$f":"H163-H164","v":0},{"$f":"I163-I164","v":0},{"$f":"J163-J164","v":0},{"$f":"K163-K164","v":0},0,{"$f":"M163-M164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F168-F169","v":0},{"$f":"G168-G169","v":0},{"$f":"H168-H169","v":0},{"$f":"I168-I169","v":0},{"$f":"J168-J169","v":0},{"$f":"K168-K169","v":0},0,{"$f":"M168-M169","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F173-F174","v":0},{"$f":"G173-G174","v":0},{"$f":"H173-H174","v":0},{"$f":"I173-I174","v":0},{"$f":"J173-J174","v":0},{"$f":"K173-K174","v":0},0,{"$f":"M173-M174","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KREX",-1,{"$f":"Allocation!K$151","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F182-F183","v":0},0,0,0,0,0,0,{"$f":"M182-M183","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":842.89576394127937},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":3493.0336064803678},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":1088.3577769951969},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KPEX",-1,{"$f":"AG182","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F187-F188","v":842.89576394127937},3493.0336064803678,1088.3577769951969,0,0,0,0,{"$f":"M187-M188","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":315.6593447958233},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":5741.4221704553938},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":7978.3360818491547},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KTEX",-1,{"$f":"AG187","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F192-F193","v":315.6593447958233},5741.4221704553938,7978.3360818491547,0,0,0,0,{"$f":"M192-M193","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":215.84274117119804},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":162.41862817007501},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":14.180557354986277},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KSEX",-1,{"$f":"AG192","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F197-F198","v":215.84274117119804},162.41862817007501,14.180557354986277,0,0,0,0,{"$f":"M197-M198","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KMEX",-1,{"$f":"AG197","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F202-F203","v":0},0,0,0,0,0,0,{"$f":"M202-M203","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KIEX",-1,{"$f":"AG202","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F207-F208","v":0},0,0,0,0,0,0,{"$f":"M207-M208","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KCEX",-1,{"$f":"AG207","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F212-F213","v":0},0,0,0,0,0,0,{"$f":"M212-M213","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":118.4721001120279},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":66.764891366887554},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":83.59069471060576},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KEEX",-1,{"$f":"AG212","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F217-F218","v":118.4721001120279},66.764891366887554,83.59069471060576,0,0,0,0,{"$f":"M217-M218","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":6367.7874312324993},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":1450.892493286887},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KLEX",-1,{"$f":"AG217","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F222-F223","v":6367.7874312324993},1450.892493286887,0,0,0,0,0,{"$f":"M222-M223","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":21.087987926058307},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":41.513192863639176},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KBEX",-1,{"$f":"AG222","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F227-F228","v":21.087987926058307},41.513192863639176,0,0,0,0,0,{"$f":"M227-M228","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG227","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F232-F233","v":0},0,0,0,0,0,0,{"$f":"M232-M233","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG232","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F237-F238","v":0},0,0,0,0,0,0,{"$f":"M237-M238","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":4068.5930144088679},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":2382.4594831057302},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":171.05297309452197},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KDEX",-1,{"$f":"AG237","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F242-F243","v":4068.5930144088679},2382.4594831057302,171.05297309452197,0,0,0,0,{"$f":"M242-M243","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG242","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F247-F248","v":0},0,0,0,0,0,0,{"$f":"M247-M248","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG247","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F252-F253","v":0},0,0,0,0,0,0,{"$f":"M252-M253","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KREX",-1,{"$f":"1-AG182","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F261-F262","v":0},0,0,0,0,0,0,{"$f":"M261-M262","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":142.38569103466065},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":590.05872984865152},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":183.85022300480324},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KPEX",-1,{"$f":"1-AG187","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F266-F267","v":142.38569103466065},590.05872984865152,183.85022300480324,0,0,0,0,{"$f":"M266-M267","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":53.32257660204904},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":969.86649860416628},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":1347.7359181508459},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KTEX",-1,{"$f":"1-AG192","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F271-F272","v":53.32257660204904},969.86649860416628,1347.7359181508459,0,0,0,0,{"$f":"M271-M272","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":36.461113190049744},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":27.436475063966295},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":2.3954426450137229},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KSEX",-1,{"$f":"1-AG197","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F276-F277","v":36.461113190049744},27.436475063966295,2.3954426450137229,0,0,0,0,{"$f":"M276-M277","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KMEX",-1,{"$f":"1-AG202","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F281-F282","v":0},0,0,0,0,0,0,{"$f":"M281-M282","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KIEX",-1,{"$f":"1-AG207","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F286-F287","v":0},0,0,0,0,0,0,{"$f":"M286-M287","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KCEX",-1,{"$f":"1-AG212","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F291-F292","v":0},0,0,0,0,0,0,{"$f":"M291-M292","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":20.012832623458003},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":11.278221579472309},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":14.120510909657531},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KEEX",-1,{"$f":"1-AG217","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F296-F297","v":20.012832623458003},11.278221579472309,14.120510909657531,0,0,0,0,{"$f":"M296-M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":1075.6748966424163},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":245.09119527150344},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KLEX",-1,{"$f":"1-AG222","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F301-F302","v":1075.6748966424163},245.09119527150344,0,0,0,0,0,{"$f":"M301-M302","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":3.5622764543773076},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":7.0125926666256113},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KBEX",-1,{"$f":"1-AG227","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F306-F307","v":3.5622764543773076},7.0125926666256113,0,0,0,0,0,{"$f":"M306-M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG232","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F311-F312","v":0},0,0,0,0,0,0,{"$f":"M311-M312","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG237","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F316-F317","v":0},0,0,0,0,0,0,{"$f":"M316-M317","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":687.28477787884287},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":402.45562307479133},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":28.895026905478034},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KDEX",-1,{"$f":"1-AG242","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F321-F322","v":687.28477787884287},402.45562307479133,28.895026905478034,0,0,0,0,{"$f":"M321-M322","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG247","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F326-F327","v":0},0,0,0,0,0,0,{"$f":"M326-M327","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG252","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F331-F332","v":0},0,0,0,0,0,0,{"$f":"M331-M332","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F340-F341","v":0},{"$f":"G340-G341","v":0},{"$f":"H340-H341","v":0},{"$f":"I340-I341","v":0},{"$f":"J340-J341","v":0},{"$f":"K340-K341","v":0},0,{"$f":"M340-M341","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F345-F346","v":0},{"$f":"G345-G346","v":0},{"$f":"H345-H346","v":0},{"$f":"I345-I346","v":0},{"$f":"J345-J346","v":0},{"$f":"K345-K346","v":0},0,{"$f":"M345-M346","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F350-F351","v":0},{"$f":"G350-G351","v":0},{"$f":"H350-H351","v":0},{"$f":"I350-I351","v":0},{"$f":"J350-J351","v":0},{"$f":"K350-K351","v":0},0,{"$f":"M350-M351","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F355-F356","v":0},{"$f":"G355-G356","v":0},{"$f":"H355-H356","v":0},{"$f":"I355-I356","v":0},{"$f":"J355-J356","v":0},{"$f":"K355-K356","v":0},0,{"$f":"M355-M356","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F360-F361","v":0},{"$f":"G360-G361","v":0},{"$f":"H360-H361","v":0},{"$f":"I360-I361","v":0},{"$f":"J360-J361","v":0},{"$f":"K360-K361","v":0},0,{"$f":"M360-M361","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F365-F366","v":0},{"$f":"G365-G366","v":0},{"$f":"H365-H366","v":0},{"$f":"I365-I366","v":0},{"$f":"J365-J366","v":0},{"$f":"K365-K366","v":0},0,{"$f":"M365-M366","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F370-F371","v":0},{"$f":"G370-G371","v":0},{"$f":"H370-H371","v":0},{"$f":"I370-I371","v":0},{"$f":"J370-J371","v":0},{"$f":"K370-K371","v":0},0,{"$f":"M370-M371","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F375-F376","v":0},{"$f":"G375-G376","v":0},{"$f":"H375-H376","v":0},{"$f":"I375-I376","v":0},{"$f":"J375-J376","v":0},{"$f":"K375-K376","v":0},0,{"$f":"M375-M376","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F380-F381","v":0},{"$f":"G380-G381","v":0},{"$f":"H380-H381","v":0},{"$f":"I380-I381","v":0},{"$f":"J380-J381","v":0},{"$f":"K380-K381","v":0},0,{"$f":"M380-M381","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F385-F386","v":0},{"$f":"G385-G386","v":0},{"$f":"H385-H386","v":0},{"$f":"I385-I386","v":0},{"$f":"J385-J386","v":0},{"$f":"K385-K386","v":0},0,{"$f":"M385-M386","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F390-F391","v":0},{"$f":"G390-G391","v":0},{"$f":"H390-H391","v":0},{"$f":"I390-I391","v":0},{"$f":"J390-J391","v":0},{"$f":"K390-K391","v":0},0,{"$f":"M390-M391","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F395-F396","v":0},{"$f":"G395-G396","v":0},{"$f":"H395-H396","v":0},{"$f":"I395-I396","v":0},{"$f":"J395-J396","v":0},{"$f":"K395-K396","v":0},0,{"$f":"M395-M396","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F400-F401","v":0},{"$f":"G400-G401","v":0},{"$f":"H400-H401","v":0},{"$f":"I400-I401","v":0},{"$f":"J400-J401","v":0},{"$f":"K400-K401","v":0},0,{"$f":"M400-M401","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F405-F406","v":0},{"$f":"G405-G406","v":0},{"$f":"H405-H406","v":0},{"$f":"I405-I406","v":0},{"$f":"J405-J406","v":0},{"$f":"K405-K406","v":0},0,{"$f":"M405-M406","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F410-F411","v":0},{"$f":"G410-G411","v":0},{"$f":"H410-H411","v":0},{"$f":"I410-I411","v":0},{"$f":"J410-J411","v":0},{"$f":"K410-K411","v":0},0,{"$f":"M410-M411","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F419-F420","v":0},{"$f":"G419-G420","v":0},{"$f":"H419-H420","v":0},{"$f":"I419-I420","v":0},{"$f":"J419-J420","v":0},{"$f":"K419-K420","v":0},0,{"$f":"M419-M420","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F424-F425","v":0},{"$f":"G424-G425","v":0},{"$f":"H424-H425","v":0},{"$f":"I424-I425","v":0},{"$f":"J424-J425","v":0},{"$f":"K424-K425","v":0},0,{"$f":"M424-M425","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F429-F430","v":0},{"$f":"G429-G430","v":0},{"$f":"H429-H430","v":0},{"$f":"I429-I430","v":0},{"$f":"J429-J430","v":0},{"$f":"K429-K430","v":0},0,{"$f":"M429-M430","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F434-F435","v":0},{"$f":"G434-G435","v":0},{"$f":"H434-H435","v":0},{"$f":"I434-I435","v":0},{"$f":"J434-J435","v":0},{"$f":"K434-K435","v":0},0,{"$f":"M434-M435","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F439-F440","v":0},{"$f":"G439-G440","v":0},{"$f":"H439-H440","v":0},{"$f":"I439-I440","v":0},{"$f":"J439-J440","v":0},{"$f":"K439-K440","v":0},0,{"$f":"M439-M440","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F444-F445","v":0},{"$f":"G444-G445","v":0},{"$f":"H444-H445","v":0},{"$f":"I444-I445","v":0},{"$f":"J444-J445","v":0},{"$f":"K444-K445","v":0},0,{"$f":"M444-M445","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F449-F450","v":0},{"$f":"G449-G450","v":0},{"$f":"H449-H450","v":0},{"$f":"I449-I450","v":0},{"$f":"J449-J450","v":0},{"$f":"K449-K450","v":0},0,{"$f":"M449-M450","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F454-F455","v":0},{"$f":"G454-G455","v":0},{"$f":"H454-H455","v":0},{"$f":"I454-I455","v":0},{"$f":"J454-J455","v":0},{"$f":"K454-K455","v":0},0,{"$f":"M454-M455","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F459-F460","v":0},{"$f":"G459-G460","v":0},{"$f":"H459-H460","v":0},{"$f":"I459-I460","v":0},{"$f":"J459-J460","v":0},{"$f":"K459-K460","v":0},0,{"$f":"M459-M460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F464-F465","v":0},{"$f":"G464-G465","v":0},{"$f":"H464-H465","v":0},{"$f":"I464-I465","v":0},{"$f":"J464-J465","v":0},{"$f":"K464-K465","v":0},0,{"$f":"M464-M465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F469-F470","v":0},{"$f":"G469-G470","v":0},{"$f":"H469-H470","v":0},{"$f":"I469-I470","v":0},{"$f":"J469-J470","v":0},{"$f":"K469-K470","v":0},0,{"$f":"M469-M470","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F474-F475","v":0},{"$f":"G474-G475","v":0},{"$f":"H474-H475","v":0},{"$f":"I474-I475","v":0},{"$f":"J474-J475","v":0},{"$f":"K474-K475","v":0},0,{"$f":"M474-M475","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F479-F480","v":0},{"$f":"G479-G480","v":0},{"$f":"H479-H480","v":0},{"$f":"I479-I480","v":0},{"$f":"J479-J480","v":0},{"$f":"K479-K480","v":0},0,{"$f":"M479-M480","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F484-F485","v":0},{"$f":"G484-G485","v":0},{"$f":"H484-H485","v":0},{"$f":"I484-I485","v":0},{"$f":"J484-J485","v":0},{"$f":"K484-K485","v":0},0,{"$f":"M484-M485","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F489-F490","v":0},{"$f":"G489-G490","v":0},{"$f":"H489-H490","v":0},{"$f":"I489-I490","v":0},{"$f":"J489-J490","v":0},{"$f":"K489-K490","v":0},0,{"$f":"M489-M490","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Ipswich"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F509+F514+F519+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F588+F593+F598+F603+F608+F613+F618+F623+F628+F633+F638+F643+F648+F658+F667+F672+F677+F682+F687+F692+F702+F707+F697+F717+F712+F722+F727+F732+F737+F746+F751+F756+F761+F766+F771+F776+F781+F786+F791+F796+F801+F806+F811+F816+F825+F830+F835+F840+F845+F850+F855+F860+F865+F870+F875+F880+F885+F890+F895+F904+F909+F914+F919+F924+F929+F934+F939+F944+F949+F954+F959+F964+F969+F974","v":100.51457496681682},0,13187.244000000001,0,0,0,0,{"$f":"M509+M514+M519+M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M588+M593+M598+M603+M608+M613+M618+M623+M628+M633+M638+M643+M648+M658+M667+M672+M677+M682+M687+M692+M702+M707+M697+M717+M712+M722+M727+M732+M737+M746+M751+M756+M761+M766+M771+M776+M781+M786+M791+M796+M801+M806+M811+M816+M825+M830+M835+M840+M845+M850+M855+M860+M865+M870+M875+M880+M885+M890+M895+M904+M909+M914+M919+M924+M929+M934+M939+M944+M949+M954+M959+M964+M969+M974","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M510+M515+M520+M525+M530+M535+M540+M545+M550+M555+M560+M565+M570+M575+M580+M589+M594+M599+M604+M609+M614+M619+M624+M629+M634+M639+M644+M649+M659+M668+M673+M678+M683+M688+M693+M703+M708+M698+M718+M713+M723+M728+M733+M738+M747+M752+M757+M762+M767+M772+M777+M782+M787+M792+M797+M802+M807+M812+M817+M826+M831+M836+M841+M846+M851+M856+M861+M866+M871+M876+M881+M886+M891+M896+M905+M910+M915+M920+M925+M930+M935+M940+M945+M950+M955+M960+M965+M970+M975","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F502-F503","v":100.51457496681682},0,13187.244000000001,0,0,0,0,{"$f":"M502+M503","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F509-F510","v":0},0,0,0,0,0,0,{"$f":"M509-M510","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F514-F515","v":0},0,0,0,0,0,0,{"$f":"M514-M515","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F519-F520","v":0},0,0,0,0,0,0,{"$f":"M519-M520","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F524-F525","v":0},0,0,0,0,0,0,{"$f":"M524-M525","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F529-F530","v":0},0,0,0,0,0,0,{"$f":"M529-M530","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F534-F535","v":0},0,0,0,0,0,0,{"$f":"M534-M535","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F539-F540","v":0},0,0,0,0,0,0,{"$f":"M539-M540","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0.24587456037879069},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F544-F545","v":0.24587456037879069},0,0,0,0,0,0,{"$f":"M544-M545","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F549-F550","v":0},0,0,0,0,0,0,{"$f":"M549-M550","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F554-F555","v":0},0,0,0,0,0,0,{"$f":"M554-M555","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F559-F560","v":0},0,0,0,0,0,0,{"$f":"M559-M560","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F564-F565","v":0},0,0,0,0,0,0,{"$f":"M564-M565","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":145.04},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F569-F570","v":0},0,145.04,0,0,0,0,{"$f":"M569-M570","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F574-F575","v":0},0,0,0,0,0,0,{"$f":"M574-M575","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F579-F580","v":0},0,0,0,0,0,0,{"$f":"M579-M580","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F588-F589","v":0},{"$f":"G588-G589","v":0},{"$f":"H588-H589","v":0},{"$f":"I588-I589","v":0},{"$f":"J588-J589","v":0},{"$f":"K588-K589","v":0},0,{"$f":"M588-M589","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F593-F594","v":0},{"$f":"G593-G594","v":0},{"$f":"H593-H594","v":0},{"$f":"I593-I594","v":0},{"$f":"J593-J594","v":0},{"$f":"K593-K594","v":0},0,{"$f":"M593-M594","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F598-F599","v":0},{"$f":"G598-G599","v":0},{"$f":"H598-H599","v":0},{"$f":"I598-I599","v":0},{"$f":"J598-J599","v":0},{"$f":"K598-K599","v":0},0,{"$f":"M598-M599","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F603-F604","v":0},{"$f":"G603-G604","v":0},{"$f":"H603-H604","v":0},{"$f":"I603-I604","v":0},{"$f":"J603-J604","v":0},{"$f":"K603-K604","v":0},0,{"$f":"M603-M604","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F608-F609","v":0},{"$f":"G608-G609","v":0},{"$f":"H608-H609","v":0},{"$f":"I608-I609","v":0},{"$f":"J608-J609","v":0},{"$f":"K608-K609","v":0},0,{"$f":"M608-M609","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F613-F614","v":0},{"$f":"G613-G614","v":0},{"$f":"H613-H614","v":0},{"$f":"I613-I614","v":0},{"$f":"J613-J614","v":0},{"$f":"K613-K614","v":0},0,{"$f":"M613-M614","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F618-F619","v":0},{"$f":"G618-G619","v":0},{"$f":"H618-H619","v":0},{"$f":"I618-I619","v":0},{"$f":"J618-J619","v":0},{"$f":"K618-K619","v":0},0,{"$f":"M618-M619","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F623-F624","v":0},{"$f":"G623-G624","v":0},{"$f":"H623-H624","v":0},{"$f":"I623-I624","v":0},{"$f":"J623-J624","v":0},{"$f":"K623-K624","v":0},0,{"$f":"M623-M624","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F628-F629","v":0},{"$f":"G628-G629","v":0},{"$f":"H628-H629","v":0},{"$f":"I628-I629","v":0},{"$f":"J628-J629","v":0},{"$f":"K628-K629","v":0},0,{"$f":"M628-M629","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F633-F634","v":0},{"$f":"G633-G634","v":0},{"$f":"H633-H634","v":0},{"$f":"I633-I634","v":0},{"$f":"J633-J634","v":0},{"$f":"K633-K634","v":0},0,{"$f":"M633-M634","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F638-F639","v":0},{"$f":"G638-G639","v":0},{"$f":"H638-H639","v":0},{"$f":"I638-I639","v":0},{"$f":"J638-J639","v":0},{"$f":"K638-K639","v":0},0,{"$f":"M638-M639","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F643-F644","v":0},{"$f":"G643-G644","v":0},{"$f":"H643-H644","v":0},{"$f":"I643-I644","v":0},{"$f":"J643-J644","v":0},{"$f":"K643-K644","v":0},0,{"$f":"M643-M644","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F648-F649","v":0},{"$f":"G648-G649","v":0},{"$f":"H648-H649","v":0},{"$f":"I648-I649","v":0},{"$f":"J648-J649","v":0},{"$f":"K648-K649","v":0},0,{"$f":"M648-M649","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F653-F654","v":0},{"$f":"G653-G654","v":0},{"$f":"H653-H654","v":0},{"$f":"I653-I654","v":0},{"$f":"J653-J654","v":0},{"$f":"K653-K654","v":0},0,{"$f":"M653-M654","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F658-F659","v":0},{"$f":"G658-G659","v":0},{"$f":"H658-H659","v":0},{"$f":"I658-I659","v":0},{"$f":"J658-J659","v":0},{"$f":"K658-K659","v":0},0,{"$f":"M658-M659","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs",null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KREX",-1,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F667-F668","v":0},0,0,0,0,0,0,{"$f":"M667-M668","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":2177.3916268099138},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KPEX",-1,{"$f":"AG667","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F672-F673","v":0},0,2177.3916268099138,0,0,0,0,{"$f":"M672-M673","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":9673.5306342839049},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KTEX",-1,{"$f":"AG672","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F677-F678","v":0},0,9673.5306342839049,0,0,0,0,{"$f":"M677-M678","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KSEX",-1,{"$f":"AG677","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F682-F683","v":0},0,0,0,0,0,0,{"$f":"M682-M683","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KMEX",-1,{"$f":"AG682","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F687-F688","v":0},0,0,0,0,0,0,{"$f":"M687-M688","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KIEX",-1,{"$f":"AG687","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F692-F693","v":0},0,0,0,0,0,0,{"$f":"M692-M693","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KCEX",-1,{"$f":"AG692","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F697-F698","v":0},0,0,0,0,0,0,{"$f":"M697-M698","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0.35956338652675679},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KEEX",-1,{"$f":"AG697","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F702-F703","v":0.35956338652675679},0,0,0,0,0,0,{"$f":"M702-M703","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":90.750541449864642},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KLEX",-1,{"$f":"AG702","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F707-F708","v":90.750541449864642},0,0,0,0,0,0,{"$f":"M707-M708","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KBEX",-1,{"$f":"AG707","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F712-F713","v":0},0,0,0,0,0,0,{"$f":"M712-M713","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG712","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F717-F718","v":0},0,0,0,0,0,0,{"$f":"M717-M718","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG717","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F722-F723","v":0},0,0,0,0,0,0,{"$f":"M722-M723","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KDEX",-1,{"$f":"AG722","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F727-F728","v":0},0,0,0,0,0,0,{"$f":"M727-M728","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG727","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F732-F733","v":0},0,0,0,0,0,0,{"$f":"M732-M733","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG732","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F737-F738","v":0},0,0,0,0,0,0,{"$f":"M737-M738","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KREX",-1,{"$f":"1-AG667","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F746-F747","v":0},0,0,0,0,0,0,{"$f":"M746-M747","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":218.87637319008638},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KPEX",-1,{"$f":"1-AG672","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F751-F752","v":0},0,218.87637319008638,0,0,0,0,{"$f":"M751-M752","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":972.40536571609493},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KTEX",-1,{"$f":"1-AG677","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F756-F757","v":0},0,972.40536571609493,0,0,0,0,{"$f":"M756-M757","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KSEX",-1,{"$f":"1-AG682","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F761-F762","v":0},0,0,0,0,0,0,{"$f":"M761-M762","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KMEX",-1,{"$f":"1-AG687","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F766-F767","v":0},0,0,0,0,0,0,{"$f":"M766-M767","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KIEX",-1,{"$f":"1-AG692","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F771-F772","v":0},0,0,0,0,0,0,{"$f":"M771-M772","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KCEX",-1,{"$f":"1-AG697","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F776-F777","v":0},0,0,0,0,0,0,{"$f":"M776-M777","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":3.6144131816206439E-2},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KEEX",-1,{"$f":"1-AG702","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F781-F782","v":3.6144131816206439E-2},0,0,0,0,0,0,{"$f":"M781-M782","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":9.1224514382304225},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KLEX",-1,{"$f":"1-AG707","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F786-F787","v":9.1224514382304225},0,0,0,0,0,0,{"$f":"M786-M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KBEX",-1,{"$f":"1-AG712","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F791-F792","v":0},0,0,0,0,0,0,{"$f":"M791-M792","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG717","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F796-F797","v":0},0,0,0,0,0,0,{"$f":"M796-M797","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG722","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F801-F802","v":0},0,0,0,0,0,0,{"$f":"M801-M802","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KDEX",-1,{"$f":"1-AG727","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F806-F807","v":0},0,0,0,0,0,0,{"$f":"M806-M807","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG732","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F811-F812","v":0},0,0,0,0,0,0,{"$f":"M811-M812","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG737","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F816-F817","v":0},0,0,0,0,0,0,{"$f":"M816-M817","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F825-F826","v":0},{"$f":"G825-G826","v":0},{"$f":"H825-H826","v":0},{"$f":"I825-I826","v":0},{"$f":"J825-J826","v":0},{"$f":"K825-K826","v":0},0,{"$f":"M825-M826","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F830-F831","v":0},{"$f":"G830-G831","v":0},{"$f":"H830-H831","v":0},{"$f":"I830-I831","v":0},{"$f":"J830-J831","v":0},{"$f":"K830-K831","v":0},0,{"$f":"M830-M831","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F835-F836","v":0},{"$f":"G835-G836","v":0},{"$f":"H835-H836","v":0},{"$f":"I835-I836","v":0},{"$f":"J835-J836","v":0},{"$f":"K835-K836","v":0},0,{"$f":"M835-M836","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F840-F841","v":0},{"$f":"G840-G841","v":0},{"$f":"H840-H841","v":0},{"$f":"I840-I841","v":0},{"$f":"J840-J841","v":0},{"$f":"K840-K841","v":0},0,{"$f":"M840-M841","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F845-F846","v":0},{"$f":"G845-G846","v":0},{"$f":"H845-H846","v":0},{"$f":"I845-I846","v":0},{"$f":"J845-J846","v":0},{"$f":"K845-K846","v":0},0,{"$f":"M845-M846","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F850-F851","v":0},{"$f":"G850-G851","v":0},{"$f":"H850-H851","v":0},{"$f":"I850-I851","v":0},{"$f":"J850-J851","v":0},{"$f":"K850-K851","v":0},0,{"$f":"M850-M851","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F855-F856","v":0},{"$f":"G855-G856","v":0},{"$f":"H855-H856","v":0},{"$f":"I855-I856","v":0},{"$f":"J855-J856","v":0},{"$f":"K855-K856","v":0},0,{"$f":"M855-M856","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F860-F861","v":0},{"$f":"G860-G861","v":0},{"$f":"H860-H861","v":0},{"$f":"I860-I861","v":0},{"$f":"J860-J861","v":0},{"$f":"K860-K861","v":0},0,{"$f":"M860-M861","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F865-F866","v":0},{"$f":"G865-G866","v":0},{"$f":"H865-H866","v":0},{"$f":"I865-I866","v":0},{"$f":"J865-J866","v":0},{"$f":"K865-K866","v":0},0,{"$f":"M865-M866","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F870-F871","v":0},{"$f":"G870-G871","v":0},{"$f":"H870-H871","v":0},{"$f":"I870-I871","v":0},{"$f":"J870-J871","v":0},{"$f":"K870-K871","v":0},0,{"$f":"M870-M871","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F875-F876","v":0},{"$f":"G875-G876","v":0},{"$f":"H875-H876","v":0},{"$f":"I875-I876","v":0},{"$f":"J875-J876","v":0},{"$f":"K875-K876","v":0},0,{"$f":"M875-M876","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F880-F881","v":0},{"$f":"G880-G881","v":0},{"$f":"H880-H881","v":0},{"$f":"I880-I881","v":0},{"$f":"J880-J881","v":0},{"$f":"K880-K881","v":0},0,{"$f":"M880-M881","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F885-F886","v":0},{"$f":"G885-G886","v":0},{"$f":"H885-H886","v":0},{"$f":"I885-I886","v":0},{"$f":"J885-J886","v":0},{"$f":"K885-K886","v":0},0,{"$f":"M885-M886","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F890-F891","v":0},{"$f":"G890-G891","v":0},{"$f":"H890-H891","v":0},{"$f":"I890-I891","v":0},{"$f":"J890-J891","v":0},{"$f":"K890-K891","v":0},0,{"$f":"M890-M891","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F895-F896","v":0},{"$f":"G895-G896","v":0},{"$f":"H895-H896","v":0},{"$f":"I895-I896","v":0},{"$f":"J895-J896","v":0},{"$f":"K895-K896","v":0},0,{"$f":"M895-M896","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F904-F905","v":0},{"$f":"G904-G905","v":0},{"$f":"H904-H905","v":0},{"$f":"I904-I905","v":0},{"$f":"J904-J905","v":0},{"$f":"K904-K905","v":0},0,{"$f":"M904-M905","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F909-F910","v":0},{"$f":"G909-G910","v":0},{"$f":"H909-H910","v":0},{"$f":"I909-I910","v":0},{"$f":"J909-J910","v":0},{"$f":"K909-K910","v":0},0,{"$f":"M909-M910","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F914-F915","v":0},{"$f":"G914-G915","v":0},{"$f":"H914-H915","v":0},{"$f":"I914-I915","v":0},{"$f":"J914-J915","v":0},{"$f":"K914-K915","v":0},0,{"$f":"M914-M915","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F919-F920","v":0},{"$f":"G919-G920","v":0},{"$f":"H919-H920","v":0},{"$f":"I919-I920","v":0},{"$f":"J919-J920","v":0},{"$f":"K919-K920","v":0},0,{"$f":"M919-M920","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F924-F925","v":0},{"$f":"G924-G925","v":0},{"$f":"H924-H925","v":0},{"$f":"I924-I925","v":0},{"$f":"J924-J925","v":0},{"$f":"K924-K925","v":0},0,{"$f":"M924-M925","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F929-F930","v":0},{"$f":"G929-G930","v":0},{"$f":"H929-H930","v":0},{"$f":"I929-I930","v":0},{"$f":"J929-J930","v":0},{"$f":"K929-K930","v":0},0,{"$f":"M929-M930","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F934-F935","v":0},{"$f":"G934-G935","v":0},{"$f":"H934-H935","v":0},{"$f":"I934-I935","v":0},{"$f":"J934-J935","v":0},{"$f":"K934-K935","v":0},0,{"$f":"M934-M935","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F939-F940","v":0},{"$f":"G939-G940","v":0},{"$f":"H939-H940","v":0},{"$f":"I939-I940","v":0},{"$f":"J939-J940","v":0},{"$f":"K939-K940","v":0},0,{"$f":"M939-M940","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F944-F945","v":0},{"$f":"G944-G945","v":0},{"$f":"H944-H945","v":0},{"$f":"I944-I945","v":0},{"$f":"J944-J945","v":0},{"$f":"K944-K945","v":0},0,{"$f":"M944-M945","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F949-F950","v":0},{"$f":"G949-G950","v":0},{"$f":"H949-H950","v":0},{"$f":"I949-I950","v":0},{"$f":"J949-J950","v":0},{"$f":"K949-K950","v":0},0,{"$f":"M949-M950","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F954-F955","v":0},{"$f":"G954-G955","v":0},{"$f":"H954-H955","v":0},{"$f":"I954-I955","v":0},{"$f":"J954-J955","v":0},{"$f":"K954-K955","v":0},0,{"$f":"M954-M955","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F959-F960","v":0},{"$f":"G959-G960","v":0},{"$f":"H959-H960","v":0},{"$f":"I959-I960","v":0},{"$f":"J959-J960","v":0},{"$f":"K959-K960","v":0},0,{"$f":"M959-M960","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F964-F965","v":0},{"$f":"G964-G965","v":0},{"$f":"H964-H965","v":0},{"$f":"I964-I965","v":0},{"$f":"J964-J965","v":0},{"$f":"K964-K965","v":0},0,{"$f":"M964-M965","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F969-F970","v":0},{"$f":"G969-G970","v":0},{"$f":"H969-H970","v":0},{"$f":"I969-I970","v":0},{"$f":"J969-J970","v":0},{"$f":"K969-K970","v":0},0,{"$f":"M969-M970","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F974-F975","v":0},{"$f":"G974-G975","v":0},{"$f":"H974-H975","v":0},{"$f":"I974-I975","v":0},{"$f":"J974-J975","v":0},{"$f":"K974-K975","v":0},0,{"$f":"M974-M975","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F993+F998+F1003+F1008+F1013+F1018+F1023+F1028+F1033+F1038+F1043+F1048+F1053+F1058+F1063+F1072+F1077+F1082+F1087+F1092+F1097+F1102+F1107+F1112+F1117+F1122+F1127+F1132+F1142+F1151+F1156+F1161+F1166+F1171+F1176+F1186+F1191+F1181+F1201+F1196+F1206+F1211+F1216+F1221+F1230+F1235+F1240+F1245+F1250+F1255+F1260+F1265+F1270+F1275+F1280+F1285+F1290+F1295+F1300+F1309+F1314+F1319+F1324+F1329+F1334+F1339+F1344+F1349+F1354+F1359+F1364+F1369+F1374+F1379+F1388+F1393+F1398+F1403+F1408+F1413+F1418+F1423+F1428+F1433+F1438+F1443+F1448+F1453+F1458","v":0},0,56.980000000000004,0,0,0,0,{"$f":"M993+M998+M1003+M1008+M1013+M1018+M1023+M1028+M1033+M1038+M1043+M1048+M1053+M1058+M1063+M1072+M1077+M1082+M1087+M1092+M1097+M1102+M1107+M1112+M1117+M1122+M1127+M1132+M1142+M1151+M1156+M1161+M1166+M1171+M1176+M1186+M1191+M1181+M1201+M1196+M1206+M1211+M1216+M1221+M1230+M1235+M1240+M1245+M1250+M1255+M1260+M1265+M1270+M1275+M1280+M1285+M1290+M1295+M1300+M1309+M1314+M1319+M1324+M1329+M1334+M1339+M1344+M1349+M1354+M1359+M1364+M1369+M1374+M1379+M1388+M1393+M1398+M1403+M1408+M1413+M1418+M1423+M1428+M1433+M1438+M1443+M1448+M1453+M1458","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M994+M999+M1004+M1009+M1014+M1019+M1024+M1029+M1034+M1039+M1044+M1049+M1054+M1059+M1064+M1073+M1078+M1083+M1088+M1093+M1098+M1103+M1108+M1113+M1118+M1123+M1128+M1133+M1143+M1152+M1157+M1162+M1167+M1172+M1177+M1187+M1192+M1182+M1202+M1197+M1207+M1212+M1217+M1222+M1231+M1236+M1241+M1246+M1251+M1256+M1261+M1266+M1271+M1276+M1281+M1286+M1291+M1296+M1301+M1310+M1315+M1320+M1325+M1330+M1335+M1340+M1345+M1350+M1355+M1360+M1365+M1370+M1375+M1380+M1389+M1394+M1399+M1404+M1409+M1414+M1419+M1424+M1429+M1434+M1439+M1444+M1449+M1454+M1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F986-F987","v":0},0,56.980000000000004,0,0,0,0,{"$f":"M986-M987","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"Y986-Y987","v":0}]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F993-F994","v":0},0,0,0,0,0,0,{"$f":"M993-M994","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F998-F999","v":0},0,0,0,0,0,0,{"$f":"M998-M999","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1003-F1004","v":0},0,0,0,0,0,0,{"$f":"M1003-M1004","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1008-F1009","v":0},0,0,0,0,0,0,{"$f":"M1008-M1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1013-F1014","v":0},0,0,0,0,0,0,{"$f":"M1013-M1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1018-F1019","v":0},0,0,0,0,0,0,{"$f":"M1018-M1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1023-F1024","v":0},0,0,0,0,0,0,{"$f":"M1023-M1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1028-F1029","v":0},0,0,0,0,0,0,{"$f":"M1028-M1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1033-F1034","v":0},0,0,0,0,0,0,{"$f":"M1033-M1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1038-F1039","v":0},0,0,0,0,0,0,{"$f":"M1038-M1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1043-F1044","v":0},0,0,0,0,0,0,{"$f":"M1043-M1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1048-F1049","v":0},0,0,0,0,0,0,{"$f":"M1048-M1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":46.620000000000005},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1053-F1054","v":0},0,46.620000000000005,0,0,0,0,{"$f":"M1053-M1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1058-F1059","v":0},0,0,0,0,0,0,{"$f":"M1058-M1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1063-F1064","v":0},0,0,0,0,0,0,{"$f":"M1063-M1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1072-F1073","v":0},{"$f":"G1072-G1073","v":0},{"$f":"H1072-H1073","v":0},{"$f":"I1072-I1073","v":0},{"$f":"J1072-J1073","v":0},{"$f":"K1072-K1073","v":0},0,{"$f":"M1072-M1073","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1077-F1078","v":0},{"$f":"G1077-G1078","v":0},{"$f":"H1077-H1078","v":0},{"$f":"I1077-I1078","v":0},{"$f":"J1077-J1078","v":0},{"$f":"K1077-K1078","v":0},0,{"$f":"M1077-M1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1082-F1083","v":0},{"$f":"G1082-G1083","v":0},{"$f":"H1082-H1083","v":0},{"$f":"I1082-I1083","v":0},{"$f":"J1082-J1083","v":0},{"$f":"K1082-K1083","v":0},0,{"$f":"M1082-M1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1087-F1088","v":0},{"$f":"G1087-G1088","v":0},{"$f":"H1087-H1088","v":0},{"$f":"I1087-I1088","v":0},{"$f":"J1087-J1088","v":0},{"$f":"K1087-K1088","v":0},0,{"$f":"M1087-M1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1092-F1093","v":0},{"$f":"G1092-G1093","v":0},{"$f":"H1092-H1093","v":0},{"$f":"I1092-I1093","v":0},{"$f":"J1092-J1093","v":0},{"$f":"K1092-K1093","v":0},0,{"$f":"M1092-M1093","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1097-F1098","v":0},{"$f":"G1097-G1098","v":0},{"$f":"H1097-H1098","v":0},{"$f":"I1097-I1098","v":0},{"$f":"J1097-J1098","v":0},{"$f":"K1097-K1098","v":0},0,{"$f":"M1097-M1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1102-F1103","v":0},{"$f":"G1102-G1103","v":0},{"$f":"H1102-H1103","v":0},{"$f":"I1102-I1103","v":0},{"$f":"J1102-J1103","v":0},{"$f":"K1102-K1103","v":0},0,{"$f":"M1102-M1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1107-F1108","v":0},{"$f":"G1107-G1108","v":0},{"$f":"H1107-H1108","v":0},{"$f":"I1107-I1108","v":0},{"$f":"J1107-J1108","v":0},{"$f":"K1107-K1108","v":0},0,{"$f":"M1107-M1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1112-F1113","v":0},{"$f":"G1112-G1113","v":0},{"$f":"H1112-H1113","v":0},{"$f":"I1112-I1113","v":0},{"$f":"J1112-J1113","v":0},{"$f":"K1112-K1113","v":0},0,{"$f":"M1112-M1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1117-F1118","v":0},{"$f":"G1117-G1118","v":0},{"$f":"H1117-H1118","v":0},{"$f":"I1117-I1118","v":0},{"$f":"J1117-J1118","v":0},{"$f":"K1117-K1118","v":0},0,{"$f":"M1117-M1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1122-F1123","v":0},{"$f":"G1122-G1123","v":0},{"$f":"H1122-H1123","v":0},{"$f":"I1122-I1123","v":0},{"$f":"J1122-J1123","v":0},{"$f":"K1122-K1123","v":0},0,{"$f":"M1122-M1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1127-F1128","v":0},{"$f":"G1127-G1128","v":0},{"$f":"H1127-H1128","v":0},{"$f":"I1127-I1128","v":0},{"$f":"J1127-J1128","v":0},{"$f":"K1127-K1128","v":0},0,{"$f":"M1127-M1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1132-F1133","v":0},{"$f":"G1132-G1133","v":0},{"$f":"H1132-H1133","v":0},{"$f":"I1132-I1133","v":0},{"$f":"J1132-J1133","v":0},{"$f":"K1132-K1133","v":0},0,{"$f":"M1132-M1133","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1137-F1138","v":0},{"$f":"G1137-G1138","v":0},{"$f":"H1137-H1138","v":0},{"$f":"I1137-I1138","v":0},{"$f":"J1137-J1138","v":0},{"$f":"K1137-K1138","v":0},0,{"$f":"M1137-M1138","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1142-F1143","v":0},{"$f":"G1142-G1143","v":0},{"$f":"H1142-H1143","v":0},{"$f":"I1142-I1143","v":0},{"$f":"J1142-J1143","v":0},{"$f":"K1142-K1143","v":0},0,{"$f":"M1142-M1143","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KREX",-1,{"$f":"Allocation!K$157","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1151-F1152","v":0},0,0,0,0,0,0,{"$f":"M1151-M1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KPEX",-1,{"$f":"AG1151","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1156-F1157","v":0},0,0,0,0,0,0,{"$f":"M1156-M1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KTEX",-1,{"$f":"AG1156","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1161-F1162","v":0},0,0,0,0,0,0,{"$f":"M1161-M1162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KSEX",-1,{"$f":"AG1161","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1166-F1167","v":0},0,0,0,0,0,0,{"$f":"M1166-M1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KMEX",-1,{"$f":"AG1166","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1171-F1172","v":0},0,0,0,0,0,0,{"$f":"M1171-M1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KIEX",-1,{"$f":"AG1171","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1176-F1177","v":0},0,0,0,0,0,0,{"$f":"M1176-M1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KCEX",-1,{"$f":"AG1176","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1181-F1182","v":0},0,0,0,0,0,0,{"$f":"M1181-M1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KEEX",-1,{"$f":"AG1181","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1186-F1187","v":0},0,0,0,0,0,0,{"$f":"M1186-M1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KLEX",-1,{"$f":"AG1186","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1191-F1192","v":0},0,0,0,0,0,0,{"$f":"M1191-M1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KBEX",-1,{"$f":"AG1191","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1196-F1197","v":0},0,0,0,0,0,0,{"$f":"M1196-M1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1196","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1201-F1202","v":0},0,0,0,0,0,0,{"$f":"M1201-M1202","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1201","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1206-F1207","v":0},0,0,0,0,0,0,{"$f":"M1206-M1207","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":10.36},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KDEX",-1,{"$f":"AG1206","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1211-F1212","v":0},0,10.36,0,0,0,0,{"$f":"M1211-M1212","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1211","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1216-F1217","v":0},0,0,0,0,0,0,{"$f":"M1216-M1217","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1216","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1221-F1222","v":0},0,0,0,0,0,0,{"$f":"M1221-M1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1151","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1230-F1231","v":0},0,0,0,0,0,0,{"$f":"M1230-M1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1156","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1235-F1236","v":0},0,0,0,0,0,0,{"$f":"M1235-M1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1161","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1240-F1241","v":0},0,0,0,0,0,0,{"$f":"M1240-M1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1166","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1245-F1246","v":0},0,0,0,0,0,0,{"$f":"M1245-M1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1171","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1250-F1251","v":0},0,0,0,0,0,0,{"$f":"M1250-M1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1176","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1255-F1256","v":0},0,0,0,0,0,0,{"$f":"M1255-M1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1181","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1260-F1261","v":0},0,0,0,0,0,0,{"$f":"M1260-M1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1186","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1265-F1266","v":0},0,0,0,0,0,0,{"$f":"M1265-M1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1191","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1270-F1271","v":0},0,0,0,0,0,0,{"$f":"M1270-M1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1196","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1275-F1276","v":0},0,0,0,0,0,0,{"$f":"M1275-M1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1201","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1280-F1281","v":0},0,0,0,0,0,0,{"$f":"M1280-M1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1206","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1285-F1286","v":0},0,0,0,0,0,0,{"$f":"M1285-M1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1211","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1290-F1291","v":0},0,0,0,0,0,0,{"$f":"M1290-M1291","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1216","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1295-F1296","v":0},0,0,0,0,0,0,{"$f":"M1295-M1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"1-AG1221","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1300-F1301","v":0},0,0,0,0,0,0,{"$f":"M1300-M1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1309-F1310","v":0},{"$f":"G1309-G1310","v":0},{"$f":"H1309-H1310","v":0},{"$f":"I1309-I1310","v":0},{"$f":"J1309-J1310","v":0},{"$f":"K1309-K1310","v":0},0,{"$f":"M1309-M1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1314-F1315","v":0},{"$f":"G1314-G1315","v":0},{"$f":"H1314-H1315","v":0},{"$f":"I1314-I1315","v":0},{"$f":"J1314-J1315","v":0},{"$f":"K1314-K1315","v":0},0,{"$f":"M1314-M1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1319-F1320","v":0},{"$f":"G1319-G1320","v":0},{"$f":"H1319-H1320","v":0},{"$f":"I1319-I1320","v":0},{"$f":"J1319-J1320","v":0},{"$f":"K1319-K1320","v":0},0,{"$f":"M1319-M1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1324-F1325","v":0},{"$f":"G1324-G1325","v":0},{"$f":"H1324-H1325","v":0},{"$f":"I1324-I1325","v":0},{"$f":"J1324-J1325","v":0},{"$f":"K1324-K1325","v":0},0,{"$f":"M1324-M1325","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1329-F1330","v":0},{"$f":"G1329-G1330","v":0},{"$f":"H1329-H1330","v":0},{"$f":"I1329-I1330","v":0},{"$f":"J1329-J1330","v":0},{"$f":"K1329-K1330","v":0},0,{"$f":"M1329-M1330","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1334-F1335","v":0},{"$f":"G1334-G1335","v":0},{"$f":"H1334-H1335","v":0},{"$f":"I1334-I1335","v":0},{"$f":"J1334-J1335","v":0},{"$f":"K1334-K1335","v":0},0,{"$f":"M1334-M1335","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1339-F1340","v":0},{"$f":"G1339-G1340","v":0},{"$f":"H1339-H1340","v":0},{"$f":"I1339-I1340","v":0},{"$f":"J1339-J1340","v":0},{"$f":"K1339-K1340","v":0},0,{"$f":"M1339-M1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1344-F1345","v":0},{"$f":"G1344-G1345","v":0},{"$f":"H1344-H1345","v":0},{"$f":"I1344-I1345","v":0},{"$f":"J1344-J1345","v":0},{"$f":"K1344-K1345","v":0},0,{"$f":"M1344-M1345","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1349-F1350","v":0},{"$f":"G1349-G1350","v":0},{"$f":"H1349-H1350","v":0},{"$f":"I1349-I1350","v":0},{"$f":"J1349-J1350","v":0},{"$f":"K1349-K1350","v":0},0,{"$f":"M1349-M1350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1354-F1355","v":0},{"$f":"G1354-G1355","v":0},{"$f":"H1354-H1355","v":0},{"$f":"I1354-I1355","v":0},{"$f":"J1354-J1355","v":0},{"$f":"K1354-K1355","v":0},0,{"$f":"M1354-M1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1359-F1360","v":0},{"$f":"G1359-G1360","v":0},{"$f":"H1359-H1360","v":0},{"$f":"I1359-I1360","v":0},{"$f":"J1359-J1360","v":0},{"$f":"K1359-K1360","v":0},0,{"$f":"M1359-M1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1364-F1365","v":0},{"$f":"G1364-G1365","v":0},{"$f":"H1364-H1365","v":0},{"$f":"I1364-I1365","v":0},{"$f":"J1364-J1365","v":0},{"$f":"K1364-K1365","v":0},0,{"$f":"M1364-M1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1369-F1370","v":0},{"$f":"G1369-G1370","v":0},{"$f":"H1369-H1370","v":0},{"$f":"I1369-I1370","v":0},{"$f":"J1369-J1370","v":0},{"$f":"K1369-K1370","v":0},0,{"$f":"M1369-M1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1374-F1375","v":0},{"$f":"G1374-G1375","v":0},{"$f":"H1374-H1375","v":0},{"$f":"I1374-I1375","v":0},{"$f":"J1374-J1375","v":0},{"$f":"K1374-K1375","v":0},0,{"$f":"M1374-M1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1379-F1380","v":0},{"$f":"G1379-G1380","v":0},{"$f":"H1379-H1380","v":0},{"$f":"I1379-I1380","v":0},{"$f":"J1379-J1380","v":0},{"$f":"K1379-K1380","v":0},0,{"$f":"M1379-M1380","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1388-F1389","v":0},{"$f":"G1388-G1389","v":0},{"$f":"H1388-H1389","v":0},{"$f":"I1388-I1389","v":0},{"$f":"J1388-J1389","v":0},{"$f":"K1388-K1389","v":0},0,{"$f":"M1388-M1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1393-F1394","v":0},{"$f":"G1393-G1394","v":0},{"$f":"H1393-H1394","v":0},{"$f":"I1393-I1394","v":0},{"$f":"J1393-J1394","v":0},{"$f":"K1393-K1394","v":0},0,{"$f":"M1393-M1394","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1398-F1399","v":0},{"$f":"G1398-G1399","v":0},{"$f":"H1398-H1399","v":0},{"$f":"I1398-I1399","v":0},{"$f":"J1398-J1399","v":0},{"$f":"K1398-K1399","v":0},0,{"$f":"M1398-M1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1403-F1404","v":0},{"$f":"G1403-G1404","v":0},{"$f":"H1403-H1404","v":0},{"$f":"I1403-I1404","v":0},{"$f":"J1403-J1404","v":0},{"$f":"K1403-K1404","v":0},0,{"$f":"M1403-M1404","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1408-F1409","v":0},{"$f":"G1408-G1409","v":0},{"$f":"H1408-H1409","v":0},{"$f":"I1408-I1409","v":0},{"$f":"J1408-J1409","v":0},{"$f":"K1408-K1409","v":0},0,{"$f":"M1408-M1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1413-F1414","v":0},{"$f":"G1413-G1414","v":0},{"$f":"H1413-H1414","v":0},{"$f":"I1413-I1414","v":0},{"$f":"J1413-J1414","v":0},{"$f":"K1413-K1414","v":0},0,{"$f":"M1413-M1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1418-F1419","v":0},{"$f":"G1418-G1419","v":0},{"$f":"H1418-H1419","v":0},{"$f":"I1418-I1419","v":0},{"$f":"J1418-J1419","v":0},{"$f":"K1418-K1419","v":0},0,{"$f":"M1418-M1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1423-F1424","v":0},{"$f":"G1423-G1424","v":0},{"$f":"H1423-H1424","v":0},{"$f":"I1423-I1424","v":0},{"$f":"J1423-J1424","v":0},{"$f":"K1423-K1424","v":0},0,{"$f":"M1423-M1424","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1428-F1429","v":0},{"$f":"G1428-G1429","v":0},{"$f":"H1428-H1429","v":0},{"$f":"I1428-I1429","v":0},{"$f":"J1428-J1429","v":0},{"$f":"K1428-K1429","v":0},0,{"$f":"M1428-M1429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1433-F1434","v":0},{"$f":"G1433-G1434","v":0},{"$f":"H1433-H1434","v":0},{"$f":"I1433-I1434","v":0},{"$f":"J1433-J1434","v":0},{"$f":"K1433-K1434","v":0},0,{"$f":"M1433-M1434","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1438-F1439","v":0},{"$f":"G1438-G1439","v":0},{"$f":"H1438-H1439","v":0},{"$f":"I1438-I1439","v":0},{"$f":"J1438-J1439","v":0},{"$f":"K1438-K1439","v":0},0,{"$f":"M1438-M1439","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1443-F1444","v":0},{"$f":"G1443-G1444","v":0},{"$f":"H1443-H1444","v":0},{"$f":"I1443-I1444","v":0},{"$f":"J1443-J1444","v":0},{"$f":"K1443-K1444","v":0},0,{"$f":"M1443-M1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1448-F1449","v":0},{"$f":"G1448-G1449","v":0},{"$f":"H1448-H1449","v":0},{"$f":"I1448-I1449","v":0},{"$f":"J1448-J1449","v":0},{"$f":"K1448-K1449","v":0},0,{"$f":"M1448-M1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1453-F1454","v":0},{"$f":"G1453-G1454","v":0},{"$f":"H1453-H1454","v":0},{"$f":"I1453-I1454","v":0},{"$f":"J1453-J1454","v":0},{"$f":"K1453-K1454","v":0},0,{"$f":"M1453-M1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1458-F1459","v":0},{"$f":"G1458-G1459","v":0},{"$f":"H1458-H1459","v":0},{"$f":"I1458-I1459","v":0},{"$f":"J1458-J1459","v":0},{"$f":"K1458-K1459","v":0},0,{"$f":"M1458-M1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1478+F1483+F1488+F1493+F1498+F1503+F1508+F1513+F1518+F1523+F1528+F1533+F1538+F1543+F1548+F1557+F1562+F1567+F1572+F1577+F1582+F1587+F1592+F1597+F1602+F1607+F1612+F1617+F1627+F1636+F1641+F1646+F1651+F1656+F1661+F1671+F1676+F1666+F1686+F1681+F1691+F1696+F1701+F1706+F1715+F1720+F1725+F1730+F1735+F1740+F1745+F1750+F1755+F1760+F1765+F1770+F1775+F1780+F1785+F1794+F1799+F1804+F1809+F1814+F1819+F1824+F1829+F1834+F1839+F1844+F1849+F1854+F1859+F1864+F1873+F1878+F1883+F1888+F1893+F1898+F1903+F1908+F1913+F1918+F1923+F1928+F1933+F1938+F1943","v":0},38.108508496679917,10.36,0,0,0,0,{"$f":"M1478+M1483+M1488+M1493+M1498+M1503+M1508+M1513+M1518+M1523+M1528+M1533+M1538+M1543+M1548+M1557+M1562+M1567+M1572+M1577+M1582+M1587+M1592+M1597+M1602+M1607+M1612+M1617+M1627+M1636+M1641+M1646+M1651+M1656+M1661+M1671+M1676+M1666+M1686+M1681+M1691+M1696+M1701+M1706+M1715+M1720+M1725+M1730+M1735+M1740+M1745+M1750+M1755+M1760+M1765+M1770+M1775+M1780+M1785+M1794+M1799+M1804+M1809+M1814+M1819+M1824+M1829+M1834+M1839+M1844+M1849+M1854+M1859+M1864+M1873+M1878+M1883+M1888+M1893+M1898+M1903+M1908+M1913+M1918+M1923+M1928+M1933+M1938+M1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M1479+M1484+M1489+M1494+M1499+M1504+M1509+M1514+M1519+M1524+M1529+M1534+M1539+M1544+M1549+M1558+M1563+M1568+M1573+M1578+M1583+M1588+M1593+M1598+M1603+M1608+M1613+M1618+M1628+M1637+M1642+M1647+M1652+M1657+M1662+M1672+M1677+M1667+M1687+M1682+M1692+M1697+M1702+M1707+M1716+M1721+M1726+M1731+M1736+M1741+M1746+M1751+M1756+M1761+M1766+M1771+M1776+M1781+M1786+M1795+M1800+M1805+M1810+M1815+M1820+M1825+M1830+M1835+M1840+M1845+M1850+M1855+M1860+M1865+M1874+M1879+M1884+M1889+M1894+M1899+M1904+M1909+M1914+M1919+M1924+M1929+M1934+M1939+M1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1471-F1472","v":0},38.108508496679917,10.36,0,0,0,0,{"$f":"M1471-M1472","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":2.450253702257156},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1478-F1479","v":0},2.450253702257156,0,0,0,0,0,{"$f":"M1478-M1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1483-F1484","v":0},0,0,0,0,0,0,{"$f":"M1483-M1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1488-F1489","v":0},0,0,0,0,0,0,{"$f":"M1488-M1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1493-F1494","v":0},0,0,0,0,0,0,{"$f":"M1493-M1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":13.186305085149341},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1498-F1499","v":0},13.186305085149341,0,0,0,0,0,{"$f":"M1498-M1499","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1503-F1504","v":0},0,0,0,0,0,0,{"$f":"M1503-M1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1508-F1509","v":0},0,0,0,0,0,0,{"$f":"M1508-M1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1513-F1514","v":0},0,0,0,0,0,0,{"$f":"M1513-M1514","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1518-F1519","v":0},0,0,0,0,0,0,{"$f":"M1518-M1519","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1523-F1524","v":0},0,0,0,0,0,0,{"$f":"M1523-M1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1528-F1529","v":0},0,0,0,0,0,0,{"$f":"M1528-M1529","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1533-F1534","v":0},0,0,0,0,0,0,{"$f":"M1533-M1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":10.36},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1538-F1539","v":0},0,10.36,0,0,0,0,{"$f":"M1538-M1539","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1543-F1544","v":0},0,0,0,0,0,0,{"$f":"M1543-M1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1548-F1549","v":0},0,0,0,0,0,0,{"$f":"M1548-M1549","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1557-F1558","v":0},{"$f":"G1557-G1558","v":0},{"$f":"H1557-H1558","v":0},{"$f":"I1557-I1558","v":0},{"$f":"J1557-J1558","v":0},{"$f":"K1557-K1558","v":0},0,{"$f":"M1557-M1558","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1562-F1563","v":0},{"$f":"G1562-G1563","v":0},{"$f":"H1562-H1563","v":0},{"$f":"I1562-I1563","v":0},{"$f":"J1562-J1563","v":0},{"$f":"K1562-K1563","v":0},0,{"$f":"M1562-M1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1567-F1568","v":0},{"$f":"G1567-G1568","v":0},{"$f":"H1567-H1568","v":0},{"$f":"I1567-I1568","v":0},{"$f":"J1567-J1568","v":0},{"$f":"K1567-K1568","v":0},0,{"$f":"M1567-M1568","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1572-F1573","v":0},{"$f":"G1572-G1573","v":0},{"$f":"H1572-H1573","v":0},{"$f":"I1572-I1573","v":0},{"$f":"J1572-J1573","v":0},{"$f":"K1572-K1573","v":0},0,{"$f":"M1572-M1573","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1577-F1578","v":0},{"$f":"G1577-G1578","v":0},{"$f":"H1577-H1578","v":0},{"$f":"I1577-I1578","v":0},{"$f":"J1577-J1578","v":0},{"$f":"K1577-K1578","v":0},0,{"$f":"M1577-M1578","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1582-F1583","v":0},{"$f":"G1582-G1583","v":0},{"$f":"H1582-H1583","v":0},{"$f":"I1582-I1583","v":0},{"$f":"J1582-J1583","v":0},{"$f":"K1582-K1583","v":0},0,{"$f":"M1582-M1583","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1587-F1588","v":0},{"$f":"G1587-G1588","v":0},{"$f":"H1587-H1588","v":0},{"$f":"I1587-I1588","v":0},{"$f":"J1587-J1588","v":0},{"$f":"K1587-K1588","v":0},0,{"$f":"M1587-M1588","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1592-F1593","v":0},{"$f":"G1592-G1593","v":0},{"$f":"H1592-H1593","v":0},{"$f":"I1592-I1593","v":0},{"$f":"J1592-J1593","v":0},{"$f":"K1592-K1593","v":0},0,{"$f":"M1592-M1593","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1597-F1598","v":0},{"$f":"G1597-G1598","v":0},{"$f":"H1597-H1598","v":0},{"$f":"I1597-I1598","v":0},{"$f":"J1597-J1598","v":0},{"$f":"K1597-K1598","v":0},0,{"$f":"M1597-M1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1602-F1603","v":0},{"$f":"G1602-G1603","v":0},{"$f":"H1602-H1603","v":0},{"$f":"I1602-I1603","v":0},{"$f":"J1602-J1603","v":0},{"$f":"K1602-K1603","v":0},0,{"$f":"M1602-M1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1607-F1608","v":0},{"$f":"G1607-G1608","v":0},{"$f":"H1607-H1608","v":0},{"$f":"I1607-I1608","v":0},{"$f":"J1607-J1608","v":0},{"$f":"K1607-K1608","v":0},0,{"$f":"M1607-M1608","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1612-F1613","v":0},{"$f":"G1612-G1613","v":0},{"$f":"H1612-H1613","v":0},{"$f":"I1612-I1613","v":0},{"$f":"J1612-J1613","v":0},{"$f":"K1612-K1613","v":0},0,{"$f":"M1612-M1613","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1617-F1618","v":0},{"$f":"G1617-G1618","v":0},{"$f":"H1617-H1618","v":0},{"$f":"I1617-I1618","v":0},{"$f":"J1617-J1618","v":0},{"$f":"K1617-K1618","v":0},0,{"$f":"M1617-M1618","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1622-F1623","v":0},{"$f":"G1622-G1623","v":0},{"$f":"H1622-H1623","v":0},{"$f":"I1622-I1623","v":0},{"$f":"J1622-J1623","v":0},{"$f":"K1622-K1623","v":0},0,{"$f":"M1622-M1623","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1627-F1628","v":0},{"$f":"G1627-G1628","v":0},{"$f":"H1627-H1628","v":0},{"$f":"I1627-I1628","v":0},{"$f":"J1627-J1628","v":0},{"$f":"K1627-K1628","v":0},0,{"$f":"M1627-M1628","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KREX",-1,{"$f":"Allocation!K$160","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1636-F1637","v":0},0,0,0,0,0,0,{"$f":"M1636-M1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":5.3019769071143781},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KPEX",-1,{"$f":"AG1636","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1641-F1642","v":0},5.3019769071143781,0,0,0,0,0,{"$f":"M1641-M1642","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KTEX",-1,{"$f":"AG1641","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1646-F1647","v":0},0,0,0,0,0,0,{"$f":"M1646-M1647","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KSEX",-1,{"$f":"AG1646","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1651-F1652","v":0},0,0,0,0,0,0,{"$f":"M1651-M1652","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KMEX",-1,{"$f":"AG1651","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1656-F1657","v":0},0,0,0,0,0,0,{"$f":"M1656-M1657","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KIEX",-1,{"$f":"AG1656","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1661-F1662","v":0},0,0,0,0,0,0,{"$f":"M1661-M1662","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KCEX",-1,{"$f":"AG1661","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1666-F1667","v":0},0,0,0,0,0,0,{"$f":"M1666-M1667","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KEEX",-1,{"$f":"AG1666","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1671-F1672","v":0},0,0,0,0,0,0,{"$f":"M1671-M1672","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KLEX",-1,{"$f":"AG1671","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1676-F1677","v":0},0,0,0,0,0,0,{"$f":"M1676-M1677","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KBEX",-1,{"$f":"AG1676","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1681-F1682","v":0},0,0,0,0,0,0,{"$f":"M1681-M1682","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1681","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1686-F1687","v":0},0,0,0,0,0,0,{"$f":"M1686-M1687","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1686","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1691-F1692","v":0},0,0,0,0,0,0,{"$f":"M1691-M1692","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":17.169972802159045},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KDEX",-1,{"$f":"AG1691","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1696-F1697","v":0},17.169972802159045,0,0,0,0,0,{"$f":"M1696-M1697","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1696","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1701-F1702","v":0},0,0,0,0,0,0,{"$f":"M1701-M1702","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1701","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1706-F1707","v":0},0,0,0,0,0,0,{"$f":"M1706-M1707","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KREX",-1,{"$f":"1-AG1636","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1715-F1716","v":0},0,0,0,0,0,0,{"$f":"M1715-M1716","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KPEX",-1,{"$f":"1-AG1641","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1720-F1721","v":0},0,0,0,0,0,0,{"$f":"M1720-M1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KTEX",-1,{"$f":"1-AG1646","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1725-F1726","v":0},0,0,0,0,0,0,{"$f":"M1725-M1726","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KSEX",-1,{"$f":"1-AG1651","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1730-F1731","v":0},0,0,0,0,0,0,{"$f":"M1730-M1731","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KMEX",-1,{"$f":"1-AG1656","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1735-F1736","v":0},0,0,0,0,0,0,{"$f":"M1735-M1736","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KIEX",-1,{"$f":"1-AG1661","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1740-F1741","v":0},0,0,0,0,0,0,{"$f":"M1740-M1741","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KCEX",-1,{"$f":"1-AG1666","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1745-F1746","v":0},0,0,0,0,0,0,{"$f":"M1745-M1746","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KEEX",-1,{"$f":"1-AG1671","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1750-F1751","v":0},0,0,0,0,0,0,{"$f":"M1750-M1751","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KLEX",-1,{"$f":"1-AG1676","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1755-F1756","v":0},0,0,0,0,0,0,{"$f":"M1755-M1756","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KBEX",-1,{"$f":"1-AG1681","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1760-F1761","v":0},0,0,0,0,0,0,{"$f":"M1760-M1761","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1686","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1765-F1766","v":0},0,0,0,0,0,0,{"$f":"M1765-M1766","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1691","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1770-F1771","v":0},0,0,0,0,0,0,{"$f":"M1770-M1771","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KDEX",-1,{"$f":"1-AG1696","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1775-F1776","v":0},0,0,0,0,0,0,{"$f":"M1775-M1776","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1701","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1780-F1781","v":0},0,0,0,0,0,0,{"$f":"M1780-M1781","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1706","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1785-F1786","v":0},0,0,0,0,0,0,{"$f":"M1785-M1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1794-F1795","v":0},{"$f":"G1794-G1795","v":0},{"$f":"H1794-H1795","v":0},{"$f":"I1794-I1795","v":0},{"$f":"J1794-J1795","v":0},{"$f":"K1794-K1795","v":0},0,{"$f":"M1794-M1795","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1799-F1800","v":0},{"$f":"G1799-G1800","v":0},{"$f":"H1799-H1800","v":0},{"$f":"I1799-I1800","v":0},{"$f":"J1799-J1800","v":0},{"$f":"K1799-K1800","v":0},0,{"$f":"M1799-M1800","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1804-F1805","v":0},{"$f":"G1804-G1805","v":0},{"$f":"H1804-H1805","v":0},{"$f":"I1804-I1805","v":0},{"$f":"J1804-J1805","v":0},{"$f":"K1804-K1805","v":0},0,{"$f":"M1804-M1805","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1809-F1810","v":0},{"$f":"G1809-G1810","v":0},{"$f":"H1809-H1810","v":0},{"$f":"I1809-I1810","v":0},{"$f":"J1809-J1810","v":0},{"$f":"K1809-K1810","v":0},0,{"$f":"M1809-M1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1814-F1815","v":0},{"$f":"G1814-G1815","v":0},{"$f":"H1814-H1815","v":0},{"$f":"I1814-I1815","v":0},{"$f":"J1814-J1815","v":0},{"$f":"K1814-K1815","v":0},0,{"$f":"M1814-M1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1819-F1820","v":0},{"$f":"G1819-G1820","v":0},{"$f":"H1819-H1820","v":0},{"$f":"I1819-I1820","v":0},{"$f":"J1819-J1820","v":0},{"$f":"K1819-K1820","v":0},0,{"$f":"M1819-M1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1824-F1825","v":0},{"$f":"G1824-G1825","v":0},{"$f":"H1824-H1825","v":0},{"$f":"I1824-I1825","v":0},{"$f":"J1824-J1825","v":0},{"$f":"K1824-K1825","v":0},0,{"$f":"M1824-M1825","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1829-F1830","v":0},{"$f":"G1829-G1830","v":0},{"$f":"H1829-H1830","v":0},{"$f":"I1829-I1830","v":0},{"$f":"J1829-J1830","v":0},{"$f":"K1829-K1830","v":0},0,{"$f":"M1829-M1830","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1834-F1835","v":0},{"$f":"G1834-G1835","v":0},{"$f":"H1834-H1835","v":0},{"$f":"I1834-I1835","v":0},{"$f":"J1834-J1835","v":0},{"$f":"K1834-K1835","v":0},0,{"$f":"M1834-M1835","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1839-F1840","v":0},{"$f":"G1839-G1840","v":0},{"$f":"H1839-H1840","v":0},{"$f":"I1839-I1840","v":0},{"$f":"J1839-J1840","v":0},{"$f":"K1839-K1840","v":0},0,{"$f":"M1839-M1840","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1844-F1845","v":0},{"$f":"G1844-G1845","v":0},{"$f":"H1844-H1845","v":0},{"$f":"I1844-I1845","v":0},{"$f":"J1844-J1845","v":0},{"$f":"K1844-K1845","v":0},0,{"$f":"M1844-M1845","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1849-F1850","v":0},{"$f":"G1849-G1850","v":0},{"$f":"H1849-H1850","v":0},{"$f":"I1849-I1850","v":0},{"$f":"J1849-J1850","v":0},{"$f":"K1849-K1850","v":0},0,{"$f":"M1849-M1850","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1854-F1855","v":0},{"$f":"G1854-G1855","v":0},{"$f":"H1854-H1855","v":0},{"$f":"I1854-I1855","v":0},{"$f":"J1854-J1855","v":0},{"$f":"K1854-K1855","v":0},0,{"$f":"M1854-M1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1859-F1860","v":0},{"$f":"G1859-G1860","v":0},{"$f":"H1859-H1860","v":0},{"$f":"I1859-I1860","v":0},{"$f":"J1859-J1860","v":0},{"$f":"K1859-K1860","v":0},0,{"$f":"M1859-M1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1864-F1865","v":0},{"$f":"G1864-G1865","v":0},{"$f":"H1864-H1865","v":0},{"$f":"I1864-I1865","v":0},{"$f":"J1864-J1865","v":0},{"$f":"K1864-K1865","v":0},0,{"$f":"M1864-M1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1873-F1874","v":0},{"$f":"G1873-G1874","v":0},{"$f":"H1873-H1874","v":0},{"$f":"I1873-I1874","v":0},{"$f":"J1873-J1874","v":0},{"$f":"K1873-K1874","v":0},0,{"$f":"M1873-M1874","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1878-F1879","v":0},{"$f":"G1878-G1879","v":0},{"$f":"H1878-H1879","v":0},{"$f":"I1878-I1879","v":0},{"$f":"J1878-J1879","v":0},{"$f":"K1878-K1879","v":0},0,{"$f":"M1878-M1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1883-F1884","v":0},{"$f":"G1883-G1884","v":0},{"$f":"H1883-H1884","v":0},{"$f":"I1883-I1884","v":0},{"$f":"J1883-J1884","v":0},{"$f":"K1883-K1884","v":0},0,{"$f":"M1883-M1884","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1888-F1889","v":0},{"$f":"G1888-G1889","v":0},{"$f":"H1888-H1889","v":0},{"$f":"I1888-I1889","v":0},{"$f":"J1888-J1889","v":0},{"$f":"K1888-K1889","v":0},0,{"$f":"M1888-M1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1893-F1894","v":0},{"$f":"G1893-G1894","v":0},{"$f":"H1893-H1894","v":0},{"$f":"I1893-I1894","v":0},{"$f":"J1893-J1894","v":0},{"$f":"K1893-K1894","v":0},0,{"$f":"M1893-M1894","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1898-F1899","v":0},{"$f":"G1898-G1899","v":0},{"$f":"H1898-H1899","v":0},{"$f":"I1898-I1899","v":0},{"$f":"J1898-J1899","v":0},{"$f":"K1898-K1899","v":0},0,{"$f":"M1898-M1899","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1903-F1904","v":0},{"$f":"G1903-G1904","v":0},{"$f":"H1903-H1904","v":0},{"$f":"I1903-I1904","v":0},{"$f":"J1903-J1904","v":0},{"$f":"K1903-K1904","v":0},0,{"$f":"M1903-M1904","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1908-F1909","v":0},{"$f":"G1908-G1909","v":0},{"$f":"H1908-H1909","v":0},{"$f":"I1908-I1909","v":0},{"$f":"J1908-J1909","v":0},{"$f":"K1908-K1909","v":0},0,{"$f":"M1908-M1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1913-F1914","v":0},{"$f":"G1913-G1914","v":0},{"$f":"H1913-H1914","v":0},{"$f":"I1913-I1914","v":0},{"$f":"J1913-J1914","v":0},{"$f":"K1913-K1914","v":0},0,{"$f":"M1913-M1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1918-F1919","v":0},{"$f":"G1918-G1919","v":0},{"$f":"H1918-H1919","v":0},{"$f":"I1918-I1919","v":0},{"$f":"J1918-J1919","v":0},{"$f":"K1918-K1919","v":0},0,{"$f":"M1918-M1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1923-F1924","v":0},{"$f":"G1923-G1924","v":0},{"$f":"H1923-H1924","v":0},{"$f":"I1923-I1924","v":0},{"$f":"J1923-J1924","v":0},{"$f":"K1923-K1924","v":0},0,{"$f":"M1923-M1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1928-F1929","v":0},{"$f":"G1928-G1929","v":0},{"$f":"H1928-H1929","v":0},{"$f":"I1928-I1929","v":0},{"$f":"J1928-J1929","v":0},{"$f":"K1928-K1929","v":0},0,{"$f":"M1928-M1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1933-F1934","v":0},{"$f":"G1933-G1934","v":0},{"$f":"H1933-H1934","v":0},{"$f":"I1933-I1934","v":0},{"$f":"J1933-J1934","v":0},{"$f":"K1933-K1934","v":0},0,{"$f":"M1933-M1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1938-F1939","v":0},{"$f":"G1938-G1939","v":0},{"$f":"H1938-H1939","v":0},{"$f":"I1938-I1939","v":0},{"$f":"J1938-J1939","v":0},{"$f":"K1938-K1939","v":0},0,{"$f":"M1938-M1939","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1943-F1944","v":0},{"$f":"G1943-G1944","v":0},{"$f":"H1943-H1944","v":0},{"$f":"I1943-I1944","v":0},{"$f":"J1943-J1944","v":0},{"$f":"K1943-K1944","v":0},0,{"$f":"M1943-M1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - Somerset"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1963+F1968+F1973+F1978+F1983+F1988+F1993+F1998+F2003+F2008+F2013+F2018+F2023+F2028+F2033+F2042+F2047+F2052+F2057+F2062+F2067+F2072+F2077+F2082+F2087+F2092+F2097+F2102+F2112+F2121+F2126+F2131+F2136+F2141+F2146+F2156+F2161+F2151+F2171+F2166+F2176+F2181+F2186+F2191+F2200+F2205+F2210+F2215+F2220+F2225+F2230+F2235+F2240+F2245+F2250+F2255+F2260+F2265+F2270+F2279+F2284+F2289+F2294+F2299+F2304+F2309+F2314+F2319+F2324+F2329+F2334+F2339+F2344+F2349+F2358+F2363+F2368+F2373+F2378+F2383+F2388+F2393+F2398+F2403+F2408+F2413+F2418+F2423+F2428","v":0},14.964076539108895,877.49200000000008,0,0,0,0,{"$f":"M1963+M1968+M1973+M1978+M1983+M1988+M1993+M1998+M2003+M2008+M2013+M2018+M2023+M2028+M2033+M2042+M2047+M2052+M2057+M2062+M2067+M2072+M2077+M2082+M2087+M2092+M2097+M2102+M2112+M2121+M2126+M2131+M2136+M2141+M2146+M2156+M2161+M2151+M2171+M2166+M2176+M2181+M2186+M2191+M2200+M2205+M2210+M2215+M2220+M2225+M2230+M2235+M2240+M2245+M2250+M2255+M2260+M2265+M2270+M2279+M2284+M2289+M2294+M2299+M2304+M2309+M2314+M2319+M2324+M2329+M2334+M2339+M2344+M2349+M2358+M2363+M2368+M2373+M2378+M2383+M2388+M2393+M2398+M2403+M2408+M2413+M2418+M2423+M2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M1964+M1969+M1974+M1979+M1984+M1989+M1994+M1999+M2004+M2009+M2014+M2019+M2024+M2029+M2034+M2043+M2048+M2053+M2058+M2063+M2068+M2073+M2078+M2083+M2088+M2093+M2098+M2103+M2113+M2122+M2127+M2132+M2137+M2142+M2147+M2157+M2162+M2152+M2172+M2167+M2177+M2182+M2187+M2192+M2201+M2206+M2211+M2216+M2221+M2226+M2231+M2236+M2241+M2246+M2251+M2256+M2261+M2266+M2271+M2280+M2285+M2290+M2295+M2300+M2305+M2310+M2315+M2320+M2325+M2330+M2335+M2340+M2345+M2350+M2359+M2364+M2369+M2374+M2379+M2384+M2389+M2394+M2399+M2404+M2409+M2414+M2419+M2424+M2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1956-F1957","v":0},{"$f":"G1956-G1957","v":14.964076539108895},{"$f":"H1956-H1957","v":877.49200000000008},{"$f":"I1956-I1957","v":0},{"$f":"J1956-J1957","v":0},{"$f":"K1956-K1957","v":0},0,{"$f":"M1956-M1957","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KREX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1963-F1964","v":0},0,0,0,0,0,0,{"$f":"M1963-M1964","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":131.572},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KPEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1968-F1969","v":0},0,131.572,0,0,0,0,{"$f":"M1968-M1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KTEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1973-F1974","v":0},0,0,0,0,0,0,{"$f":"M1973-M1974","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KSEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1978-F1979","v":0},0,0,0,0,0,0,{"$f":"M1978-M1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KMEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1983-F1984","v":0},0,0,0,0,0,0,{"$f":"M1983-M1984","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KIEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1988-F1989","v":0},0,0,0,0,0,0,{"$f":"M1988-M1989","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KCEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1993-F1994","v":0},0,0,0,0,0,0,{"$f":"M1993-M1994","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KEEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1998-F1999","v":0},0,0,0,0,0,0,{"$f":"M1998-M1999","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KLEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2003-F2004","v":0},0,0,0,0,0,0,{"$f":"M2003-M2004","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KBEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2008-F2009","v":0},0,0,0,0,0,0,{"$f":"M2008-M2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2013-F2014","v":0},0,0,0,0,0,0,{"$f":"M2013-M2014","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2018-F2019","v":0},0,0,0,0,0,0,{"$f":"M2018-M2019","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":14.964076539108895},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":145.04},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KDEX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2023-F2024","v":0},14.964076539108895,145.04,0,0,0,0,{"$f":"M2023-M2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2028-F2029","v":0},0,0,0,0,0,0,{"$f":"M2028-M2029","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2033-F2034","v":0},0,0,0,0,0,0,{"$f":"M2033-M2034","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2042-F2043","v":0},{"$f":"G2042-G2043","v":0},{"$f":"H2042-H2043","v":0},{"$f":"I2042-I2043","v":0},{"$f":"J2042-J2043","v":0},{"$f":"K2042-K2043","v":0},0,{"$f":"M2042-M2043","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2047-F2048","v":0},{"$f":"G2047-G2048","v":0},{"$f":"H2047-H2048","v":0},{"$f":"I2047-I2048","v":0},{"$f":"J2047-J2048","v":0},{"$f":"K2047-K2048","v":0},0,{"$f":"M2047-M2048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2052-F2053","v":0},{"$f":"G2052-G2053","v":0},{"$f":"H2052-H2053","v":0},{"$f":"I2052-I2053","v":0},{"$f":"J2052-J2053","v":0},{"$f":"K2052-K2053","v":0},0,{"$f":"M2052-M2053","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2057-F2058","v":0},{"$f":"G2057-G2058","v":0},{"$f":"H2057-H2058","v":0},{"$f":"I2057-I2058","v":0},{"$f":"J2057-J2058","v":0},{"$f":"K2057-K2058","v":0},0,{"$f":"M2057-M2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2062-F2063","v":0},{"$f":"G2062-G2063","v":0},{"$f":"H2062-H2063","v":0},{"$f":"I2062-I2063","v":0},{"$f":"J2062-J2063","v":0},{"$f":"K2062-K2063","v":0},0,{"$f":"M2062-M2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2067-F2068","v":0},{"$f":"G2067-G2068","v":0},{"$f":"H2067-H2068","v":0},{"$f":"I2067-I2068","v":0},{"$f":"J2067-J2068","v":0},{"$f":"K2067-K2068","v":0},0,{"$f":"M2067-M2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2072-F2073","v":0},{"$f":"G2072-G2073","v":0},{"$f":"H2072-H2073","v":0},{"$f":"I2072-I2073","v":0},{"$f":"J2072-J2073","v":0},{"$f":"K2072-K2073","v":0},0,{"$f":"M2072-M2073","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2077-F2078","v":0},{"$f":"G2077-G2078","v":0},{"$f":"H2077-H2078","v":0},{"$f":"I2077-I2078","v":0},{"$f":"J2077-J2078","v":0},{"$f":"K2077-K2078","v":0},0,{"$f":"M2077-M2078","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2082-F2083","v":0},{"$f":"G2082-G2083","v":0},{"$f":"H2082-H2083","v":0},{"$f":"I2082-I2083","v":0},{"$f":"J2082-J2083","v":0},{"$f":"K2082-K2083","v":0},0,{"$f":"M2082-M2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2087-F2088","v":0},{"$f":"G2087-G2088","v":0},{"$f":"H2087-H2088","v":0},{"$f":"I2087-I2088","v":0},{"$f":"J2087-J2088","v":0},{"$f":"K2087-K2088","v":0},0,{"$f":"M2087-M2088","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2092-F2093","v":0},{"$f":"G2092-G2093","v":0},{"$f":"H2092-H2093","v":0},{"$f":"I2092-I2093","v":0},{"$f":"J2092-J2093","v":0},{"$f":"K2092-K2093","v":0},0,{"$f":"M2092-M2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2097-F2098","v":0},{"$f":"G2097-G2098","v":0},{"$f":"H2097-H2098","v":0},{"$f":"I2097-I2098","v":0},{"$f":"J2097-J2098","v":0},{"$f":"K2097-K2098","v":0},0,{"$f":"M2097-M2098","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2102-F2103","v":0},{"$f":"G2102-G2103","v":0},{"$f":"H2102-H2103","v":0},{"$f":"I2102-I2103","v":0},{"$f":"J2102-J2103","v":0},{"$f":"K2102-K2103","v":0},0,{"$f":"M2102-M2103","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2107-F2108","v":0},{"$f":"G2107-G2108","v":0},{"$f":"H2107-H2108","v":0},{"$f":"I2107-I2108","v":0},{"$f":"J2107-J2108","v":0},{"$f":"K2107-K2108","v":0},0,{"$f":"M2107-M2108","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2112-F2113","v":0},{"$f":"G2112-G2113","v":0},{"$f":"H2112-H2113","v":0},{"$f":"I2112-I2113","v":0},{"$f":"J2112-J2113","v":0},{"$f":"K2112-K2113","v":0},0,{"$f":"M2112-M2113","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KREX",-1,{"$f":"Allocation!K$163","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2121-F2122","v":0},0,0,0,0,0,0,{"$f":"M2121-M2122","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":93.240000000000009},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KPEX",-1,{"$f":"AG2121","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2126-F2127","v":0},0,93.240000000000009,0,0,0,0,{"$f":"M2126-M2127","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":497.28000000000009},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KTEX",-1,{"$f":"AG2126","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2131-F2132","v":0},0,497.28000000000009,0,0,0,0,{"$f":"M2131-M2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KSEX",-1,{"$f":"AG2131","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2136-F2137","v":0},0,0,0,0,0,0,{"$f":"M2136-M2137","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KMEX",-1,{"$f":"AG2136","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2141-F2142","v":0},0,0,0,0,0,0,{"$f":"M2141-M2142","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KIEX",-1,{"$f":"AG2141","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2146-F2147","v":0},0,0,0,0,0,0,{"$f":"M2146-M2147","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KCEX",-1,{"$f":"AG2146","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2151-F2152","v":0},0,0,0,0,0,0,{"$f":"M2151-M2152","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KEEX",-1,{"$f":"AG2151","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2156-F2157","v":0},0,0,0,0,0,0,{"$f":"M2156-M2157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KLEX",-1,{"$f":"AG2156","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2161-F2162","v":0},0,0,0,0,0,0,{"$f":"M2161-M2162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KBEX",-1,{"$f":"AG2161","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2166-F2167","v":0},0,0,0,0,0,0,{"$f":"M2166-M2167","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2166","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2171-F2172","v":0},0,0,0,0,0,0,{"$f":"M2171-M2172","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2171","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2176-F2177","v":0},0,0,0,0,0,0,{"$f":"M2176-M2177","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":10.36},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KDEX",-1,{"$f":"AG2176","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2181-F2182","v":0},0,10.36,0,0,0,0,{"$f":"M2181-M2182","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2181","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2186-F2187","v":0},0,0,0,0,0,0,{"$f":"M2186-M2187","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2186","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2191-F2192","v":0},0,0,0,0,0,0,{"$f":"M2191-M2192","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KREX",-1,{"$f":"1-AG2121","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2200-F2201","v":0},0,0,0,0,0,0,{"$f":"M2200-M2201","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KPEX",-1,{"$f":"1-AG2126","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2205-F2206","v":0},0,0,0,0,0,0,{"$f":"M2205-M2206","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KTEX",-1,{"$f":"1-AG2131","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2210-F2211","v":0},0,0,0,0,0,0,{"$f":"M2210-M2211","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KSEX",-1,{"$f":"1-AG2136","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2215-F2216","v":0},0,0,0,0,0,0,{"$f":"M2215-M2216","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KMEX",-1,{"$f":"1-AG2141","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2220-F2221","v":0},0,0,0,0,0,0,{"$f":"M2220-M2221","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KIEX",-1,{"$f":"1-AG2146","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2225-F2226","v":0},0,0,0,0,0,0,{"$f":"M2225-M2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KCEX",-1,{"$f":"1-AG2151","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2230-F2231","v":0},0,0,0,0,0,0,{"$f":"M2230-M2231","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KEEX",-1,{"$f":"1-AG2156","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2235-F2236","v":0},0,0,0,0,0,0,{"$f":"M2235-M2236","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KLEX",-1,{"$f":"1-AG2161","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2240-F2241","v":0},0,0,0,0,0,0,{"$f":"M2240-M2241","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KBEX",-1,{"$f":"1-AG2166","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2245-F2246","v":0},0,0,0,0,0,0,{"$f":"M2245-M2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2171","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2250-F2251","v":0},0,0,0,0,0,0,{"$f":"M2250-M2251","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2176","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2255-F2256","v":0},0,0,0,0,0,0,{"$f":"M2255-M2256","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KDEX",-1,{"$f":"1-AG2181","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2260-F2261","v":0},0,0,0,0,0,0,{"$f":"M2260-M2261","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2186","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2265-F2266","v":0},0,0,0,0,0,0,{"$f":"M2265-M2266","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2191","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2270-F2271","v":0},0,0,0,0,0,0,{"$f":"M2270-M2271","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2279-F2280","v":0},{"$f":"G2279-G2280","v":0},{"$f":"H2279-H2280","v":0},{"$f":"I2279-I2280","v":0},{"$f":"J2279-J2280","v":0},{"$f":"K2279-K2280","v":0},0,{"$f":"M2279-M2280","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2284-F2285","v":0},{"$f":"G2284-G2285","v":0},{"$f":"H2284-H2285","v":0},{"$f":"I2284-I2285","v":0},{"$f":"J2284-J2285","v":0},{"$f":"K2284-K2285","v":0},0,{"$f":"M2284-M2285","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2289-F2290","v":0},{"$f":"G2289-G2290","v":0},{"$f":"H2289-H2290","v":0},{"$f":"I2289-I2290","v":0},{"$f":"J2289-J2290","v":0},{"$f":"K2289-K2290","v":0},0,{"$f":"M2289-M2290","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2294-F2295","v":0},{"$f":"G2294-G2295","v":0},{"$f":"H2294-H2295","v":0},{"$f":"I2294-I2295","v":0},{"$f":"J2294-J2295","v":0},{"$f":"K2294-K2295","v":0},0,{"$f":"M2294-M2295","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2299-F2300","v":0},{"$f":"G2299-G2300","v":0},{"$f":"H2299-H2300","v":0},{"$f":"I2299-I2300","v":0},{"$f":"J2299-J2300","v":0},{"$f":"K2299-K2300","v":0},0,{"$f":"M2299-M2300","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2304-F2305","v":0},{"$f":"G2304-G2305","v":0},{"$f":"H2304-H2305","v":0},{"$f":"I2304-I2305","v":0},{"$f":"J2304-J2305","v":0},{"$f":"K2304-K2305","v":0},0,{"$f":"M2304-M2305","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2309-F2310","v":0},{"$f":"G2309-G2310","v":0},{"$f":"H2309-H2310","v":0},{"$f":"I2309-I2310","v":0},{"$f":"J2309-J2310","v":0},{"$f":"K2309-K2310","v":0},0,{"$f":"M2309-M2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2314-F2315","v":0},{"$f":"G2314-G2315","v":0},{"$f":"H2314-H2315","v":0},{"$f":"I2314-I2315","v":0},{"$f":"J2314-J2315","v":0},{"$f":"K2314-K2315","v":0},0,{"$f":"M2314-M2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2319-F2320","v":0},{"$f":"G2319-G2320","v":0},{"$f":"H2319-H2320","v":0},{"$f":"I2319-I2320","v":0},{"$f":"J2319-J2320","v":0},{"$f":"K2319-K2320","v":0},0,{"$f":"M2319-M2320","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2324-F2325","v":0},{"$f":"G2324-G2325","v":0},{"$f":"H2324-H2325","v":0},{"$f":"I2324-I2325","v":0},{"$f":"J2324-J2325","v":0},{"$f":"K2324-K2325","v":0},0,{"$f":"M2324-M2325","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2329-F2330","v":0},{"$f":"G2329-G2330","v":0},{"$f":"H2329-H2330","v":0},{"$f":"I2329-I2330","v":0},{"$f":"J2329-J2330","v":0},{"$f":"K2329-K2330","v":0},0,{"$f":"M2329-M2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2334-F2335","v":0},{"$f":"G2334-G2335","v":0},{"$f":"H2334-H2335","v":0},{"$f":"I2334-I2335","v":0},{"$f":"J2334-J2335","v":0},{"$f":"K2334-K2335","v":0},0,{"$f":"M2334-M2335","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2339-F2340","v":0},{"$f":"G2339-G2340","v":0},{"$f":"H2339-H2340","v":0},{"$f":"I2339-I2340","v":0},{"$f":"J2339-J2340","v":0},{"$f":"K2339-K2340","v":0},0,{"$f":"M2339-M2340","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2344-F2345","v":0},{"$f":"G2344-G2345","v":0},{"$f":"H2344-H2345","v":0},{"$f":"I2344-I2345","v":0},{"$f":"J2344-J2345","v":0},{"$f":"K2344-K2345","v":0},0,{"$f":"M2344-M2345","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2349-F2350","v":0},{"$f":"G2349-G2350","v":0},{"$f":"H2349-H2350","v":0},{"$f":"I2349-I2350","v":0},{"$f":"J2349-J2350","v":0},{"$f":"K2349-K2350","v":0},0,{"$f":"M2349-M2350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2358-F2359","v":0},{"$f":"G2358-G2359","v":0},{"$f":"H2358-H2359","v":0},{"$f":"I2358-I2359","v":0},{"$f":"J2358-J2359","v":0},{"$f":"K2358-K2359","v":0},0,{"$f":"M2358-M2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2363-F2364","v":0},{"$f":"G2363-G2364","v":0},{"$f":"H2363-H2364","v":0},{"$f":"I2363-I2364","v":0},{"$f":"J2363-J2364","v":0},{"$f":"K2363-K2364","v":0},0,{"$f":"M2363-M2364","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2368-F2369","v":0},{"$f":"G2368-G2369","v":0},{"$f":"H2368-H2369","v":0},{"$f":"I2368-I2369","v":0},{"$f":"J2368-J2369","v":0},{"$f":"K2368-K2369","v":0},0,{"$f":"M2368-M2369","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2373-F2374","v":0},{"$f":"G2373-G2374","v":0},{"$f":"H2373-H2374","v":0},{"$f":"I2373-I2374","v":0},{"$f":"J2373-J2374","v":0},{"$f":"K2373-K2374","v":0},0,{"$f":"M2373-M2374","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2378-F2379","v":0},{"$f":"G2378-G2379","v":0},{"$f":"H2378-H2379","v":0},{"$f":"I2378-I2379","v":0},{"$f":"J2378-J2379","v":0},{"$f":"K2378-K2379","v":0},0,{"$f":"M2378-M2379","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2383-F2384","v":0},{"$f":"G2383-G2384","v":0},{"$f":"H2383-H2384","v":0},{"$f":"I2383-I2384","v":0},{"$f":"J2383-J2384","v":0},{"$f":"K2383-K2384","v":0},0,{"$f":"M2383-M2384","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2388-F2389","v":0},{"$f":"G2388-G2389","v":0},{"$f":"H2388-H2389","v":0},{"$f":"I2388-I2389","v":0},{"$f":"J2388-J2389","v":0},{"$f":"K2388-K2389","v":0},0,{"$f":"M2388-M2389","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2393-F2394","v":0},{"$f":"G2393-G2394","v":0},{"$f":"H2393-H2394","v":0},{"$f":"I2393-I2394","v":0},{"$f":"J2393-J2394","v":0},{"$f":"K2393-K2394","v":0},0,{"$f":"M2393-M2394","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2398-F2399","v":0},{"$f":"G2398-G2399","v":0},{"$f":"H2398-H2399","v":0},{"$f":"I2398-I2399","v":0},{"$f":"J2398-J2399","v":0},{"$f":"K2398-K2399","v":0},0,{"$f":"M2398-M2399","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2403-F2404","v":0},{"$f":"G2403-G2404","v":0},{"$f":"H2403-H2404","v":0},{"$f":"I2403-I2404","v":0},{"$f":"J2403-J2404","v":0},{"$f":"K2403-K2404","v":0},0,{"$f":"M2403-M2404","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2408-F2409","v":0},{"$f":"G2408-G2409","v":0},{"$f":"H2408-H2409","v":0},{"$f":"I2408-I2409","v":0},{"$f":"J2408-J2409","v":0},{"$f":"K2408-K2409","v":0},0,{"$f":"M2408-M2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2413-F2414","v":0},{"$f":"G2413-G2414","v":0},{"$f":"H2413-H2414","v":0},{"$f":"I2413-I2414","v":0},{"$f":"J2413-J2414","v":0},{"$f":"K2413-K2414","v":0},0,{"$f":"M2413-M2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2418-F2419","v":0},{"$f":"G2418-G2419","v":0},{"$f":"H2418-H2419","v":0},{"$f":"I2418-I2419","v":0},{"$f":"J2418-J2419","v":0},{"$f":"K2418-K2419","v":0},0,{"$f":"M2418-M2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2423-F2424","v":0},{"$f":"G2423-G2424","v":0},{"$f":"H2423-H2424","v":0},{"$f":"I2423-I2424","v":0},{"$f":"J2423-J2424","v":0},{"$f":"K2423-K2424","v":0},0,{"$f":"M2423-M2424","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2428-F2429","v":0},{"$f":"G2428-G2429","v":0},{"$f":"H2428-H2429","v":0},{"$f":"I2428-I2429","v":0},{"$f":"J2428-J2429","v":0},{"$f":"K2428-K2429","v":0},0,{"$f":"M2428-M2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.5.3","index":23,"n_rows":2430,"n_cols":33,"rows_kept":2430,"cut":false,"hidden":false,"merged":[[1948,1,1949,3],[0,26,2,28],[9,1,10,3],[494,1,495,3],[978,1,979,3],[1463,1,1464,3],[5,28,7,30]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Enter both the gross value and accumulated depreciation as positive numbers."]
[]
[null,{"$f":"CONCATENATE(\"Asset Disposals for \",'Business Details'!$D$9)","v":"Asset Disposals for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2013:"},null,"Dist","Prod","Item1","Sign","Allocation"]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J11+1","v":2014},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!$C$12,\" - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Brisbane"},null,null,null,"V5","V5","V5","V5","V5","V5","V5"]
[null,null,null,null,null,{"$f":"F19+F504+F988+F1473+F1958","v":12786.999999999998},16937.363500136991,23435.36251709986,0,0,0,0]
[null,"TOTAL FOR GEOGRAPHIC AREA",null,null,null,{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF15/1000","v":12786.999999999998},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF15/1000","v":16937.363500136988},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF15/1000","v":23435.362517099868},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF15/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC15&$AD15&\"|\"&$AE15&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF15/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??","?","K?TX",-1]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F24+F29+F34+F39+F44+F49+F54+F59+F64+F69+F74+F79+F84+F89+F94+F103+F108+F113+F118+F123+F128+F133+F138+F143+F148+F153+F158+F163+F173+F182+F187+F192+F197+F202+F207+F217+F222+F212+F232+F227+F237+F242+F247+F252+F261+F266+F271+F276+F281+F286+F291+F296+F301+F306+F311+F316+F321+F326+F331+F340+F345+F350+F355+F360+F365+F370+F375+F380+F385+F390+F395+F400+F405+F410+F419+F424+F429+F434+F439+F444+F449+F454+F459+F464+F469+F474+F479+F484+F489","v":12786.999999999998},16937.363500136991,10476.516187870497,0,0,0,{"$f":"L24+L29+L34+L39+L44+L49+L54+L59+L64+L69+L74+L79+L84+L89+L94+L103+L108+L113+L118+L123+L128+L133+L138+L143+L148+L153+L158+L163+L173+L182+L187+L192+L197+L202+L207+L217+L222+L212+L232+L227+L237+L242+L247+L252+L261+L266+L271+L276+L281+L286+L291+L296+L301+L306+L311+L316+L321+L326+L331+L340+L345+L350+L355+L360+L365+L370+L375+L380+L385+L390+L395+L400+L405+L410+L419+L424+L429+L434+L439+L444+L449+L454+L459+L464+L469+L474+L479+L484+L489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,{"$f":"L25+L30+L35+L40+L45+L50+L55+L60+L65+L70+L75+L80+L85+L90+L95+L104+L109+L114+L119+L124+L129+L134+L139+L144+L149+L154+L159+L164+L174+L183+L188+L193+L198+L203+L208+L218+L223+L213+L233+L228+L238+L243+L248+L253+L262+L267+L272+L277+L282+L287+L292+L297+L302+L307+L312+L317+L322+L327+L332+L341+L346+L351+L356+L361+L366+L371+L376+L381+L386+L391+L396+L401+L406+L411+L420+L425+L430+L435+L440+L445+L450+L455+L460+L465+L470+L475+L480+L485+L490","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F17-F18","v":12786.999999999998},16937.363500136991,10476.516187870497,0,0,0,{"$f":"L17-L18","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF24/1000*$AG24","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F24-F25","v":0},0,0,0,0,0,0,{"$f":"M24-M25","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF29/1000*$AG29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F29-F30","v":0},0,0,0,0,0,0,{"$f":"M29-M30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC34&$AD34&\"|\"&$AE34&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF34/1000*$AG34","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F34-F35","v":0},0,0,0,0,0,0,{"$f":"M34-M35","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":192},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":21.104580000000002},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC39&$AD39&\"|\"&$AE39&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF39/1000*$AG39","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F39-F40","v":192},21.104580000000002,0,0,0,0,0,{"$f":"M39-M40","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC44&$AD44&\"|\"&$AE44&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF44/1000*$AG44","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F44-F45","v":0},0,0,0,0,0,0,{"$f":"M44-M45","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF49/1000*$AG49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F49-F50","v":0},0,0,0,0,0,0,{"$f":"M49-M50","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF54/1000*$AG54","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F54-F55","v":0},0,0,0,0,0,0,{"$f":"M54-M55","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":154.13296576154357},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":84.168172429511841},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":99.449160642959953},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF59/1000*$AG59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F59-F60","v":154.13296576154357},84.168172429511841,99.449160642959953,0,0,0,0,{"$f":"M59-M60","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF64/1000*$AG64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F64-F65","v":0},0,0,0,0,0,0,{"$f":"M64-M65","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":3.4459988441974296},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF69/1000*$AG69","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F69-F70","v":0},3.4459988441974296,0,0,0,0,0,{"$f":"M69-M70","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF74/1000*$AG74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F74-F75","v":0},0,0,0,0,0,0,{"$f":"M74-M75","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC79&$AD79&\"|\"&$AE79&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF79/1000*$AG79","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F79-F80","v":0},0,0,0,0,0,0,{"$f":"M79-M80","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":5922},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":3347.8432900000003},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":370.49703602371176},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC84&$AD84&\"|\"&$AE84&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF84/1000*$AG84","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F84-F85","v":5922},3347.8432900000003,370.49703602371176,0,0,0,0,{"$f":"M84-M85","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC89&$AD89&\"|\"&$AE89&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF89/1000*$AG89","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F89-F90","v":0},0,0,0,0,0,0,{"$f":"M89-M90","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC94&$AD94&\"|\"&$AE94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF94/1000*$AG94","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F94-F95","v":0},0,0,0,0,0,0,{"$f":"M94-M95","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F103-F104","v":0},0,0,0,0,0,0,{"$f":"M103-M104","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F108-F109","v":0},0,0,0,0,0,0,{"$f":"M108-M109","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F113-F114","v":0},0,0,0,0,0,0,{"$f":"M113-M114","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F118-F119","v":0},0,0,0,0,0,0,{"$f":"M118-M119","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F123-F124","v":0},0,0,0,0,0,0,{"$f":"M123-M124","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F128-F129","v":0},0,0,0,0,0,0,{"$f":"M128-M129","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F133-F134","v":0},0,0,0,0,0,0,{"$f":"M133-M134","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F138-F139","v":0},0,0,0,0,0,0,{"$f":"M138-M139","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F143-F144","v":0},0,0,0,0,0,0,{"$f":"M143-M144","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F148-F149","v":0},0,0,0,0,0,0,{"$f":"M148-M149","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F153-F154","v":0},0,0,0,0,0,0,{"$f":"M153-M154","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F158-F159","v":0},0,0,0,0,0,0,{"$f":"M158-M159","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F163-F164","v":0},0,0,0,0,0,0,{"$f":"M163-M164","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F168-F169","v":0},0,0,0,0,0,0,{"$f":"M168-M169","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F173-F174","v":0},0,0,0,0,0,0,{"$f":"M173-M174","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC182&$AD182&\"|\"&$AE182&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF182/1000*$AG182","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KRTX",-1,{"$f":"Allocation!K$151","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F182-F183","v":0},0,0,0,0,0,0,{"$f":"M182-M183","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":845.22144466255077},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":3394.0614635220622},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":998.00349101592997},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC187&$AD187&\"|\"&$AE187&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF187/1000*$AG187","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KPTX",-1,{"$f":"AG182","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F187-F188","v":845.22144466255077},3394.0614635220622,998.00349101592997,0,0,0,0,{"$f":"M187-M188","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":316.53029810237223},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":5578.7438455792508},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":7315.9832460304569},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC192&$AD192&\"|\"&$AE192&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF192/1000*$AG192","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KTTX",-1,{"$f":"AG187","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F192-F193","v":316.53029810237223},5578.7438455792508,7315.9832460304569,0,0,0,0,{"$f":"M192-M193","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":216.43828491864915},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":157.816634173648},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":13.003302814539804},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC197&$AD197&\"|\"&$AE197&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF197/1000*$AG197","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KSTX",-1,{"$f":"AG192","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F197-F198","v":216.43828491864915},157.816634173648,13.003302814539804,0,0,0,0,{"$f":"M197-M198","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF202/1000*$AG202","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KMTX",-1,{"$f":"AG197","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F202-F203","v":0},0,0,0,0,0,0,{"$f":"M202-M203","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF207/1000*$AG207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KITX",-1,{"$f":"AG202","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F207-F208","v":0},0,0,0,0,0,0,{"$f":"M207-M208","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF212/1000*$AG212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KCTX",-1,{"$f":"AG207","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F212-F213","v":0},0,0,0,0,0,0,{"$f":"M212-M213","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":118.79898309213772},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":64.873164828471118},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":76.65108560895554},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC217&$AD217&\"|\"&$AE217&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF217/1000*$AG217","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KETX",-1,{"$f":"AG212","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F217-F218","v":118.79898309213772},64.873164828471118,76.65108560895554,0,0,0,0,{"$f":"M217-M218","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC222&$AD222&\"|\"&$AE222&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF222/1000*$AG222","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KLTX",-1,{"$f":"AG217","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F222-F223","v":0},0,0,0,0,0,0,{"$f":"M222-M223","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":22.204712731193851},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC227&$AD227&\"|\"&$AE227&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF227/1000*$AG227","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KBTX",-1,{"$f":"AG222","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F227-F228","v":0},22.204712731193851,0,0,0,0,0,{"$f":"M227-M228","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF232/1000*$AG232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG227","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F232-F233","v":0},0,0,0,0,0,0,{"$f":"M232-M233","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF237/1000*$AG237","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG232","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F237-F238","v":0},0,0,0,0,0,0,{"$f":"M237-M238","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":4079.8188963519278},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":2314.9545154704761},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":156.85234020038638},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC242&$AD242&\"|\"&$AE242&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF242/1000*$AG242","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KDTX",-1,{"$f":"AG237","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F242-F243","v":4079.8188963519278},2314.9545154704761,156.85234020038638,0,0,0,0,{"$f":"M242-M243","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC247&$AD247&\"|\"&$AE247&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF247/1000*$AG247","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG242","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F247-F248","v":0},0,0,0,0,0,0,{"$f":"M247-M248","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC252&$AD252&\"|\"&$AE252&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF252/1000*$AG252","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"AG247","v":0.85548729216857367}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F252-F253","v":0},0,0,0,0,0,0,{"$f":"M252-M253","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF261/1000*$AG261","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KRTX",-1,{"$f":"1-AG182","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F261-F262","v":0},0,0,0,0,0,0,{"$f":"M261-M262","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":142.77855533744921},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":573.33991647793766},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":168.58717625873192},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF266/1000*$AG266","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KPTX",-1,{"$f":"1-AG187","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F266-F267","v":142.77855533744921},573.33991647793766,168.58717625873192,0,0,0,0,{"$f":"M266-M267","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":53.469701897627743},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":942.38615442074922},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":1235.8483393168603},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF271/1000*$AG271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KTTX",-1,{"$f":"1-AG192","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F271-F272","v":53.469701897627743},942.38615442074922,1235.8483393168603,0,0,0,0,{"$f":"M271-M272","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":36.561715081350862},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":26.659085826352012},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":2.196575586432989},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF276/1000*$AG276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KSTX",-1,{"$f":"1-AG197","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F276-F277","v":36.561715081350862},26.659085826352012,2.196575586432989,0,0,0,0,{"$f":"M276-M277","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF281/1000*$AG281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KMTX",-1,{"$f":"1-AG202","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F281-F282","v":0},0,0,0,0,0,0,{"$f":"M281-M282","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF286/1000*$AG286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KITX",-1,{"$f":"1-AG207","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F286-F287","v":0},0,0,0,0,0,0,{"$f":"M286-M287","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC291&$AD291&\"|\"&$AE291&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF291/1000*$AG291","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KCTX",-1,{"$f":"1-AG212","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F291-F292","v":0},0,0,0,0,0,0,{"$f":"M291-M292","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":20.068051146318734},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":10.958662742017058},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":12.948241360183649},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC296&$AD296&\"|\"&$AE296&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF296/1000*$AG296","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KETX",-1,{"$f":"1-AG217","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F296-F297","v":20.068051146318734},10.958662742017058,12.948241360183649,0,0,0,0,{"$f":"M296-M297","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC301&$AD301&\"|\"&$AE301&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF301/1000*$AG301","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KLTX",-1,{"$f":"1-AG222","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F301-F302","v":0},0,0,0,0,0,0,{"$f":"M301-M302","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":3.7509185615950256},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF306/1000*$AG306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KBTX",-1,{"$f":"1-AG227","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F306-F307","v":0},3.7509185615950256,0,0,0,0,0,{"$f":"M306-M307","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF311/1000*$AG311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG232","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F311-F312","v":0},0,0,0,0,0,0,{"$f":"M311-M312","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF316/1000*$AG316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG237","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F316-F317","v":0},0,0,0,0,0,0,{"$f":"M316-M317","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":689.18110364807217},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":391.05238452952369},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":26.496193011347927},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC321&$AD321&\"|\"&$AE321&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF321/1000*$AG321","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"KDTX",-1,{"$f":"1-AG242","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F321-F322","v":689.18110364807217},391.05238452952369,26.496193011347927,0,0,0,0,{"$f":"M321-M322","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC326&$AD326&\"|\"&$AE326&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF326/1000*$AG326","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG247","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F326-F327","v":0},0,0,0,0,0,0,{"$f":"M326-M327","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC331&$AD331&\"|\"&$AE331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF331/1000*$AG331","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"X",0,{"$f":"1-AG252","v":0.14451270783142633}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F331-F332","v":0},0,0,0,0,0,0,{"$f":"M331-M332","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F340-F341","v":0},{"$f":"G340-G341","v":0},{"$f":"H340-H341","v":0},{"$f":"I340-I341","v":0},{"$f":"J340-J341","v":0},{"$f":"K340-K341","v":0},0,{"$f":"M340-M341","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F345-F346","v":0},{"$f":"G345-G346","v":0},{"$f":"H345-H346","v":0},{"$f":"I345-I346","v":0},{"$f":"J345-J346","v":0},{"$f":"K345-K346","v":0},0,{"$f":"M345-M346","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F350-F351","v":0},{"$f":"G350-G351","v":0},{"$f":"H350-H351","v":0},{"$f":"I350-I351","v":0},{"$f":"J350-J351","v":0},{"$f":"K350-K351","v":0},0,{"$f":"M350-M351","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F355-F356","v":0},{"$f":"G355-G356","v":0},{"$f":"H355-H356","v":0},{"$f":"I355-I356","v":0},{"$f":"J355-J356","v":0},{"$f":"K355-K356","v":0},0,{"$f":"M355-M356","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F360-F361","v":0},{"$f":"G360-G361","v":0},{"$f":"H360-H361","v":0},{"$f":"I360-I361","v":0},{"$f":"J360-J361","v":0},{"$f":"K360-K361","v":0},0,{"$f":"M360-M361","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F365-F366","v":0},{"$f":"G365-G366","v":0},{"$f":"H365-H366","v":0},{"$f":"I365-I366","v":0},{"$f":"J365-J366","v":0},{"$f":"K365-K366","v":0},0,{"$f":"M365-M366","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F370-F371","v":0},{"$f":"G370-G371","v":0},{"$f":"H370-H371","v":0},{"$f":"I370-I371","v":0},{"$f":"J370-J371","v":0},{"$f":"K370-K371","v":0},0,{"$f":"M370-M371","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F375-F376","v":0},{"$f":"G375-G376","v":0},{"$f":"H375-H376","v":0},{"$f":"I375-I376","v":0},{"$f":"J375-J376","v":0},{"$f":"K375-K376","v":0},0,{"$f":"M375-M376","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F380-F381","v":0},{"$f":"G380-G381","v":0},{"$f":"H380-H381","v":0},{"$f":"I380-I381","v":0},{"$f":"J380-J381","v":0},{"$f":"K380-K381","v":0},0,{"$f":"M380-M381","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F385-F386","v":0},{"$f":"G385-G386","v":0},{"$f":"H385-H386","v":0},{"$f":"I385-I386","v":0},{"$f":"J385-J386","v":0},{"$f":"K385-K386","v":0},0,{"$f":"M385-M386","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F390-F391","v":0},{"$f":"G390-G391","v":0},{"$f":"H390-H391","v":0},{"$f":"I390-I391","v":0},{"$f":"J390-J391","v":0},{"$f":"K390-K391","v":0},0,{"$f":"M390-M391","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F395-F396","v":0},{"$f":"G395-G396","v":0},{"$f":"H395-H396","v":0},{"$f":"I395-I396","v":0},{"$f":"J395-J396","v":0},{"$f":"K395-K396","v":0},0,{"$f":"M395-M396","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F400-F401","v":0},{"$f":"G400-G401","v":0},{"$f":"H400-H401","v":0},{"$f":"I400-I401","v":0},{"$f":"J400-J401","v":0},{"$f":"K400-K401","v":0},0,{"$f":"M400-M401","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F405-F406","v":0},{"$f":"G405-G406","v":0},{"$f":"H405-H406","v":0},{"$f":"I405-I406","v":0},{"$f":"J405-J406","v":0},{"$f":"K405-K406","v":0},0,{"$f":"M405-M406","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F410-F411","v":0},{"$f":"G410-G411","v":0},{"$f":"H410-H411","v":0},{"$f":"I410-I411","v":0},{"$f":"J410-J411","v":0},{"$f":"K410-K411","v":0},0,{"$f":"M410-M411","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F419-F420","v":0},{"$f":"G419-G420","v":0},{"$f":"H419-H420","v":0},{"$f":"I419-I420","v":0},{"$f":"J419-J420","v":0},{"$f":"K419-K420","v":0},0,{"$f":"M419-M420","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F424-F425","v":0},{"$f":"G424-G425","v":0},{"$f":"H424-H425","v":0},{"$f":"I424-I425","v":0},{"$f":"J424-J425","v":0},{"$f":"K424-K425","v":0},0,{"$f":"M424-M425","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F429-F430","v":0},{"$f":"G429-G430","v":0},{"$f":"H429-H430","v":0},{"$f":"I429-I430","v":0},{"$f":"J429-J430","v":0},{"$f":"K429-K430","v":0},0,{"$f":"M429-M430","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F434-F435","v":0},{"$f":"G434-G435","v":0},{"$f":"H434-H435","v":0},{"$f":"I434-I435","v":0},{"$f":"J434-J435","v":0},{"$f":"K434-K435","v":0},0,{"$f":"M434-M435","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F439-F440","v":0},{"$f":"G439-G440","v":0},{"$f":"H439-H440","v":0},{"$f":"I439-I440","v":0},{"$f":"J439-J440","v":0},{"$f":"K439-K440","v":0},0,{"$f":"M439-M440","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F444-F445","v":0},{"$f":"G444-G445","v":0},{"$f":"H444-H445","v":0},{"$f":"I444-I445","v":0},{"$f":"J444-J445","v":0},{"$f":"K444-K445","v":0},0,{"$f":"M444-M445","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F449-F450","v":0},{"$f":"G449-G450","v":0},{"$f":"H449-H450","v":0},{"$f":"I449-I450","v":0},{"$f":"J449-J450","v":0},{"$f":"K449-K450","v":0},0,{"$f":"M449-M450","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F454-F455","v":0},{"$f":"G454-G455","v":0},{"$f":"H454-H455","v":0},{"$f":"I454-I455","v":0},{"$f":"J454-J455","v":0},{"$f":"K454-K455","v":0},0,{"$f":"M454-M455","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F459-F460","v":0},{"$f":"G459-G460","v":0},{"$f":"H459-H460","v":0},{"$f":"I459-I460","v":0},{"$f":"J459-J460","v":0},{"$f":"K459-K460","v":0},0,{"$f":"M459-M460","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F464-F465","v":0},{"$f":"G464-G465","v":0},{"$f":"H464-H465","v":0},{"$f":"I464-I465","v":0},{"$f":"J464-J465","v":0},{"$f":"K464-K465","v":0},0,{"$f":"M464-M465","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F469-F470","v":0},{"$f":"G469-G470","v":0},{"$f":"H469-H470","v":0},{"$f":"I469-I470","v":0},{"$f":"J469-J470","v":0},{"$f":"K469-K470","v":0},0,{"$f":"M469-M470","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F474-F475","v":0},{"$f":"G474-G475","v":0},{"$f":"H474-H475","v":0},{"$f":"I474-I475","v":0},{"$f":"J474-J475","v":0},{"$f":"K474-K475","v":0},0,{"$f":"M474-M475","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F479-F480","v":0},{"$f":"G479-G480","v":0},{"$f":"H479-H480","v":0},{"$f":"I479-I480","v":0},{"$f":"J479-J480","v":0},{"$f":"K479-K480","v":0},0,{"$f":"M479-M480","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F484-F485","v":0},{"$f":"G484-G485","v":0},{"$f":"H484-H485","v":0},{"$f":"I484-I485","v":0},{"$f":"J484-J485","v":0},{"$f":"K484-K485","v":0},0,{"$f":"M484-M485","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F489-F490","v":0},{"$f":"G489-G490","v":0},{"$f":"H489-H490","v":0},{"$f":"I489-I490","v":0},{"$f":"J489-J490","v":0},{"$f":"K489-K490","v":0},0,{"$f":"M489-M490","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Ipswich"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F509+F514+F519+F524+F529+F534+F539+F544+F549+F554+F559+F564+F569+F574+F579+F588+F593+F598+F603+F608+F613+F618+F623+F628+F633+F638+F643+F648+F658+F667+F672+F677+F682+F687+F692+F702+F707+F697+F717+F712+F722+F727+F732+F737+F746+F751+F756+F761+F766+F771+F776+F781+F786+F791+F796+F801+F806+F811+F816+F825+F830+F835+F840+F845+F850+F855+F860+F865+F870+F875+F880+F885+F890+F895+F904+F909+F914+F919+F924+F929+F934+F939+F944+F949+F954+F959+F964+F969+F974","v":0},0,12092.453260373917,0,0,0,0,{"$f":"M509+M514+M519+M524+M529+M534+M539+M544+M549+M554+M559+M564+M569+M574+M579+M588+M593+M598+M603+M608+M613+M618+M623+M628+M633+M638+M643+M648+M658+M667+M672+M677+M682+M687+M692+M702+M707+M697+M717+M712+M722+M727+M732+M737+M746+M751+M756+M761+M766+M771+M776+M781+M786+M791+M796+M801+M806+M811+M816+M825+M830+M835+M840+M845+M850+M855+M860+M865+M870+M875+M880+M885+M890+M895+M904+M909+M914+M919+M924+M929+M934+M939+M944+M949+M954+M959+M964+M969+M974","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M510+M515+M520+M525+M530+M535+M540+M545+M550+M555+M560+M565+M570+M575+M580+M589+M594+M599+M604+M609+M614+M619+M624+M629+M634+M639+M644+M649+M659+M668+M673+M678+M683+M688+M693+M703+M708+M698+M718+M713+M723+M728+M733+M738+M747+M752+M757+M762+M767+M772+M777+M782+M787+M792+M797+M802+M807+M812+M817+M826+M831+M836+M841+M846+M851+M856+M861+M866+M871+M876+M881+M886+M891+M896+M905+M910+M915+M920+M925+M930+M935+M940+M945+M950+M955+M960+M965+M970+M975","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F502-F503","v":0},0,12092.453260373917,0,0,0,0,{"$f":"M502-M503","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC509&$AD509&\"|\"&$AE509&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF509/1000*$AG509","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F509-F510","v":0},0,0,0,0,0,0,{"$f":"M509-M510","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC514&$AD514&\"|\"&$AE514&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF514/1000*$AG514","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F514-F515","v":0},0,0,0,0,0,0,{"$f":"M514-M515","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF519/1000*$AG519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F519-F520","v":0},0,0,0,0,0,0,{"$f":"M519-M520","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF524/1000*$AG524","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F524-F525","v":0},0,0,0,0,0,0,{"$f":"M524-M525","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC529&$AD529&\"|\"&$AE529&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF529/1000*$AG529","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F529-F530","v":0},0,0,0,0,0,0,{"$f":"M529-M530","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC534&$AD534&\"|\"&$AE534&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF534/1000*$AG534","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F534-F535","v":0},0,0,0,0,0,0,{"$f":"M534-M535","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC539&$AD539&\"|\"&$AE539&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF539/1000*$AG539","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F539-F540","v":0},0,0,0,0,0,0,{"$f":"M539-M540","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC544&$AD544&\"|\"&$AE544&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF544/1000*$AG544","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F544-F545","v":0},0,0,0,0,0,0,{"$f":"M544-M545","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC549&$AD549&\"|\"&$AE549&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF549/1000*$AG549","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F549-F550","v":0},0,0,0,0,0,0,{"$f":"M549-M550","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC554&$AD554&\"|\"&$AE554&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF554/1000*$AG554","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F554-F555","v":0},0,0,0,0,0,0,{"$f":"M554-M555","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC559&$AD559&\"|\"&$AE559&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF559/1000*$AG559","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F559-F560","v":0},0,0,0,0,0,0,{"$f":"M559-M560","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC564&$AD564&\"|\"&$AE564&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF564/1000*$AG564","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F564-F565","v":0},0,0,0,0,0,0,{"$f":"M564-M565","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":132.99893600851192},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC569&$AD569&\"|\"&$AE569&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF569/1000*$AG569","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F569-F570","v":0},0,132.99893600851192,0,0,0,0,{"$f":"M569-M570","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC574&$AD574&\"|\"&$AE574&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF574/1000*$AG574","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F574-F575","v":0},0,0,0,0,0,0,{"$f":"M574-M575","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC579&$AD579&\"|\"&$AE579&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF579/1000*$AG579","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F579-F580","v":0},0,0,0,0,0,0,{"$f":"M579-M580","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F588-F589","v":0},0,0,0,0,0,0,{"$f":"M588-M589","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F593-F594","v":0},0,0,0,0,0,0,{"$f":"M593-M594","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F598-F599","v":0},0,0,0,0,0,0,{"$f":"M598-M599","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F603-F604","v":0},0,0,0,0,0,0,{"$f":"M603-M604","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F608-F609","v":0},0,0,0,0,0,0,{"$f":"M608-M609","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F613-F614","v":0},0,0,0,0,0,0,{"$f":"M613-M614","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F618-F619","v":0},0,0,0,0,0,0,{"$f":"M618-M619","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F623-F624","v":0},0,0,0,0,0,0,{"$f":"M623-M624","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F628-F629","v":0},0,0,0,0,0,0,{"$f":"M628-M629","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F633-F634","v":0},0,0,0,0,0,0,{"$f":"M633-M634","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F638-F639","v":0},0,0,0,0,0,0,{"$f":"M638-M639","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F643-F644","v":0},0,0,0,0,0,0,{"$f":"M643-M644","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F648-F649","v":0},0,0,0,0,0,0,{"$f":"M648-M649","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F653-F654","v":0},0,0,0,0,0,0,{"$f":"M653-M654","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F658-F659","v":0},0,0,0,0,0,0,{"$f":"M658-M659","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs",null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC667&$AD667&\"|\"&$AE667&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF667/1000*$AG667","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KRTX",-1,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F667-F668","v":0},0,0,0,0,0,0,{"$f":"M667-M668","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":1996.6269280168324},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC672&$AD672&\"|\"&$AE672&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF672/1000*$AG672","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KPTX",-1,{"$f":"AG667","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F672-F673","v":0},0,1996.6269280168324,0,0,0,0,{"$f":"M672-M673","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":8870.4445794643198},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC677&$AD677&\"|\"&$AE677&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF677/1000*$AG677","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KTTX",-1,{"$f":"AG672","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F677-F678","v":0},0,8870.4445794643198,0,0,0,0,{"$f":"M677-M678","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC682&$AD682&\"|\"&$AE682&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF682/1000*$AG682","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KSTX",-1,{"$f":"AG677","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F682-F683","v":0},0,0,0,0,0,0,{"$f":"M682-M683","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC687&$AD687&\"|\"&$AE687&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF687/1000*$AG687","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KMTX",-1,{"$f":"AG682","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F687-F688","v":0},0,0,0,0,0,0,{"$f":"M687-M688","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC692&$AD692&\"|\"&$AE692&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF692/1000*$AG692","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KITX",-1,{"$f":"AG687","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F692-F693","v":0},0,0,0,0,0,0,{"$f":"M692-M693","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC697&$AD697&\"|\"&$AE697&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF697/1000*$AG697","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KCTX",-1,{"$f":"AG692","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F697-F698","v":0},0,0,0,0,0,0,{"$f":"M697-M698","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC702&$AD702&\"|\"&$AE702&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF702/1000*$AG702","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KETX",-1,{"$f":"AG697","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F702-F703","v":0},0,0,0,0,0,0,{"$f":"M702-M703","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC707&$AD707&\"|\"&$AE707&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF707/1000*$AG707","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KLTX",-1,{"$f":"AG702","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F707-F708","v":0},0,0,0,0,0,0,{"$f":"M707-M708","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC712&$AD712&\"|\"&$AE712&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF712/1000*$AG712","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KBTX",-1,{"$f":"AG707","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F712-F713","v":0},0,0,0,0,0,0,{"$f":"M712-M713","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC717&$AD717&\"|\"&$AE717&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF717/1000*$AG717","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG712","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F717-F718","v":0},0,0,0,0,0,0,{"$f":"M717-M718","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC722&$AD722&\"|\"&$AE722&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF722/1000*$AG722","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG717","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F722-F723","v":0},0,0,0,0,0,0,{"$f":"M722-M723","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC727&$AD727&\"|\"&$AE727&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF727/1000*$AG727","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KDTX",-1,{"$f":"AG722","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F727-F728","v":0},0,0,0,0,0,0,{"$f":"M727-M728","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC732&$AD732&\"|\"&$AE732&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF732/1000*$AG732","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG727","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F732-F733","v":0},0,0,0,0,0,0,{"$f":"M732-M733","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC737&$AD737&\"|\"&$AE737&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF737/1000*$AG737","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"AG732","v":0.90865947665699898}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F737-F738","v":0},0,0,0,0,0,0,{"$f":"M737-M738","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC746&$AD746&\"|\"&$AE746&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF746/1000*$AG746","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KRTX",-1,{"$f":"1-AG667","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F746-F747","v":0},0,0,0,0,0,0,{"$f":"M746-M747","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":200.70549332379667},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC751&$AD751&\"|\"&$AE751&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF751/1000*$AG751","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KPTX",-1,{"$f":"1-AG672","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F751-F752","v":0},0,200.70549332379667,0,0,0,0,{"$f":"M751-M752","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":891.6773235604561},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC756&$AD756&\"|\"&$AE756&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF756/1000*$AG756","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KTTX",-1,{"$f":"1-AG677","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F756-F757","v":0},0,891.6773235604561,0,0,0,0,{"$f":"M756-M757","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC761&$AD761&\"|\"&$AE761&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF761/1000*$AG761","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KSTX",-1,{"$f":"1-AG682","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F761-F762","v":0},0,0,0,0,0,0,{"$f":"M761-M762","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC766&$AD766&\"|\"&$AE766&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF766/1000*$AG766","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KMTX",-1,{"$f":"1-AG687","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F766-F767","v":0},0,0,0,0,0,0,{"$f":"M766-M767","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC771&$AD771&\"|\"&$AE771&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF771/1000*$AG771","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KITX",-1,{"$f":"1-AG692","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F771-F772","v":0},0,0,0,0,0,0,{"$f":"M771-M772","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC776&$AD776&\"|\"&$AE776&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF776/1000*$AG776","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KCTX",-1,{"$f":"1-AG697","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F776-F777","v":0},0,0,0,0,0,0,{"$f":"M776-M777","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC781&$AD781&\"|\"&$AE781&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF781/1000*$AG781","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KETX",-1,{"$f":"1-AG702","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F781-F782","v":0},0,0,0,0,0,0,{"$f":"M781-M782","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC786&$AD786&\"|\"&$AE786&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF786/1000*$AG786","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KLTX",-1,{"$f":"1-AG707","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F786-F787","v":0},0,0,0,0,0,0,{"$f":"M786-M787","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC791&$AD791&\"|\"&$AE791&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF791/1000*$AG791","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KBTX",-1,{"$f":"1-AG712","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F791-F792","v":0},0,0,0,0,0,0,{"$f":"M791-M792","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC796&$AD796&\"|\"&$AE796&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF796/1000*$AG796","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG717","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F796-F797","v":0},0,0,0,0,0,0,{"$f":"M796-M797","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC801&$AD801&\"|\"&$AE801&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF801/1000*$AG801","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG722","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F801-F802","v":0},0,0,0,0,0,0,{"$f":"M801-M802","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC806&$AD806&\"|\"&$AE806&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF806/1000*$AG806","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"KDTX",-1,{"$f":"1-AG727","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F806-F807","v":0},0,0,0,0,0,0,{"$f":"M806-M807","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC811&$AD811&\"|\"&$AE811&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF811/1000*$AG811","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG732","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F811-F812","v":0},0,0,0,0,0,0,{"$f":"M811-M812","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC816&$AD816&\"|\"&$AE816&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF816/1000*$AG816","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"X",0,{"$f":"1-AG737","v":9.1340523343001023E-2}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F816-F817","v":0},0,0,0,0,0,0,{"$f":"M816-M817","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F825-F826","v":0},0,0,0,0,0,0,{"$f":"M825-M826","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F830-F831","v":0},0,0,0,0,0,0,{"$f":"M830-M831","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F835-F836","v":0},0,0,0,0,0,0,{"$f":"M835-M836","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F840-F841","v":0},0,0,0,0,0,0,{"$f":"M840-M841","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F845-F846","v":0},0,0,0,0,0,0,{"$f":"M845-M846","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F850-F851","v":0},0,0,0,0,0,0,{"$f":"M850-M851","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F855-F856","v":0},0,0,0,0,0,0,{"$f":"M855-M856","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F860-F861","v":0},0,0,0,0,0,0,{"$f":"M860-M861","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F865-F866","v":0},0,0,0,0,0,0,{"$f":"M865-M866","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F870-F871","v":0},0,0,0,0,0,0,{"$f":"M870-M871","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F875-F876","v":0},0,0,0,0,0,0,{"$f":"M875-M876","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F880-F881","v":0},0,0,0,0,0,0,{"$f":"M880-M881","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F885-F886","v":0},0,0,0,0,0,0,{"$f":"M885-M886","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F890-F891","v":0},0,0,0,0,0,0,{"$f":"M890-M891","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F895-F896","v":0},0,0,0,0,0,0,{"$f":"M895-M896","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F904-F905","v":0},{"$f":"G904-G905","v":0},{"$f":"H904-H905","v":0},{"$f":"I904-I905","v":0},{"$f":"J904-J905","v":0},{"$f":"K904-K905","v":0},0,{"$f":"M904-M905","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F909-F910","v":0},{"$f":"G909-G910","v":0},{"$f":"H909-H910","v":0},{"$f":"I909-I910","v":0},{"$f":"J909-J910","v":0},{"$f":"K909-K910","v":0},0,{"$f":"M909-M910","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F914-F915","v":0},{"$f":"G914-G915","v":0},{"$f":"H914-H915","v":0},{"$f":"I914-I915","v":0},{"$f":"J914-J915","v":0},{"$f":"K914-K915","v":0},0,{"$f":"M914-M915","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F919-F920","v":0},{"$f":"G919-G920","v":0},{"$f":"H919-H920","v":0},{"$f":"I919-I920","v":0},{"$f":"J919-J920","v":0},{"$f":"K919-K920","v":0},0,{"$f":"M919-M920","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F924-F925","v":0},{"$f":"G924-G925","v":0},{"$f":"H924-H925","v":0},{"$f":"I924-I925","v":0},{"$f":"J924-J925","v":0},{"$f":"K924-K925","v":0},0,{"$f":"M924-M925","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F929-F930","v":0},{"$f":"G929-G930","v":0},{"$f":"H929-H930","v":0},{"$f":"I929-I930","v":0},{"$f":"J929-J930","v":0},{"$f":"K929-K930","v":0},0,{"$f":"M929-M930","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F934-F935","v":0},{"$f":"G934-G935","v":0},{"$f":"H934-H935","v":0},{"$f":"I934-I935","v":0},{"$f":"J934-J935","v":0},{"$f":"K934-K935","v":0},0,{"$f":"M934-M935","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F939-F940","v":0},{"$f":"G939-G940","v":0},{"$f":"H939-H940","v":0},{"$f":"I939-I940","v":0},{"$f":"J939-J940","v":0},{"$f":"K939-K940","v":0},0,{"$f":"M939-M940","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F944-F945","v":0},{"$f":"G944-G945","v":0},{"$f":"H944-H945","v":0},{"$f":"I944-I945","v":0},{"$f":"J944-J945","v":0},{"$f":"K944-K945","v":0},0,{"$f":"M944-M945","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F949-F950","v":0},{"$f":"G949-G950","v":0},{"$f":"H949-H950","v":0},{"$f":"I949-I950","v":0},{"$f":"J949-J950","v":0},{"$f":"K949-K950","v":0},0,{"$f":"M949-M950","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F954-F955","v":0},{"$f":"G954-G955","v":0},{"$f":"H954-H955","v":0},{"$f":"I954-I955","v":0},{"$f":"J954-J955","v":0},{"$f":"K954-K955","v":0},0,{"$f":"M954-M955","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F959-F960","v":0},{"$f":"G959-G960","v":0},{"$f":"H959-H960","v":0},{"$f":"I959-I960","v":0},{"$f":"J959-J960","v":0},{"$f":"K959-K960","v":0},0,{"$f":"M959-M960","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F964-F965","v":0},{"$f":"G964-G965","v":0},{"$f":"H964-H965","v":0},{"$f":"I964-I965","v":0},{"$f":"J964-J965","v":0},{"$f":"K964-K965","v":0},0,{"$f":"M964-M965","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F969-F970","v":0},{"$f":"G969-G970","v":0},{"$f":"H969-H970","v":0},{"$f":"I969-I970","v":0},{"$f":"J969-J970","v":0},{"$f":"K969-K970","v":0},0,{"$f":"M969-M970","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F974-F975","v":0},{"$f":"G974-G975","v":0},{"$f":"H974-H975","v":0},{"$f":"I974-I975","v":0},{"$f":"J974-J975","v":0},{"$f":"K974-K975","v":0},0,{"$f":"M974-M975","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F993+F998+F1003+F1008+F1013+F1018+F1023+F1028+F1033+F1038+F1043+F1048+F1053+F1058+F1063+F1072+F1077+F1082+F1087+F1092+F1097+F1102+F1107+F1112+F1117+F1122+F1127+F1132+F1142+F1151+F1156+F1161+F1166+F1171+F1176+F1186+F1191+F1181+F1201+F1196+F1206+F1211+F1216+F1221+F1230+F1235+F1240+F1245+F1250+F1255+F1260+F1265+F1270+F1275+F1280+F1285+F1290+F1295+F1300+F1309+F1314+F1319+F1324+F1329+F1334+F1339+F1344+F1349+F1354+F1359+F1364+F1369+F1374+F1379+F1388+F1393+F1398+F1403+F1408+F1413+F1418+F1423+F1428+F1433+F1438+F1443+F1448+F1453+F1458","v":0},0,52.249582003343974,0,0,0,0,{"$f":"M993+M998+M1003+M1008+M1013+M1018+M1023+M1028+M1033+M1038+M1043+M1048+M1053+M1058+M1063+M1072+M1077+M1082+M1087+M1092+M1097+M1102+M1107+M1112+M1117+M1122+M1127+M1132+M1142+M1151+M1156+M1161+M1166+M1171+M1176+M1186+M1191+M1181+M1201+M1196+M1206+M1211+M1216+M1221+M1230+M1235+M1240+M1245+M1250+M1255+M1260+M1265+M1270+M1275+M1280+M1285+M1290+M1295+M1300+M1309+M1314+M1319+M1324+M1329+M1334+M1339+M1344+M1349+M1354+M1359+M1364+M1369+M1374+M1379+M1388+M1393+M1398+M1403+M1408+M1413+M1418+M1423+M1428+M1433+M1438+M1443+M1448+M1453+M1458","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F986-F987","v":0},{"$f":"G986-G987","v":0},52.249582003343974,0,0,0,0,{"$f":"M986-M987","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC993&$AD993&\"|\"&$AE993&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF993/1000*$AG993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F993-F994","v":0},0,0,0,0,0,0,{"$f":"M993-M994","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC998&$AD998&\"|\"&$AE998&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF998/1000*$AG998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F998-F999","v":0},0,0,0,0,0,0,{"$f":"M998-M999","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1003&$AD1003&\"|\"&$AE1003&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1003/1000*$AG1003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1003-F1004","v":0},0,0,0,0,0,0,{"$f":"M1003-M1004","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1008&$AD1008&\"|\"&$AE1008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1008/1000*$AG1008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1008-F1009","v":0},0,0,0,0,0,0,{"$f":"M1008-M1009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1013&$AD1013&\"|\"&$AE1013&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1013/1000*$AG1013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1013-F1014","v":0},0,0,0,0,0,0,{"$f":"M1013-M1014","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1018&$AD1018&\"|\"&$AE1018&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1018/1000*$AG1018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1018-F1019","v":0},0,0,0,0,0,0,{"$f":"M1018-M1019","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1023&$AD1023&\"|\"&$AE1023&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1023/1000*$AG1023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1023-F1024","v":0},0,0,0,0,0,0,{"$f":"M1023-M1024","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1028&$AD1028&\"|\"&$AE1028&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1028/1000*$AG1028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1028-F1029","v":0},0,0,0,0,0,0,{"$f":"M1028-M1029","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1033&$AD1033&\"|\"&$AE1033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1033/1000*$AG1033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1033-F1034","v":0},0,0,0,0,0,0,{"$f":"M1033-M1034","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1038&$AD1038&\"|\"&$AE1038&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1038/1000*$AG1038","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1038-F1039","v":0},0,0,0,0,0,0,{"$f":"M1038-M1039","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1043&$AD1043&\"|\"&$AE1043&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1043/1000*$AG1043","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1043-F1044","v":0},0,0,0,0,0,0,{"$f":"M1043-M1044","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1048&$AD1048&\"|\"&$AE1048&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1048/1000*$AG1048","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1048-F1049","v":0},0,0,0,0,0,0,{"$f":"M1048-M1049","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":42.749658002735977},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1053&$AD1053&\"|\"&$AE1053&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1053/1000*$AG1053","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1053-F1054","v":0},0,42.749658002735977,0,0,0,0,{"$f":"M1053-M1054","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1058&$AD1058&\"|\"&$AE1058&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1058/1000*$AG1058","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1058-F1059","v":0},0,0,0,0,0,0,{"$f":"M1058-M1059","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1063&$AD1063&\"|\"&$AE1063&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1063/1000*$AG1063","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1063-F1064","v":0},0,0,0,0,0,0,{"$f":"M1063-M1064","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1072-F1073","v":0},0,0,0,0,0,0,{"$f":"M1072-M1073","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1077-F1078","v":0},0,0,0,0,0,0,{"$f":"M1077-M1078","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1082-F1083","v":0},0,0,0,0,0,0,{"$f":"M1082-M1083","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1087-F1088","v":0},0,0,0,0,0,0,{"$f":"M1087-M1088","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1092-F1093","v":0},0,0,0,0,0,0,{"$f":"M1092-M1093","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1097-F1098","v":0},0,0,0,0,0,0,{"$f":"M1097-M1098","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1102-F1103","v":0},0,0,0,0,0,0,{"$f":"M1102-M1103","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1107-F1108","v":0},0,0,0,0,0,0,{"$f":"M1107-M1108","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1112-F1113","v":0},0,0,0,0,0,0,{"$f":"M1112-M1113","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1117-F1118","v":0},0,0,0,0,0,0,{"$f":"M1117-M1118","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1122-F1123","v":0},0,0,0,0,0,0,{"$f":"M1122-M1123","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1127-F1128","v":0},0,0,0,0,0,0,{"$f":"M1127-M1128","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1132-F1133","v":0},0,0,0,0,0,0,{"$f":"M1132-M1133","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1137-F1138","v":0},0,0,0,0,0,0,{"$f":"M1137-M1138","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1142-F1143","v":0},0,0,0,0,0,0,{"$f":"M1142-M1143","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1151&$AD1151&\"|\"&$AE1151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1151/1000*$AG1151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KRTX",-1,{"$f":"Allocation!K$157","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1151-F1152","v":0},0,0,0,0,0,0,{"$f":"M1151-M1152","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1156&$AD1156&\"|\"&$AE1156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1156/1000*$AG1156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KPTX",-1,{"$f":"AG1151","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1156-F1157","v":0},0,0,0,0,0,0,{"$f":"M1156-M1157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1161&$AD1161&\"|\"&$AE1161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1161/1000*$AG1161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KTTX",-1,{"$f":"AG1156","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1161-F1162","v":0},0,0,0,0,0,0,{"$f":"M1161-M1162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1166&$AD1166&\"|\"&$AE1166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1166/1000*$AG1166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KSTX",-1,{"$f":"AG1161","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1166-F1167","v":0},0,0,0,0,0,0,{"$f":"M1166-M1167","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1171&$AD1171&\"|\"&$AE1171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1171/1000*$AG1171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KMTX",-1,{"$f":"AG1166","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1171-F1172","v":0},0,0,0,0,0,0,{"$f":"M1171-M1172","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1176&$AD1176&\"|\"&$AE1176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1176/1000*$AG1176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KITX",-1,{"$f":"AG1171","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1176-F1177","v":0},0,0,0,0,0,0,{"$f":"M1176-M1177","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1181&$AD1181&\"|\"&$AE1181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1181/1000*$AG1181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KCTX",-1,{"$f":"AG1176","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1181-F1182","v":0},0,0,0,0,0,0,{"$f":"M1181-M1182","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1186&$AD1186&\"|\"&$AE1186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1186/1000*$AG1186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KETX",-1,{"$f":"AG1181","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1186-F1187","v":0},0,0,0,0,0,0,{"$f":"M1186-M1187","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1191&$AD1191&\"|\"&$AE1191&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1191/1000*$AG1191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KLTX",-1,{"$f":"AG1186","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1191-F1192","v":0},0,0,0,0,0,0,{"$f":"M1191-M1192","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1196&$AD1196&\"|\"&$AE1196&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1196/1000*$AG1196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KBTX",-1,{"$f":"AG1191","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1196-F1197","v":0},0,0,0,0,0,0,{"$f":"M1196-M1197","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1201&$AD1201&\"|\"&$AE1201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1201/1000*$AG1201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1196","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1201-F1202","v":0},0,0,0,0,0,0,{"$f":"M1201-M1202","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1206&$AD1206&\"|\"&$AE1206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1206/1000*$AG1206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1201","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1206-F1207","v":0},0,0,0,0,0,0,{"$f":"M1206-M1207","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":9.4999240006079955},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1211&$AD1211&\"|\"&$AE1211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1211/1000*$AG1211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KDTX",-1,{"$f":"AG1206","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1211-F1212","v":0},0,9.4999240006079955,0,0,0,0,{"$f":"M1211-M1212","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1216&$AD1216&\"|\"&$AE1216&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1216/1000*$AG1216","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1211","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1216-F1217","v":0},0,0,0,0,0,0,{"$f":"M1216-M1217","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1221&$AD1221&\"|\"&$AE1221&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1221/1000*$AG1221","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"AG1216","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1221-F1222","v":0},0,0,0,0,0,0,{"$f":"M1221-M1222","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1230&$AD1230&\"|\"&$AE1230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1230/1000*$AG1230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KRTX",-1,{"$f":"1-AG1151","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1230-F1231","v":0},0,0,0,0,0,0,{"$f":"M1230-M1231","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1235&$AD1235&\"|\"&$AE1235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1235/1000*$AG1235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KPTX",-1,{"$f":"1-AG1156","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1235-F1236","v":0},0,0,0,0,0,0,{"$f":"M1235-M1236","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1240&$AD1240&\"|\"&$AE1240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1240/1000*$AG1240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KTTX",-1,{"$f":"1-AG1161","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1240-F1241","v":0},0,0,0,0,0,0,{"$f":"M1240-M1241","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1245&$AD1245&\"|\"&$AE1245&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1245/1000*$AG1245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KSTX",-1,{"$f":"1-AG1166","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1245-F1246","v":0},0,0,0,0,0,0,{"$f":"M1245-M1246","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1250&$AD1250&\"|\"&$AE1250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1250/1000*$AG1250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KMTX",-1,{"$f":"1-AG1171","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1250-F1251","v":0},0,0,0,0,0,0,{"$f":"M1250-M1251","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1255&$AD1255&\"|\"&$AE1255&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1255/1000*$AG1255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KITX",-1,{"$f":"1-AG1176","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1255-F1256","v":0},0,0,0,0,0,0,{"$f":"M1255-M1256","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1260&$AD1260&\"|\"&$AE1260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1260/1000*$AG1260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KCTX",-1,{"$f":"1-AG1181","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1260-F1261","v":0},0,0,0,0,0,0,{"$f":"M1260-M1261","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1265&$AD1265&\"|\"&$AE1265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1265/1000*$AG1265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KETX",-1,{"$f":"1-AG1186","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1265-F1266","v":0},0,0,0,0,0,0,{"$f":"M1265-M1266","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1270&$AD1270&\"|\"&$AE1270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1270/1000*$AG1270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KLTX",-1,{"$f":"1-AG1191","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1270-F1271","v":0},0,0,0,0,0,0,{"$f":"M1270-M1271","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1275&$AD1275&\"|\"&$AE1275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1275/1000*$AG1275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KBTX",-1,{"$f":"1-AG1196","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1275-F1276","v":0},0,0,0,0,0,0,{"$f":"M1275-M1276","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1280&$AD1280&\"|\"&$AE1280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1280/1000*$AG1280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"1-AG1201","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1280-F1281","v":0},0,0,0,0,0,0,{"$f":"M1280-M1281","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1285&$AD1285&\"|\"&$AE1285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1285/1000*$AG1285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"1-AG1206","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1285-F1286","v":0},0,0,0,0,0,0,{"$f":"M1285-M1286","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1290&$AD1290&\"|\"&$AE1290&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1290/1000*$AG1290","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"KDTX",-1,{"$f":"1-AG1211","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1290-F1291","v":0},0,0,0,0,0,0,{"$f":"M1290-M1291","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1295&$AD1295&\"|\"&$AE1295&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1295/1000*$AG1295","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"1-AG1216","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1295-F1296","v":0},0,0,0,0,0,0,{"$f":"M1295-M1296","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1300&$AD1300&\"|\"&$AE1300&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1300/1000*$AG1300","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"X",0,{"$f":"1-AG1221","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1300-F1301","v":0},0,0,0,0,0,0,{"$f":"M1300-M1301","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1309-F1310","v":0},0,0,0,0,0,0,{"$f":"M1309-M1310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1314-F1315","v":0},0,0,0,0,0,0,{"$f":"M1314-M1315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1319-F1320","v":0},0,0,0,0,0,0,{"$f":"M1319-M1320","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1324-F1325","v":0},0,0,0,0,0,0,{"$f":"M1324-M1325","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1329-F1330","v":0},0,0,0,0,0,0,{"$f":"M1329-M1330","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1334-F1335","v":0},0,0,0,0,0,0,{"$f":"M1334-M1335","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1339-F1340","v":0},0,0,0,0,0,0,{"$f":"M1339-M1340","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1344-F1345","v":0},0,0,0,0,0,0,{"$f":"M1344-M1345","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1349-F1350","v":0},0,0,0,0,0,0,{"$f":"M1349-M1350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1354-F1355","v":0},0,0,0,0,0,0,{"$f":"M1354-M1355","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1359-F1360","v":0},0,0,0,0,0,0,{"$f":"M1359-M1360","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1364-F1365","v":0},0,0,0,0,0,0,{"$f":"M1364-M1365","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1369-F1370","v":0},0,0,0,0,0,0,{"$f":"M1369-M1370","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1374-F1375","v":0},0,0,0,0,0,0,{"$f":"M1374-M1375","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1379-F1380","v":0},0,0,0,0,0,0,{"$f":"M1379-M1380","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1388-F1389","v":0},{"$f":"G1388-G1389","v":0},{"$f":"H1388-H1389","v":0},{"$f":"I1388-I1389","v":0},{"$f":"J1388-J1389","v":0},{"$f":"K1388-K1389","v":0},0,{"$f":"M1388-M1389","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1393-F1394","v":0},{"$f":"G1393-G1394","v":0},{"$f":"H1393-H1394","v":0},{"$f":"I1393-I1394","v":0},{"$f":"J1393-J1394","v":0},{"$f":"K1393-K1394","v":0},0,{"$f":"M1393-M1394","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1398-F1399","v":0},{"$f":"G1398-G1399","v":0},{"$f":"H1398-H1399","v":0},{"$f":"I1398-I1399","v":0},{"$f":"J1398-J1399","v":0},{"$f":"K1398-K1399","v":0},0,{"$f":"M1398-M1399","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1403-F1404","v":0},{"$f":"G1403-G1404","v":0},{"$f":"H1403-H1404","v":0},{"$f":"I1403-I1404","v":0},{"$f":"J1403-J1404","v":0},{"$f":"K1403-K1404","v":0},0,{"$f":"M1403-M1404","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1408-F1409","v":0},{"$f":"G1408-G1409","v":0},{"$f":"H1408-H1409","v":0},{"$f":"I1408-I1409","v":0},{"$f":"J1408-J1409","v":0},{"$f":"K1408-K1409","v":0},0,{"$f":"M1408-M1409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1413-F1414","v":0},{"$f":"G1413-G1414","v":0},{"$f":"H1413-H1414","v":0},{"$f":"I1413-I1414","v":0},{"$f":"J1413-J1414","v":0},{"$f":"K1413-K1414","v":0},0,{"$f":"M1413-M1414","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1418-F1419","v":0},{"$f":"G1418-G1419","v":0},{"$f":"H1418-H1419","v":0},{"$f":"I1418-I1419","v":0},{"$f":"J1418-J1419","v":0},{"$f":"K1418-K1419","v":0},0,{"$f":"M1418-M1419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1423-F1424","v":0},{"$f":"G1423-G1424","v":0},{"$f":"H1423-H1424","v":0},{"$f":"I1423-I1424","v":0},{"$f":"J1423-J1424","v":0},{"$f":"K1423-K1424","v":0},0,{"$f":"M1423-M1424","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1428-F1429","v":0},{"$f":"G1428-G1429","v":0},{"$f":"H1428-H1429","v":0},{"$f":"I1428-I1429","v":0},{"$f":"J1428-J1429","v":0},{"$f":"K1428-K1429","v":0},0,{"$f":"M1428-M1429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1433-F1434","v":0},{"$f":"G1433-G1434","v":0},{"$f":"H1433-H1434","v":0},{"$f":"I1433-I1434","v":0},{"$f":"J1433-J1434","v":0},{"$f":"K1433-K1434","v":0},0,{"$f":"M1433-M1434","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1438-F1439","v":0},{"$f":"G1438-G1439","v":0},{"$f":"H1438-H1439","v":0},{"$f":"I1438-I1439","v":0},{"$f":"J1438-J1439","v":0},{"$f":"K1438-K1439","v":0},0,{"$f":"M1438-M1439","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1443-F1444","v":0},{"$f":"G1443-G1444","v":0},{"$f":"H1443-H1444","v":0},{"$f":"I1443-I1444","v":0},{"$f":"J1443-J1444","v":0},{"$f":"K1443-K1444","v":0},0,{"$f":"M1443-M1444","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1448-F1449","v":0},{"$f":"G1448-G1449","v":0},{"$f":"H1448-H1449","v":0},{"$f":"I1448-I1449","v":0},{"$f":"J1448-J1449","v":0},{"$f":"K1448-K1449","v":0},0,{"$f":"M1448-M1449","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1453-F1454","v":0},{"$f":"G1453-G1454","v":0},{"$f":"H1453-H1454","v":0},{"$f":"I1453-I1454","v":0},{"$f":"J1453-J1454","v":0},{"$f":"K1453-K1454","v":0},0,{"$f":"M1453-M1454","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1458-F1459","v":0},{"$f":"G1458-G1459","v":0},{"$f":"H1458-H1459","v":0},{"$f":"I1458-I1459","v":0},{"$f":"J1458-J1459","v":0},{"$f":"K1458-K1459","v":0},0,{"$f":"M1458-M1459","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1478+F1483+F1488+F1493+F1498+F1503+F1508+F1513+F1518+F1523+F1528+F1533+F1538+F1543+F1548+F1557+F1562+F1567+F1572+F1577+F1582+F1587+F1592+F1597+F1602+F1607+F1612+F1617+F1627+F1636+F1641+F1646+F1651+F1656+F1661+F1671+F1676+F1666+F1686+F1681+F1691+F1696+F1701+F1706+F1715+F1720+F1725+F1730+F1735+F1740+F1745+F1750+F1755+F1760+F1765+F1770+F1775+F1780+F1785+F1794+F1799+F1804+F1809+F1814+F1819+F1824+F1829+F1834+F1839+F1844+F1849+F1854+F1859+F1864+F1873+F1878+F1883+F1888+F1893+F1898+F1903+F1908+F1913+F1918+F1923+F1928+F1933+F1938+F1943","v":0},0,9.4999240006079955,0,0,0,0,{"$f":"M1478+M1483+M1488+M1493+M1498+M1503+M1508+M1513+M1518+M1523+M1528+M1533+M1538+M1543+M1548+M1557+M1562+M1567+M1572+M1577+M1582+M1587+M1592+M1597+M1602+M1607+M1612+M1617+M1627+M1636+M1641+M1646+M1651+M1656+M1661+M1671+M1676+M1666+M1686+M1681+M1691+M1696+M1701+M1706+M1715+M1720+M1725+M1730+M1735+M1740+M1745+M1750+M1755+M1760+M1765+M1770+M1775+M1780+M1785+M1794+M1799+M1804+M1809+M1814+M1819+M1824+M1829+M1834+M1839+M1844+M1849+M1854+M1859+M1864+M1873+M1878+M1883+M1888+M1893+M1898+M1903+M1908+M1913+M1918+M1923+M1928+M1933+M1938+M1943","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M1479+M1484+M1489+M1494+M1499+M1504+M1509+M1514+M1519+M1524+M1529+M1534+M1539+M1544+M1549+M1558+M1563+M1568+M1573+M1578+M1583+M1588+M1593+M1598+M1603+M1608+M1613+M1618+M1628+M1637+M1642+M1647+M1652+M1657+M1662+M1672+M1677+M1667+M1687+M1682+M1692+M1697+M1702+M1707+M1716+M1721+M1726+M1731+M1736+M1741+M1746+M1751+M1756+M1761+M1766+M1771+M1776+M1781+M1786+M1795+M1800+M1805+M1810+M1815+M1820+M1825+M1830+M1835+M1840+M1845+M1850+M1855+M1860+M1865+M1874+M1879+M1884+M1889+M1894+M1899+M1904+M1909+M1914+M1919+M1924+M1929+M1934+M1939+M1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1471-F1472","v":0},0,9.4999240006079955,0,0,0,0,{"$f":"M1471-M1472","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1478&$AD1478&\"|\"&$AE1478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1478/1000*$AG1478","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1478-F1479","v":0},0,0,0,0,0,0,{"$f":"M1478-M1479","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1483&$AD1483&\"|\"&$AE1483&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1483/1000*$AG1483","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1483-F1484","v":0},0,0,0,0,0,0,{"$f":"M1483-M1484","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1488&$AD1488&\"|\"&$AE1488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1488/1000*$AG1488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1488-F1489","v":0},0,0,0,0,0,0,{"$f":"M1488-M1489","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1493&$AD1493&\"|\"&$AE1493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1493/1000*$AG1493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1493-F1494","v":0},0,0,0,0,0,0,{"$f":"M1493-M1494","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1498&$AD1498&\"|\"&$AE1498&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1498/1000*$AG1498","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1498-F1499","v":0},0,0,0,0,0,0,{"$f":"M1498-M1499","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1503&$AD1503&\"|\"&$AE1503&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1503/1000*$AG1503","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1503-F1504","v":0},0,0,0,0,0,0,{"$f":"M1503-M1504","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1508&$AD1508&\"|\"&$AE1508&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1508/1000*$AG1508","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1508-F1509","v":0},0,0,0,0,0,0,{"$f":"M1508-M1509","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1513&$AD1513&\"|\"&$AE1513&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1513/1000*$AG1513","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1513-F1514","v":0},0,0,0,0,0,0,{"$f":"M1513-M1514","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1518&$AD1518&\"|\"&$AE1518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1518/1000*$AG1518","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1518-F1519","v":0},0,0,0,0,0,0,{"$f":"M1518-M1519","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1523&$AD1523&\"|\"&$AE1523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1523/1000*$AG1523","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1523-F1524","v":0},0,0,0,0,0,0,{"$f":"M1523-M1524","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1528&$AD1528&\"|\"&$AE1528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1528/1000*$AG1528","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1528-F1529","v":0},0,0,0,0,0,0,{"$f":"M1528-M1529","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1533&$AD1533&\"|\"&$AE1533&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1533/1000*$AG1533","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1533-F1534","v":0},0,0,0,0,0,0,{"$f":"M1533-M1534","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":9.4999240006079955},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1538&$AD1538&\"|\"&$AE1538&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1538/1000*$AG1538","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1538-F1539","v":0},0,9.4999240006079955,0,0,0,0,{"$f":"M1538-M1539","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1543&$AD1543&\"|\"&$AE1543&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1543/1000*$AG1543","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1543-F1544","v":0},0,0,0,0,0,0,{"$f":"M1543-M1544","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1548&$AD1548&\"|\"&$AE1548&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1548/1000*$AG1548","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1548-F1549","v":0},0,0,0,0,0,0,{"$f":"M1548-M1549","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1557-F1558","v":0},0,0,0,0,0,0,{"$f":"M1557-M1558","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1562-F1563","v":0},0,0,0,0,0,0,{"$f":"M1562-M1563","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1567-F1568","v":0},0,0,0,0,0,0,{"$f":"M1567-M1568","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1572-F1573","v":0},0,0,0,0,0,0,{"$f":"M1572-M1573","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1577-F1578","v":0},0,0,0,0,0,0,{"$f":"M1577-M1578","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1582-F1583","v":0},0,0,0,0,0,0,{"$f":"M1582-M1583","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1587-F1588","v":0},0,0,0,0,0,0,{"$f":"M1587-M1588","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1592-F1593","v":0},0,0,0,0,0,0,{"$f":"M1592-M1593","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1597-F1598","v":0},0,0,0,0,0,0,{"$f":"M1597-M1598","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1602-F1603","v":0},0,0,0,0,0,0,{"$f":"M1602-M1603","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1607-F1608","v":0},0,0,0,0,0,0,{"$f":"M1607-M1608","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1612-F1613","v":0},0,0,0,0,0,0,{"$f":"M1612-M1613","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1617-F1618","v":0},0,0,0,0,0,0,{"$f":"M1617-M1618","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1622-F1623","v":0},0,0,0,0,0,0,{"$f":"M1622-M1623","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1627-F1628","v":0},0,0,0,0,0,0,{"$f":"M1627-M1628","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1636&$AD1636&\"|\"&$AE1636&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1636/1000*$AG1636","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KRTX",-1,{"$f":"Allocation!K$160","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1636-F1637","v":0},0,0,0,0,0,0,{"$f":"M1636-M1637","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1641&$AD1641&\"|\"&$AE1641&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1641/1000*$AG1641","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KPTX",-1,{"$f":"AG1636","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1641-F1642","v":0},0,0,0,0,0,0,{"$f":"M1641-M1642","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1646&$AD1646&\"|\"&$AE1646&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1646/1000*$AG1646","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KTTX",-1,{"$f":"AG1641","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1646-F1647","v":0},0,0,0,0,0,0,{"$f":"M1646-M1647","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1651&$AD1651&\"|\"&$AE1651&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1651/1000*$AG1651","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KSTX",-1,{"$f":"AG1646","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1651-F1652","v":0},0,0,0,0,0,0,{"$f":"M1651-M1652","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1656&$AD1656&\"|\"&$AE1656&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1656/1000*$AG1656","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KMTX",-1,{"$f":"AG1651","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1656-F1657","v":0},0,0,0,0,0,0,{"$f":"M1656-M1657","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1661&$AD1661&\"|\"&$AE1661&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1661/1000*$AG1661","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KITX",-1,{"$f":"AG1656","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1661-F1662","v":0},0,0,0,0,0,0,{"$f":"M1661-M1662","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1666&$AD1666&\"|\"&$AE1666&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1666/1000*$AG1666","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KCTX",-1,{"$f":"AG1661","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1666-F1667","v":0},0,0,0,0,0,0,{"$f":"M1666-M1667","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1671&$AD1671&\"|\"&$AE1671&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1671/1000*$AG1671","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KETX",-1,{"$f":"AG1666","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1671-F1672","v":0},0,0,0,0,0,0,{"$f":"M1671-M1672","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1676&$AD1676&\"|\"&$AE1676&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1676/1000*$AG1676","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KLTX",-1,{"$f":"AG1671","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1676-F1677","v":0},0,0,0,0,0,0,{"$f":"M1676-M1677","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1681&$AD1681&\"|\"&$AE1681&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1681/1000*$AG1681","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KBTX",-1,{"$f":"AG1676","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1681-F1682","v":0},0,0,0,0,0,0,{"$f":"M1681-M1682","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1686&$AD1686&\"|\"&$AE1686&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1686/1000*$AG1686","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1681","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1686-F1687","v":0},0,0,0,0,0,0,{"$f":"M1686-M1687","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1691&$AD1691&\"|\"&$AE1691&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1691/1000*$AG1691","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1686","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1691-F1692","v":0},0,0,0,0,0,0,{"$f":"M1691-M1692","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1696&$AD1696&\"|\"&$AE1696&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1696/1000*$AG1696","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KDTX",-1,{"$f":"AG1691","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1696-F1697","v":0},0,0,0,0,0,0,{"$f":"M1696-M1697","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1701&$AD1701&\"|\"&$AE1701&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1701/1000*$AG1701","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1696","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1701-F1702","v":0},0,0,0,0,0,0,{"$f":"M1701-M1702","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1706&$AD1706&\"|\"&$AE1706&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1706/1000*$AG1706","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"AG1701","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1706-F1707","v":0},0,0,0,0,0,0,{"$f":"M1706-M1707","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1715&$AD1715&\"|\"&$AE1715&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1715/1000*$AG1715","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KRTX",-1,{"$f":"1-AG1636","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1715-F1716","v":0},0,0,0,0,0,0,{"$f":"M1715-M1716","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1720&$AD1720&\"|\"&$AE1720&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1720/1000*$AG1720","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KPTX",-1,{"$f":"1-AG1641","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1720-F1721","v":0},0,0,0,0,0,0,{"$f":"M1720-M1721","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1725&$AD1725&\"|\"&$AE1725&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1725/1000*$AG1725","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KTTX",-1,{"$f":"1-AG1646","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1725-F1726","v":0},0,0,0,0,0,0,{"$f":"M1725-M1726","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1730&$AD1730&\"|\"&$AE1730&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1730/1000*$AG1730","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KSTX",-1,{"$f":"1-AG1651","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1730-F1731","v":0},0,0,0,0,0,0,{"$f":"M1730-M1731","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1735&$AD1735&\"|\"&$AE1735&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1735/1000*$AG1735","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KMTX",-1,{"$f":"1-AG1656","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1735-F1736","v":0},0,0,0,0,0,0,{"$f":"M1735-M1736","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1740&$AD1740&\"|\"&$AE1740&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1740/1000*$AG1740","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KITX",-1,{"$f":"1-AG1661","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1740-F1741","v":0},0,0,0,0,0,0,{"$f":"M1740-M1741","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1745&$AD1745&\"|\"&$AE1745&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1745/1000*$AG1745","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KCTX",-1,{"$f":"1-AG1666","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1745-F1746","v":0},0,0,0,0,0,0,{"$f":"M1745-M1746","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1750&$AD1750&\"|\"&$AE1750&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1750/1000*$AG1750","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KETX",-1,{"$f":"1-AG1671","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1750-F1751","v":0},0,0,0,0,0,0,{"$f":"M1750-M1751","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1755&$AD1755&\"|\"&$AE1755&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1755/1000*$AG1755","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KLTX",-1,{"$f":"1-AG1676","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1755-F1756","v":0},0,0,0,0,0,0,{"$f":"M1755-M1756","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1760&$AD1760&\"|\"&$AE1760&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1760/1000*$AG1760","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KBTX",-1,{"$f":"1-AG1681","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1760-F1761","v":0},0,0,0,0,0,0,{"$f":"M1760-M1761","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1765&$AD1765&\"|\"&$AE1765&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1765/1000*$AG1765","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1686","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1765-F1766","v":0},0,0,0,0,0,0,{"$f":"M1765-M1766","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1770&$AD1770&\"|\"&$AE1770&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1770/1000*$AG1770","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1691","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1770-F1771","v":0},0,0,0,0,0,0,{"$f":"M1770-M1771","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1775&$AD1775&\"|\"&$AE1775&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1775/1000*$AG1775","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"KDTX",-1,{"$f":"1-AG1696","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1775-F1776","v":0},0,0,0,0,0,0,{"$f":"M1775-M1776","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1780&$AD1780&\"|\"&$AE1780&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1780/1000*$AG1780","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1701","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1780-F1781","v":0},0,0,0,0,0,0,{"$f":"M1780-M1781","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1785&$AD1785&\"|\"&$AE1785&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1785/1000*$AG1785","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"X",0,{"$f":"1-AG1706","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1785-F1786","v":0},0,0,0,0,0,0,{"$f":"M1785-M1786","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1794-F1795","v":0},0,0,0,0,0,0,{"$f":"M1794-M1795","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1799-F1800","v":0},0,0,0,0,0,0,{"$f":"M1799-M1800","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1804-F1805","v":0},0,0,0,0,0,0,{"$f":"M1804-M1805","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1809-F1810","v":0},0,0,0,0,0,0,{"$f":"M1809-M1810","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1814-F1815","v":0},0,0,0,0,0,0,{"$f":"M1814-M1815","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1819-F1820","v":0},0,0,0,0,0,0,{"$f":"M1819-M1820","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1824-F1825","v":0},0,0,0,0,0,0,{"$f":"M1824-M1825","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1829-F1830","v":0},0,0,0,0,0,0,{"$f":"M1829-M1830","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1834-F1835","v":0},0,0,0,0,0,0,{"$f":"M1834-M1835","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1839-F1840","v":0},0,0,0,0,0,0,{"$f":"M1839-M1840","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1844-F1845","v":0},0,0,0,0,0,0,{"$f":"M1844-M1845","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1849-F1850","v":0},0,0,0,0,0,0,{"$f":"M1849-M1850","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1854-F1855","v":0},0,0,0,0,0,0,{"$f":"M1854-M1855","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1859-F1860","v":0},0,0,0,0,0,0,{"$f":"M1859-M1860","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1864-F1865","v":0},0,0,0,0,0,0,{"$f":"M1864-M1865","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1873-F1874","v":0},{"$f":"G1873-G1874","v":0},{"$f":"H1873-H1874","v":0},{"$f":"I1873-I1874","v":0},{"$f":"J1873-J1874","v":0},{"$f":"K1873-K1874","v":0},0,{"$f":"M1873-M1874","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1878-F1879","v":0},{"$f":"G1878-G1879","v":0},{"$f":"H1878-H1879","v":0},{"$f":"I1878-I1879","v":0},{"$f":"J1878-J1879","v":0},{"$f":"K1878-K1879","v":0},0,{"$f":"M1878-M1879","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1883-F1884","v":0},{"$f":"G1883-G1884","v":0},{"$f":"H1883-H1884","v":0},{"$f":"I1883-I1884","v":0},{"$f":"J1883-J1884","v":0},{"$f":"K1883-K1884","v":0},0,{"$f":"M1883-M1884","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1888-F1889","v":0},{"$f":"G1888-G1889","v":0},{"$f":"H1888-H1889","v":0},{"$f":"I1888-I1889","v":0},{"$f":"J1888-J1889","v":0},{"$f":"K1888-K1889","v":0},0,{"$f":"M1888-M1889","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1893-F1894","v":0},{"$f":"G1893-G1894","v":0},{"$f":"H1893-H1894","v":0},{"$f":"I1893-I1894","v":0},{"$f":"J1893-J1894","v":0},{"$f":"K1893-K1894","v":0},0,{"$f":"M1893-M1894","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1898-F1899","v":0},{"$f":"G1898-G1899","v":0},{"$f":"H1898-H1899","v":0},{"$f":"I1898-I1899","v":0},{"$f":"J1898-J1899","v":0},{"$f":"K1898-K1899","v":0},0,{"$f":"M1898-M1899","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1903-F1904","v":0},{"$f":"G1903-G1904","v":0},{"$f":"H1903-H1904","v":0},{"$f":"I1903-I1904","v":0},{"$f":"J1903-J1904","v":0},{"$f":"K1903-K1904","v":0},0,{"$f":"M1903-M1904","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1908-F1909","v":0},{"$f":"G1908-G1909","v":0},{"$f":"H1908-H1909","v":0},{"$f":"I1908-I1909","v":0},{"$f":"J1908-J1909","v":0},{"$f":"K1908-K1909","v":0},0,{"$f":"M1908-M1909","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1913-F1914","v":0},{"$f":"G1913-G1914","v":0},{"$f":"H1913-H1914","v":0},{"$f":"I1913-I1914","v":0},{"$f":"J1913-J1914","v":0},{"$f":"K1913-K1914","v":0},0,{"$f":"M1913-M1914","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1918-F1919","v":0},{"$f":"G1918-G1919","v":0},{"$f":"H1918-H1919","v":0},{"$f":"I1918-I1919","v":0},{"$f":"J1918-J1919","v":0},{"$f":"K1918-K1919","v":0},0,{"$f":"M1918-M1919","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1923-F1924","v":0},{"$f":"G1923-G1924","v":0},{"$f":"H1923-H1924","v":0},{"$f":"I1923-I1924","v":0},{"$f":"J1923-J1924","v":0},{"$f":"K1923-K1924","v":0},0,{"$f":"M1923-M1924","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1928-F1929","v":0},{"$f":"G1928-G1929","v":0},{"$f":"H1928-H1929","v":0},{"$f":"I1928-I1929","v":0},{"$f":"J1928-J1929","v":0},{"$f":"K1928-K1929","v":0},0,{"$f":"M1928-M1929","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1933-F1934","v":0},{"$f":"G1933-G1934","v":0},{"$f":"H1933-H1934","v":0},{"$f":"I1933-I1934","v":0},{"$f":"J1933-J1934","v":0},{"$f":"K1933-K1934","v":0},0,{"$f":"M1933-M1934","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1938-F1939","v":0},{"$f":"G1938-G1939","v":0},{"$f":"H1938-H1939","v":0},{"$f":"I1938-I1939","v":0},{"$f":"J1938-J1939","v":0},{"$f":"K1938-K1939","v":0},0,{"$f":"M1938-M1939","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1943-F1944","v":0},{"$f":"G1943-G1944","v":0},{"$f":"H1943-H1944","v":0},{"$f":"I1943-I1944","v":0},{"$f":"J1943-J1944","v":0},{"$f":"K1943-K1944","v":0},0,{"$f":"M1943-M1944","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - Somerset"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"Gross value of disposals","$'000",{"$f":"F1963+F1968+F1973+F1978+F1983+F1988+F1993+F1998+F2003+F2008+F2013+F2018+F2023+F2028+F2033+F2042+F2047+F2052+F2057+F2062+F2067+F2072+F2077+F2082+F2087+F2092+F2097+F2102+F2112+F2121+F2126+F2131+F2136+F2141+F2146+F2156+F2161+F2151+F2171+F2166+F2176+F2181+F2186+F2191+F2200+F2205+F2210+F2215+F2220+F2225+F2230+F2235+F2240+F2245+F2250+F2255+F2260+F2265+F2270+F2279+F2284+F2289+F2294+F2299+F2304+F2309+F2314+F2319+F2324+F2329+F2334+F2339+F2344+F2349+F2358+F2363+F2368+F2373+F2378+F2383+F2388+F2393+F2398+F2403+F2408+F2413+F2418+F2423+F2428","v":0},0,804.64356285149711,0,0,0,0,{"$f":"M1963+M1968+M1973+M1978+M1983+M1988+M1993+M1998+M2003+M2008+M2013+M2018+M2023+M2028+M2033+M2042+M2047+M2052+M2057+M2062+M2067+M2072+M2077+M2082+M2087+M2092+M2097+M2102+M2112+M2121+M2126+M2131+M2136+M2141+M2146+M2156+M2161+M2151+M2171+M2166+M2176+M2181+M2186+M2191+M2200+M2205+M2210+M2215+M2220+M2225+M2230+M2235+M2240+M2245+M2250+M2255+M2260+M2265+M2270+M2279+M2284+M2289+M2294+M2299+M2304+M2309+M2314+M2319+M2324+M2329+M2334+M2339+M2344+M2349+M2358+M2363+M2368+M2373+M2378+M2383+M2388+M2393+M2398+M2403+M2408+M2413+M2418+M2423+M2428","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"less Accumulated depreciation on disposals","$'000",0,0,0,0,0,0,0,{"$f":"M1964+M1969+M1974+M1979+M1984+M1989+M1994+M1999+M2004+M2009+M2014+M2019+M2024+M2029+M2034+M2043+M2048+M2053+M2058+M2063+M2068+M2073+M2078+M2083+M2088+M2093+M2098+M2103+M2113+M2122+M2127+M2132+M2137+M2142+M2147+M2157+M2162+M2152+M2172+M2167+M2177+M2182+M2187+M2192+M2201+M2206+M2211+M2216+M2221+M2226+M2231+M2236+M2241+M2246+M2251+M2256+M2261+M2266+M2271+M2280+M2285+M2290+M2295+M2300+M2305+M2310+M2315+M2320+M2325+M2330+M2335+M2340+M2345+M2350+M2359+M2364+M2369+M2374+M2379+M2384+M2389+M2394+M2399+M2404+M2409+M2414+M2419+M2424+M2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1956-F1957","v":0},{"$f":"G1956-G1957","v":0},{"$f":"H1956-H1957","v":804.64356285149711},{"$f":"I1956-I1957","v":0},{"$f":"J1956-J1957","v":0},{"$f":"K1956-K1957","v":0},0,{"$f":"M1956-M1957","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1963&$AD1963&\"|\"&$AE1963&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1963/1000*$AG1963","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KRTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1963-F1964","v":0},0,0,0,0,0,0,{"$f":"M1963-M1964","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":120.64903480772153},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1968&$AD1968&\"|\"&$AE1968&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1968/1000*$AG1968","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KPTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1968-F1969","v":0},0,120.64903480772153,0,0,0,0,{"$f":"M1968-M1969","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1973&$AD1973&\"|\"&$AE1973&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1973/1000*$AG1973","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KTTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1973-F1974","v":0},0,0,0,0,0,0,{"$f":"M1973-M1974","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1978&$AD1978&\"|\"&$AE1978&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1978/1000*$AG1978","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KSTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1978-F1979","v":0},0,0,0,0,0,0,{"$f":"M1978-M1979","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1983&$AD1983&\"|\"&$AE1983&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1983/1000*$AG1983","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KMTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1983-F1984","v":0},0,0,0,0,0,0,{"$f":"M1983-M1984","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1988&$AD1988&\"|\"&$AE1988&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1988/1000*$AG1988","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KITX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1988-F1989","v":0},0,0,0,0,0,0,{"$f":"M1988-M1989","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1993&$AD1993&\"|\"&$AE1993&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1993/1000*$AG1993","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KCTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1993-F1994","v":0},0,0,0,0,0,0,{"$f":"M1993-M1994","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC1998&$AD1998&\"|\"&$AE1998&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF1998/1000*$AG1998","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KETX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F1998-F1999","v":0},0,0,0,0,0,0,{"$f":"M1998-M1999","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2003&$AD2003&\"|\"&$AE2003&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2003/1000*$AG2003","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KLTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2003-F2004","v":0},0,0,0,0,0,0,{"$f":"M2003-M2004","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2008&$AD2008&\"|\"&$AE2008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2008/1000*$AG2008","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KBTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2008-F2009","v":0},0,0,0,0,0,0,{"$f":"M2008-M2009","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2013&$AD2013&\"|\"&$AE2013&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2013/1000*$AG2013","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2013-F2014","v":0},0,0,0,0,0,0,{"$f":"M2013-M2014","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2018&$AD2018&\"|\"&$AE2018&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2018/1000*$AG2018","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2018-F2019","v":0},0,0,0,0,0,0,{"$f":"M2018-M2019","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":132.99893600851192},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2023&$AD2023&\"|\"&$AE2023&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2023/1000*$AG2023","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"KDTX",-1,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2023-F2024","v":0},0,132.99893600851192,0,0,0,0,{"$f":"M2023-M2024","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2028&$AD2028&\"|\"&$AE2028&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2028/1000*$AG2028","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2028-F2029","v":0},0,0,0,0,0,0,{"$f":"M2028-M2029","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2033&$AD2033&\"|\"&$AE2033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2033/1000*$AG2033","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"X",0,1]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2033-F2034","v":0},0,0,0,0,0,0,{"$f":"M2033-M2034","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2042-F2043","v":0},0,0,0,0,0,0,{"$f":"M2042-M2043","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2047-F2048","v":0},0,0,0,0,0,0,{"$f":"M2047-M2048","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2052-F2053","v":0},0,0,0,0,0,0,{"$f":"M2052-M2053","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2057-F2058","v":0},0,0,0,0,0,0,{"$f":"M2057-M2058","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2062-F2063","v":0},0,0,0,0,0,0,{"$f":"M2062-M2063","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2067-F2068","v":0},0,0,0,0,0,0,{"$f":"M2067-M2068","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2072-F2073","v":0},0,0,0,0,0,0,{"$f":"M2072-M2073","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2077-F2078","v":0},0,0,0,0,0,0,{"$f":"M2077-M2078","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2082-F2083","v":0},0,0,0,0,0,0,{"$f":"M2082-M2083","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2087-F2088","v":0},0,0,0,0,0,0,{"$f":"M2087-M2088","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2092-F2093","v":0},0,0,0,0,0,0,{"$f":"M2092-M2093","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2097-F2098","v":0},0,0,0,0,0,0,{"$f":"M2097-M2098","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2102-F2103","v":0},0,0,0,0,0,0,{"$f":"M2102-M2103","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2107-F2108","v":0},0,0,0,0,0,0,{"$f":"M2107-M2108","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2112-F2113","v":0},0,0,0,0,0,0,{"$f":"M2112-M2113","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2121&$AD2121&\"|\"&$AE2121&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2121/1000*$AG2121","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KRTX",-1,{"$f":"Allocation!K$163","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2121-F2122","v":0},0,0,0,0,0,0,{"$f":"M2121-M2122","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":85.499316005471954},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2126&$AD2126&\"|\"&$AE2126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2126/1000*$AG2126","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KPTX",-1,{"$f":"AG2121","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2126-F2127","v":0},0,85.499316005471954,0,0,0,0,{"$f":"M2126-M2127","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":455.99635202918375},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2131&$AD2131&\"|\"&$AE2131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2131/1000*$AG2131","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KTTX",-1,{"$f":"AG2126","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2131-F2132","v":0},0,455.99635202918375,0,0,0,0,{"$f":"M2131-M2132","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2136&$AD2136&\"|\"&$AE2136&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2136/1000*$AG2136","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KSTX",-1,{"$f":"AG2131","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2136-F2137","v":0},0,0,0,0,0,0,{"$f":"M2136-M2137","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2141&$AD2141&\"|\"&$AE2141&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2141/1000*$AG2141","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KMTX",-1,{"$f":"AG2136","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2141-F2142","v":0},0,0,0,0,0,0,{"$f":"M2141-M2142","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2146&$AD2146&\"|\"&$AE2146&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2146/1000*$AG2146","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KITX",-1,{"$f":"AG2141","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2146-F2147","v":0},0,0,0,0,0,0,{"$f":"M2146-M2147","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2151&$AD2151&\"|\"&$AE2151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2151/1000*$AG2151","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KCTX",-1,{"$f":"AG2146","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2151-F2152","v":0},0,0,0,0,0,0,{"$f":"M2151-M2152","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2156&$AD2156&\"|\"&$AE2156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2156/1000*$AG2156","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KETX",-1,{"$f":"AG2151","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2156-F2157","v":0},0,0,0,0,0,0,{"$f":"M2156-M2157","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2161&$AD2161&\"|\"&$AE2161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2161/1000*$AG2161","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KLTX",-1,{"$f":"AG2156","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2161-F2162","v":0},0,0,0,0,0,0,{"$f":"M2161-M2162","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2166&$AD2166&\"|\"&$AE2166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2166/1000*$AG2166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KBTX",-1,{"$f":"AG2161","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2166-F2167","v":0},0,0,0,0,0,0,{"$f":"M2166-M2167","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2171&$AD2171&\"|\"&$AE2171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2171/1000*$AG2171","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2166","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2171-F2172","v":0},0,0,0,0,0,0,{"$f":"M2171-M2172","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2176&$AD2176&\"|\"&$AE2176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2176/1000*$AG2176","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2171","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2176-F2177","v":0},0,0,0,0,0,0,{"$f":"M2176-M2177","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":9.4999240006079955},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2181&$AD2181&\"|\"&$AE2181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2181/1000*$AG2181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KDTX",-1,{"$f":"AG2176","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2181-F2182","v":0},0,9.4999240006079955,0,0,0,0,{"$f":"M2181-M2182","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2186&$AD2186&\"|\"&$AE2186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2186/1000*$AG2186","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2181","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2186-F2187","v":0},0,0,0,0,0,0,{"$f":"M2186-M2187","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2191&$AD2191&\"|\"&$AE2191&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2191/1000*$AG2191","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"AG2186","v":1}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2191-F2192","v":0},0,0,0,0,0,0,{"$f":"M2191-M2192","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2200&$AD2200&\"|\"&$AE2200&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2200/1000*$AG2200","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KRTX",-1,{"$f":"1-AG2121","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2200-F2201","v":0},0,0,0,0,0,0,{"$f":"M2200-M2201","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2205&$AD2205&\"|\"&$AE2205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2205/1000*$AG2205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KPTX",-1,{"$f":"1-AG2126","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2205-F2206","v":0},0,0,0,0,0,0,{"$f":"M2205-M2206","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2210&$AD2210&\"|\"&$AE2210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2210/1000*$AG2210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KTTX",-1,{"$f":"1-AG2131","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2210-F2211","v":0},0,0,0,0,0,0,{"$f":"M2210-M2211","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2215&$AD2215&\"|\"&$AE2215&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2215/1000*$AG2215","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KSTX",-1,{"$f":"1-AG2136","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2215-F2216","v":0},0,0,0,0,0,0,{"$f":"M2215-M2216","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2220&$AD2220&\"|\"&$AE2220&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2220/1000*$AG2220","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KMTX",-1,{"$f":"1-AG2141","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2220-F2221","v":0},0,0,0,0,0,0,{"$f":"M2220-M2221","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2225&$AD2225&\"|\"&$AE2225&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2225/1000*$AG2225","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KITX",-1,{"$f":"1-AG2146","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2225-F2226","v":0},0,0,0,0,0,0,{"$f":"M2225-M2226","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2230&$AD2230&\"|\"&$AE2230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2230/1000*$AG2230","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KCTX",-1,{"$f":"1-AG2151","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2230-F2231","v":0},0,0,0,0,0,0,{"$f":"M2230-M2231","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2235&$AD2235&\"|\"&$AE2235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2235/1000*$AG2235","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KETX",-1,{"$f":"1-AG2156","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2235-F2236","v":0},0,0,0,0,0,0,{"$f":"M2235-M2236","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2240&$AD2240&\"|\"&$AE2240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2240/1000*$AG2240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KLTX",-1,{"$f":"1-AG2161","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2240-F2241","v":0},0,0,0,0,0,0,{"$f":"M2240-M2241","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2245&$AD2245&\"|\"&$AE2245&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2245/1000*$AG2245","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KBTX",-1,{"$f":"1-AG2166","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2245-F2246","v":0},0,0,0,0,0,0,{"$f":"M2245-M2246","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2250&$AD2250&\"|\"&$AE2250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2250/1000*$AG2250","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2171","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2250-F2251","v":0},0,0,0,0,0,0,{"$f":"M2250-M2251","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2255&$AD2255&\"|\"&$AE2255&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2255/1000*$AG2255","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2176","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2255-F2256","v":0},0,0,0,0,0,0,{"$f":"M2255-M2256","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2260&$AD2260&\"|\"&$AE2260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2260/1000*$AG2260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"KDTX",-1,{"$f":"1-AG2181","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2260-F2261","v":0},0,0,0,0,0,0,{"$f":"M2260-M2261","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2265&$AD2265&\"|\"&$AE2265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2265/1000*$AG2265","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2186","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2265-F2266","v":0},0,0,0,0,0,0,{"$f":"M2265-M2266","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AC2270&$AD2270&\"|\"&$AE2270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF2270/1000*$AG2270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"X",0,{"$f":"1-AG2191","v":0}]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2270-F2271","v":0},0,0,0,0,0,0,{"$f":"M2270-M2271","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,"Other core wastewater services"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2279-F2280","v":0},0,0,0,0,0,0,{"$f":"M2279-M2280","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2284-F2285","v":0},0,0,0,0,0,0,{"$f":"M2284-M2285","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2289-F2290","v":0},0,0,0,0,0,0,{"$f":"M2289-M2290","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2294-F2295","v":0},0,0,0,0,0,0,{"$f":"M2294-M2295","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2299-F2300","v":0},0,0,0,0,0,0,{"$f":"M2299-M2300","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2304-F2305","v":0},0,0,0,0,0,0,{"$f":"M2304-M2305","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2309-F2310","v":0},0,0,0,0,0,0,{"$f":"M2309-M2310","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2314-F2315","v":0},0,0,0,0,0,0,{"$f":"M2314-M2315","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2319-F2320","v":0},0,0,0,0,0,0,{"$f":"M2319-M2320","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2324-F2325","v":0},0,0,0,0,0,0,{"$f":"M2324-M2325","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2329-F2330","v":0},0,0,0,0,0,0,{"$f":"M2329-M2330","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2334-F2335","v":0},0,0,0,0,0,0,{"$f":"M2334-M2335","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2339-F2340","v":0},0,0,0,0,0,0,{"$f":"M2339-M2340","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2344-F2345","v":0},0,0,0,0,0,0,{"$f":"M2344-M2345","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2349-F2350","v":0},0,0,0,0,0,0,{"$f":"M2349-M2350","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,"Reservoirs"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2358-F2359","v":0},{"$f":"G2358-G2359","v":0},{"$f":"H2358-H2359","v":0},{"$f":"I2358-I2359","v":0},{"$f":"J2358-J2359","v":0},{"$f":"K2358-K2359","v":0},0,{"$f":"M2358-M2359","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Pump stations"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2363-F2364","v":0},{"$f":"G2363-G2364","v":0},{"$f":"H2363-H2364","v":0},{"$f":"I2363-I2364","v":0},{"$f":"J2363-J2364","v":0},{"$f":"K2363-K2364","v":0},0,{"$f":"M2363-M2364","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Treatment"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2368-F2369","v":0},{"$f":"G2368-G2369","v":0},{"$f":"H2368-H2369","v":0},{"$f":"I2368-I2369","v":0},{"$f":"J2368-J2369","v":0},{"$f":"K2368-K2369","v":0},0,{"$f":"M2368-M2369","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Associated telemetry and control systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2373-F2374","v":0},{"$f":"G2373-G2374","v":0},{"$f":"H2373-H2374","v":0},{"$f":"I2373-I2374","v":0},{"$f":"J2373-J2374","v":0},{"$f":"K2373-K2374","v":0},0,{"$f":"M2373-M2374","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Meters"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2378-F2379","v":0},{"$f":"G2378-G2379","v":0},{"$f":"H2378-H2379","v":0},{"$f":"I2378-I2379","v":0},{"$f":"J2378-J2379","v":0},{"$f":"K2378-K2379","v":0},0,{"$f":"M2378-M2379","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Billing systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2383-F2384","v":0},{"$f":"G2383-G2384","v":0},{"$f":"H2383-H2384","v":0},{"$f":"I2383-I2384","v":0},{"$f":"J2383-J2384","v":0},{"$f":"K2383-K2384","v":0},0,{"$f":"M2383-M2384","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Corporate systems"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2388-F2389","v":0},{"$f":"G2388-G2389","v":0},{"$f":"H2388-H2389","v":0},{"$f":"I2388-I2389","v":0},{"$f":"J2388-J2389","v":0},{"$f":"K2388-K2389","v":0},0,{"$f":"M2388-M2389","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Sundry Property, Plant and Equipments"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2393-F2394","v":0},{"$f":"G2393-G2394","v":0},{"$f":"H2393-H2394","v":0},{"$f":"I2393-I2394","v":0},{"$f":"J2393-J2394","v":0},{"$f":"K2393-K2394","v":0},0,{"$f":"M2393-M2394","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Land"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2398-F2399","v":0},{"$f":"G2398-G2399","v":0},{"$f":"H2398-H2399","v":0},{"$f":"I2398-I2399","v":0},{"$f":"J2398-J2399","v":0},{"$f":"K2398-K2399","v":0},0,{"$f":"M2398-M2399","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Buildings other than infrastructure housing"]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2403-F2404","v":0},{"$f":"G2403-G2404","v":0},{"$f":"H2403-H2404","v":0},{"$f":"I2403-I2404","v":0},{"$f":"J2403-J2404","v":0},{"$f":"K2403-K2404","v":0},0,{"$f":"M2403-M2404","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Distribution infrastructure not listed above "]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2408-F2409","v":0},{"$f":"G2408-G2409","v":0},{"$f":"H2408-H2409","v":0},{"$f":"I2408-I2409","v":0},{"$f":"J2408-J2409","v":0},{"$f":"K2408-K2409","v":0},0,{"$f":"M2408-M2409","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2413-F2414","v":0},{"$f":"G2413-G2414","v":0},{"$f":"H2413-H2414","v":0},{"$f":"I2413-I2414","v":0},{"$f":"J2413-J2414","v":0},{"$f":"K2413-K2414","v":0},0,{"$f":"M2413-M2414","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2418-F2419","v":0},{"$f":"G2418-G2419","v":0},{"$f":"H2418-H2419","v":0},{"$f":"I2418-I2419","v":0},{"$f":"J2418-J2419","v":0},{"$f":"K2418-K2419","v":0},0,{"$f":"M2418-M2419","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2423-F2424","v":0},{"$f":"G2423-G2424","v":0},{"$f":"H2423-H2424","v":0},{"$f":"I2423-I2424","v":0},{"$f":"J2423-J2424","v":0},{"$f":"K2423-K2424","v":0},0,{"$f":"M2423-M2424","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"Gross value of disposals","$'000"]
[null,null,null,"less Accumulated depreciation on disposals","$'000"]
[null,null,null,"Net value of disposals","$'000",{"$f":"F2428-F2429","v":0},{"$f":"G2428-G2429","v":0},{"$f":"H2428-H2429","v":0},{"$f":"I2428-I2429","v":0},{"$f":"J2428-J2429","v":0},{"$f":"K2428-K2429","v":0},0,{"$f":"M2428-M2429","v":0},0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"5.6.1","index":24,"n_rows":3810,"n_cols":40,"rows_kept":3810,"cut":false,"hidden":false,"merged":[[3786,1,3787,3],[0,26,2,28],[3033,1,3034,3],[1521,1,1522,3],[9,1,10,3],[765,1,766,3],[2277,1,2278,3],[4,5,7,8]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"5.6.1 CAPITAL EXPENDITURE",null,null,null,"Entities are to provide total capital expenditure (i.e. include capital contributions).  Establishment costs are shown separately in this Schedule and included in 2009/10 capital expenditure.\n\nCapital expenditures is to be entered in the year that the asset is commissioned. See 5.6.2 worksheet.\n\nSee section 5.6.1 of the Information Requirements."]
[]
[]
[null,{"$f":"CONCATENATE(\"Capital Expenditure for \",'Business Details'!$D$9)","v":"Capital Expenditure for Queensland Urban Utilities"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"The entity is required to include a complete list of projects for sampling purposes."]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J11+1","v":2014},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents",null,"Dist","Dist","Prod","Item","Item","Item","Item","Item","Item","Flag","Flag","Allocation"]
[]
[null,{"$f":"\"Geographic Area 1 - \"&'Business Details'!D12","v":"Geographic Area 1 - Brisbane"},null,null,null,"V5","V5","V5","V5","V5","V5","V5"]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$27:$D$761,$D17,F$27:F$761)","v":31068.230860852454},{"$f":"SUMIF($D$27:$D$761,$D17,G$27:G$761)","v":49450.116099999992},3413.2999999999997,17422.1361,70416.324385492509,21811.714915965524,120346.28464131519]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",38995,50992.240230000003,60495.500000000007,81912.829899999997,113752.08469875751,121250.28712756892,124017.00743168916]
[null,null,null,"value of capex - improvements","$'000",0,0,7783.2539836287397,11634.032730000679,25107.317468057456,20752.511692023025,27581.697384199615]
[null,null,null,"value of capex - compliance","$'000",11340,36613.195365932406,3090.12,9863.0130000000008,7757.8797600000007,3876.5667211512136,3646.1592547990535]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",45209.000000000007,43676.675000000003,41082.293000000005,37581.530093227018,39889.831280738959,43037.730726696282,44789.114491578606]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F17:F21)","v":126612.23086085246},180732.22669593239,115864.46698362875,158413.54182322772,256923.43759304643,210728.81118340496,{"$f":"SUM(L17:L21)","v":320380.26320358162},{"$f":"SUM(M17:M20)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!K:K)))","v":0},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!L:L)))","v":0},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!M:M)))","v":30.290000000000003},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!N:N)))","v":87.88000000000001},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!O:O)))","v":403.26},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!P:P)))","v":362.52488756505699},{"$f":"$AN27*(SUMIF(Datastore!$A:$A,$AD27&$AE27&\"|\"&$AF27&$AG27&$AH27&$AI27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL27,1,IF($AM27,SUMIF(Allocation!$A:$A,$AC27&$AJ27,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC27&$AJ27&\"|\"&$AK27,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!K:K)))","v":230},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!L:L)))","v":1682.05773},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!M:M)))","v":82},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!N:N)))","v":1090},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!O:O)))","v":4653},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!P:P)))","v":1556.6725374441962},{"$f":"$AN28*(SUMIF(Datastore!$A:$A,$AD28&$AE28&\"|\"&$AF28&$AG28&$AH28&$AI28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL28,1,IF($AM28,SUMIF(Allocation!$A:$A,$AC28&$AJ28,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC28&$AJ28&\"|\"&$AK28,Allocation!Q:Q)))","v":1595.4513678827848},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!K:K)))","v":0},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!L:L)))","v":0},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!M:M)))","v":16.309999999999999},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!N:N)))","v":1781.0659999999998},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!O:O)))","v":217.14},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!P:P)))","v":195.2057086888768},{"$f":"$AN29*(SUMIF(Datastore!$A:$A,$AD29&$AE29&\"|\"&$AF29&$AG29&$AH29&$AI29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL29,1,IF($AM29,SUMIF(Allocation!$A:$A,$AC29&$AJ29,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC29&$AJ29&\"|\"&$AK29,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!K:K)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!L:L)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!M:M)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!N:N)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!O:O)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!P:P)))","v":0},{"$f":"$AN30*(SUMIF(Datastore!$A:$A,$AD30&$AE30&\"|\"&$AF30&$AG30&$AH30&$AI30&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL30,1,IF($AM30,SUMIF(Allocation!$A:$A,$AC30&$AJ30,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC30&$AJ30&\"|\"&$AK30,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!K:K)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!L:L)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!M:M)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!N:N)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!O:O)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!P:P)))","v":0},{"$f":"$AN31*(SUMIF(Datastore!$A:$A,$AD31&$AE31&\"|\"&$AF31&$AG31&$AH31&$AI31&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL31,1,IF($AM31,SUMIF(Allocation!$A:$A,$AC31&$AJ31,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC31&$AJ31&\"|\"&$AK31,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F27:F31)","v":230},1682.05773,128.6,2958.9459999999999,5273.4000000000005,2114.4031336981302,{"$f":"SUM(L27:L31)","v":1595.4513678827848},{"$f":"SUM(M27:M30)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!K:K)))","v":1058},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!L:L)))","v":50.314},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!M:M)))","v":55.539380000000008},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!N:N)))","v":154.85041000000001},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!O:O)))","v":683.61734999999999},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!P:P)))","v":658.54075087908495},{"$f":"$AN35*(SUMIF(Datastore!$A:$A,$AD35&$AE35&\"|\"&$AF35&$AG35&$AH35&$AI35&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL35,1,IF($AM35,SUMIF(Allocation!$A:$A,$AC35&$AJ35,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC35&$AJ35&\"|\"&$AK35,Allocation!Q:Q)))","v":189.19244596820423},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!K:K)))","v":0},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!L:L)))","v":0},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!M:M)))","v":0},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!N:N)))","v":400},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!O:O)))","v":145},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!P:P)))","v":1349.1161991183033},{"$f":"$AN36*(SUMIF(Datastore!$A:$A,$AD36&$AE36&\"|\"&$AF36&$AG36&$AH36&$AI36&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL36,1,IF($AM36,SUMIF(Allocation!$A:$A,$AC36&$AJ36,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC36&$AJ36&\"|\"&$AK36,Allocation!Q:Q)))","v":1382.7245188317468},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!K:K)))","v":0},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!L:L)))","v":0},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!M:M)))","v":29.252707999999995},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!N:N)))","v":82.066305999999983},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!O:O)))","v":364.55690999999996},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!P:P)))","v":347.3526260941232},{"$f":"$AN37*(SUMIF(Datastore!$A:$A,$AD37&$AE37&\"|\"&$AF37&$AG37&$AH37&$AI37&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL37,1,IF($AM37,SUMIF(Allocation!$A:$A,$AC37&$AJ37,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC37&$AJ37&\"|\"&$AK37,Allocation!Q:Q)))","v":84.408937431968027},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!K:K)))","v":0},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!L:L)))","v":0},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!M:M)))","v":0.65311199999999991},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!N:N)))","v":1.3146839999999997},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!O:O)))","v":3.54474},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!P:P)))","v":7.2462397638455798},{"$f":"$AN38*(SUMIF(Datastore!$A:$A,$AD38&$AE38&\"|\"&$AF38&$AG38&$AH38&$AI38&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL38,1,IF($AM38,SUMIF(Allocation!$A:$A,$AC38&$AJ38,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC38&$AJ38&\"|\"&$AK38,Allocation!Q:Q)))","v":17.463918089372697},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!K:K)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!L:L)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!M:M)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!N:N)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!O:O)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!P:P)))","v":0},{"$f":"$AN39*(SUMIF(Datastore!$A:$A,$AD39&$AE39&\"|\"&$AF39&$AG39&$AH39&$AI39&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL39,1,IF($AM39,SUMIF(Allocation!$A:$A,$AC39&$AJ39,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC39&$AJ39&\"|\"&$AK39,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F35:F39)","v":1058},50.314,85.4452,638.23139999999989,1196.7190000000001,2362.255815855357,{"$f":"SUM(L35:L39)","v":1673.7898203212919},{"$f":"SUM(M35:M38)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!K:K)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!L:L)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!M:M)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!N:N)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!O:O)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!P:P)))","v":0},{"$f":"$AN43*(SUMIF(Datastore!$A:$A,$AD43&$AE43&\"|\"&$AF43&$AG43&$AH43&$AI43&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL43,1,IF($AM43,SUMIF(Allocation!$A:$A,$AC43&$AJ43,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC43&$AJ43&\"|\"&$AK43,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!K:K)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!L:L)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!M:M)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!N:N)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!O:O)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!P:P)))","v":0},{"$f":"$AN44*(SUMIF(Datastore!$A:$A,$AD44&$AE44&\"|\"&$AF44&$AG44&$AH44&$AI44&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL44,1,IF($AM44,SUMIF(Allocation!$A:$A,$AC44&$AJ44,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC44&$AJ44&\"|\"&$AK44,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!K:K)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!L:L)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!M:M)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!N:N)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!O:O)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!P:P)))","v":0},{"$f":"$AN45*(SUMIF(Datastore!$A:$A,$AD45&$AE45&\"|\"&$AF45&$AG45&$AH45&$AI45&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL45,1,IF($AM45,SUMIF(Allocation!$A:$A,$AC45&$AJ45,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC45&$AJ45&\"|\"&$AK45,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!K:K)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!L:L)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!M:M)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!N:N)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!O:O)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!P:P)))","v":0},{"$f":"$AN46*(SUMIF(Datastore!$A:$A,$AD46&$AE46&\"|\"&$AF46&$AG46&$AH46&$AI46&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL46,1,IF($AM46,SUMIF(Allocation!$A:$A,$AC46&$AJ46,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC46&$AJ46&\"|\"&$AK46,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!K:K)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!L:L)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!M:M)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!N:N)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!O:O)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!P:P)))","v":0},{"$f":"$AN47*(SUMIF(Datastore!$A:$A,$AD47&$AE47&\"|\"&$AF47&$AG47&$AH47&$AI47&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL47,1,IF($AM47,SUMIF(Allocation!$A:$A,$AC47&$AJ47,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC47&$AJ47&\"|\"&$AK47,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F43:F47)","v":0},0,0,0,0,0,{"$f":"SUM(L43:L47)","v":0},{"$f":"SUM(M43:M46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!K:K)))","v":0},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!L:L)))","v":0},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!M:M)))","v":9.0869999999999997},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!N:N)))","v":26.364000000000001},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!O:O)))","v":120.97799999999999},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!P:P)))","v":108.7574662695171},{"$f":"$AN51*(SUMIF(Datastore!$A:$A,$AD51&$AE51&\"|\"&$AF51&$AG51&$AH51&$AI51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL51,1,IF($AM51,SUMIF(Allocation!$A:$A,$AC51&$AJ51,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC51&$AJ51&\"|\"&$AK51,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!K:K)))","v":0},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!L:L)))","v":635.67631999999992},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!M:M)))","v":1133},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!N:N)))","v":503},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!O:O)))","v":457},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!P:P)))","v":1622.4329614682415},{"$f":"$AN52*(SUMIF(Datastore!$A:$A,$AD52&$AE52&\"|\"&$AF52&$AG52&$AH52&$AI52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL52,1,IF($AM52,SUMIF(Allocation!$A:$A,$AC52&$AJ52,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC52&$AJ52&\"|\"&$AK52,Allocation!Q:Q)))","v":1627.0444642765033},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!K:K)))","v":0},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!L:L)))","v":0},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!M:M)))","v":4.8929999999999998},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!N:N)))","v":29.195999999999998},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!O:O)))","v":65.141999999999996},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!P:P)))","v":320.57590207746836},{"$f":"$AN53*(SUMIF(Datastore!$A:$A,$AD53&$AE53&\"|\"&$AF53&$AG53&$AH53&$AI53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL53,1,IF($AM53,SUMIF(Allocation!$A:$A,$AC53&$AJ53,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC53&$AJ53&\"|\"&$AK53,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!K:K)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!L:L)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!M:M)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!N:N)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!O:O)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!P:P)))","v":0},{"$f":"$AN54*(SUMIF(Datastore!$A:$A,$AD54&$AE54&\"|\"&$AF54&$AG54&$AH54&$AI54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL54,1,IF($AM54,SUMIF(Allocation!$A:$A,$AC54&$AJ54,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC54&$AJ54&\"|\"&$AK54,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!K:K)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!L:L)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!M:M)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!N:N)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!O:O)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!P:P)))","v":0},{"$f":"$AN55*(SUMIF(Datastore!$A:$A,$AD55&$AE55&\"|\"&$AF55&$AG55&$AH55&$AI55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL55,1,IF($AM55,SUMIF(Allocation!$A:$A,$AC55&$AJ55,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC55&$AJ55&\"|\"&$AK55,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F51:F55)","v":0},635.67631999999992,1146.98,558.56000000000006,643.11999999999989,2051.766329815227,{"$f":"SUM(L51:L55)","v":1627.0444642765033},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!K:K)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!L:L)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!M:M)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!N:N)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!O:O)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!P:P)))","v":0},{"$f":"$AN59*(SUMIF(Datastore!$A:$A,$AD59&$AE59&\"|\"&$AF59&$AG59&$AH59&$AI59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL59,1,IF($AM59,SUMIF(Allocation!$A:$A,$AC59&$AJ59,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC59&$AJ59&\"|\"&$AK59,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!K:K)))","v":0},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!L:L)))","v":0},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!M:M)))","v":3754},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!N:N)))","v":4555},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!O:O)))","v":5607},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!P:P)))","v":4138.7966870133478},{"$f":"$AN60*(SUMIF(Datastore!$A:$A,$AD60&$AE60&\"|\"&$AF60&$AG60&$AH60&$AI60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL60,1,IF($AM60,SUMIF(Allocation!$A:$A,$AC60&$AJ60,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC60&$AJ60&\"|\"&$AK60,Allocation!Q:Q)))","v":4086.0404669209274},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!K:K)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!L:L)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!M:M)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!N:N)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!O:O)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!P:P)))","v":0},{"$f":"$AN61*(SUMIF(Datastore!$A:$A,$AD61&$AE61&\"|\"&$AF61&$AG61&$AH61&$AI61&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL61,1,IF($AM61,SUMIF(Allocation!$A:$A,$AC61&$AJ61,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC61&$AJ61&\"|\"&$AK61,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!K:K)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!L:L)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!M:M)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!N:N)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!O:O)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!P:P)))","v":0},{"$f":"$AN62*(SUMIF(Datastore!$A:$A,$AD62&$AE62&\"|\"&$AF62&$AG62&$AH62&$AI62&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL62,1,IF($AM62,SUMIF(Allocation!$A:$A,$AC62&$AJ62,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC62&$AJ62&\"|\"&$AK62,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!K:K)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!L:L)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!M:M)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!N:N)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!O:O)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!P:P)))","v":0},{"$f":"$AN63*(SUMIF(Datastore!$A:$A,$AD63&$AE63&\"|\"&$AF63&$AG63&$AH63&$AI63&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL63,1,IF($AM63,SUMIF(Allocation!$A:$A,$AC63&$AJ63,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC63&$AJ63&\"|\"&$AK63,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F59:F63)","v":0},0,3754,4555,5607,4138.7966870133478,{"$f":"SUM(L59:L63)","v":4086.0404669209274},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!K:K)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!L:L)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!M:M)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!N:N)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!O:O)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!P:P)))","v":0},{"$f":"$AN67*(SUMIF(Datastore!$A:$A,$AD67&$AE67&\"|\"&$AF67&$AG67&$AH67&$AI67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL67,1,IF($AM67,SUMIF(Allocation!$A:$A,$AC67&$AJ67,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC67&$AJ67&\"|\"&$AK67,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!K:K)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!L:L)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!M:M)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!N:N)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!O:O)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!P:P)))","v":0},{"$f":"$AN68*(SUMIF(Datastore!$A:$A,$AD68&$AE68&\"|\"&$AF68&$AG68&$AH68&$AI68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL68,1,IF($AM68,SUMIF(Allocation!$A:$A,$AC68&$AJ68,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC68&$AJ68&\"|\"&$AK68,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!K:K)))","v":0},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!L:L)))","v":0},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!M:M)))","v":97.210156217335751},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!N:N)))","v":120.7420475392634},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!O:O)))","v":686.50602505963059},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!P:P)))","v":554.96112095353828},{"$f":"$AN69*(SUMIF(Datastore!$A:$A,$AD69&$AE69&\"|\"&$AF69&$AG69&$AH69&$AI69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL69,1,IF($AM69,SUMIF(Allocation!$A:$A,$AC69&$AJ69,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC69&$AJ69&\"|\"&$AK69,Allocation!Q:Q)))","v":1043.7496652100806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!K:K)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!L:L)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!M:M)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!N:N)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!O:O)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!P:P)))","v":0},{"$f":"$AN70*(SUMIF(Datastore!$A:$A,$AD70&$AE70&\"|\"&$AF70&$AG70&$AH70&$AI70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL70,1,IF($AM70,SUMIF(Allocation!$A:$A,$AC70&$AJ70,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC70&$AJ70&\"|\"&$AK70,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!K:K)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!L:L)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!M:M)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!N:N)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!O:O)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!P:P)))","v":0},{"$f":"$AN71*(SUMIF(Datastore!$A:$A,$AD71&$AE71&\"|\"&$AF71&$AG71&$AH71&$AI71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL71,1,IF($AM71,SUMIF(Allocation!$A:$A,$AC71&$AJ71,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC71&$AJ71&\"|\"&$AK71,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F67:F71)","v":0},0,97.210156217335751,120.7420475392634,686.50602505963059,554.96112095353828,{"$f":"SUM(L67:L71)","v":1043.7496652100806},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!K:K)))","v":438.94358166916675},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!L:L)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!M:M)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!N:N)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!O:O)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!P:P)))","v":0},{"$f":"$AN75*(SUMIF(Datastore!$A:$A,$AD75&$AE75&\"|\"&$AF75&$AG75&$AH75&$AI75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL75,1,IF($AM75,SUMIF(Allocation!$A:$A,$AC75&$AJ75,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC75&$AJ75&\"|\"&$AK75,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!K:K)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!L:L)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!M:M)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!N:N)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!O:O)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!P:P)))","v":0},{"$f":"$AN76*(SUMIF(Datastore!$A:$A,$AD76&$AE76&\"|\"&$AF76&$AG76&$AH76&$AI76&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL76,1,IF($AM76,SUMIF(Allocation!$A:$A,$AC76&$AJ76,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC76&$AJ76&\"|\"&$AK76,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!K:K)))","v":0},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!L:L)))","v":0},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!M:M)))","v":874.8914059560218},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!N:N)))","v":1086.6784278533705},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!O:O)))","v":6178.5542255366754},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!P:P)))","v":4994.650088581845},{"$f":"$AN77*(SUMIF(Datastore!$A:$A,$AD77&$AE77&\"|\"&$AF77&$AG77&$AH77&$AI77&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL77,1,IF($AM77,SUMIF(Allocation!$A:$A,$AC77&$AJ77,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC77&$AJ77&\"|\"&$AK77,Allocation!Q:Q)))","v":9393.7469868907265},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!K:K)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!L:L)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!M:M)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!N:N)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!O:O)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!P:P)))","v":0},{"$f":"$AN78*(SUMIF(Datastore!$A:$A,$AD78&$AE78&\"|\"&$AF78&$AG78&$AH78&$AI78&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL78,1,IF($AM78,SUMIF(Allocation!$A:$A,$AC78&$AJ78,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC78&$AJ78&\"|\"&$AK78,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!K:K)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!L:L)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!M:M)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!N:N)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!O:O)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!P:P)))","v":0},{"$f":"$AN79*(SUMIF(Datastore!$A:$A,$AD79&$AE79&\"|\"&$AF79&$AG79&$AH79&$AI79&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL79,1,IF($AM79,SUMIF(Allocation!$A:$A,$AC79&$AJ79,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC79&$AJ79&\"|\"&$AK79,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F75:F79)","v":438.94358166916675},0,874.8914059560218,1086.6784278533705,6178.5542255366754,4994.650088581845,{"$f":"SUM(L75:L79)","v":9393.7469868907265},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!K:K)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!L:L)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!M:M)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!N:N)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!O:O)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!P:P)))","v":0},{"$f":"$AN83*(SUMIF(Datastore!$A:$A,$AD83&$AE83&\"|\"&$AF83&$AG83&$AH83&$AI83&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL83,1,IF($AM83,SUMIF(Allocation!$A:$A,$AC83&$AJ83,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC83&$AJ83&\"|\"&$AK83,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!K:K)))","v":392.96015503028343},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!L:L)))","v":1093.0666207724644},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!M:M)))","v":7149.0341457316626},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!N:N)))","v":2921.1616343817454},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!O:O)))","v":3592.9288605847869},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!P:P)))","v":3360.9593765790955},{"$f":"$AN84*(SUMIF(Datastore!$A:$A,$AD84&$AE84&\"|\"&$AF84&$AG84&$AH84&$AI84&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL84,1,IF($AM84,SUMIF(Allocation!$A:$A,$AC84&$AJ84,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC84&$AJ84&\"|\"&$AK84,Allocation!Q:Q)))","v":2472.4398758291036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!K:K)))","v":0},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!L:L)))","v":0},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!M:M)))","v":0},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!N:N)))","v":0},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!O:O)))","v":210.42043107377961},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!P:P)))","v":270.26048380340109},{"$f":"$AN85*(SUMIF(Datastore!$A:$A,$AD85&$AE85&\"|\"&$AF85&$AG85&$AH85&$AI85&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL85,1,IF($AM85,SUMIF(Allocation!$A:$A,$AC85&$AJ85,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC85&$AJ85&\"|\"&$AK85,Allocation!Q:Q)))","v":276.99304008840505},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!K:K)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!L:L)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!M:M)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!N:N)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!O:O)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!P:P)))","v":0},{"$f":"$AN86*(SUMIF(Datastore!$A:$A,$AD86&$AE86&\"|\"&$AF86&$AG86&$AH86&$AI86&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL86,1,IF($AM86,SUMIF(Allocation!$A:$A,$AC86&$AJ86,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC86&$AJ86&\"|\"&$AK86,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!K:K)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!L:L)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!M:M)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!N:N)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!O:O)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!P:P)))","v":0},{"$f":"$AN87*(SUMIF(Datastore!$A:$A,$AD87&$AE87&\"|\"&$AF87&$AG87&$AH87&$AI87&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL87,1,IF($AM87,SUMIF(Allocation!$A:$A,$AC87&$AJ87,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC87&$AJ87&\"|\"&$AK87,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F83:F87)","v":392.96015503028343},1093.0666207724644,7149.0341457316626,2921.1616343817454,3803.3492916585665,3631.2198603824968,{"$f":"SUM(L83:L87)","v":2749.4329159175086},{"$f":"SUM(M83:M86)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!K:K)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!L:L)))","v":2170.08446},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!M:M)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!N:N)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!O:O)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!P:P)))","v":0},{"$f":"$AN91*(SUMIF(Datastore!$A:$A,$AD91&$AE91&\"|\"&$AF91&$AG91&$AH91&$AI91&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL91,1,IF($AM91,SUMIF(Allocation!$A:$A,$AC91&$AJ91,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC91&$AJ91&\"|\"&$AK91,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!K:K)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!L:L)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!M:M)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!N:N)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!O:O)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!P:P)))","v":0},{"$f":"$AN92*(SUMIF(Datastore!$A:$A,$AD92&$AE92&\"|\"&$AF92&$AG92&$AH92&$AI92&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL92,1,IF($AM92,SUMIF(Allocation!$A:$A,$AC92&$AJ92,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC92&$AJ92&\"|\"&$AK92,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!K:K)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!L:L)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!M:M)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!N:N)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!O:O)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!P:P)))","v":0},{"$f":"$AN93*(SUMIF(Datastore!$A:$A,$AD93&$AE93&\"|\"&$AF93&$AG93&$AH93&$AI93&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL93,1,IF($AM93,SUMIF(Allocation!$A:$A,$AC93&$AJ93,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC93&$AJ93&\"|\"&$AK93,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!K:K)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!L:L)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!M:M)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!N:N)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!O:O)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!P:P)))","v":0},{"$f":"$AN94*(SUMIF(Datastore!$A:$A,$AD94&$AE94&\"|\"&$AF94&$AG94&$AH94&$AI94&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL94,1,IF($AM94,SUMIF(Allocation!$A:$A,$AC94&$AJ94,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC94&$AJ94&\"|\"&$AK94,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!K:K)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!L:L)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!M:M)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!N:N)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!O:O)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!P:P)))","v":0},{"$f":"$AN95*(SUMIF(Datastore!$A:$A,$AD95&$AE95&\"|\"&$AF95&$AG95&$AH95&$AI95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL95,1,IF($AM95,SUMIF(Allocation!$A:$A,$AC95&$AJ95,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC95&$AJ95&\"|\"&$AK95,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F91:F95)","v":0},2170.08446,0,0,0,0,{"$f":"SUM(L91:L95)","v":0},{"$f":"SUM(M91:M94)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!K:K)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!L:L)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!M:M)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!N:N)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!O:O)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!P:P)))","v":0},{"$f":"$AN99*(SUMIF(Datastore!$A:$A,$AD99&$AE99&\"|\"&$AF99&$AG99&$AH99&$AI99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL99,1,IF($AM99,SUMIF(Allocation!$A:$A,$AC99&$AJ99,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC99&$AJ99&\"|\"&$AK99,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!K:K)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!L:L)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!M:M)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!N:N)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!O:O)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!P:P)))","v":0},{"$f":"$AN100*(SUMIF(Datastore!$A:$A,$AD100&$AE100&\"|\"&$AF100&$AG100&$AH100&$AI100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL100,1,IF($AM100,SUMIF(Allocation!$A:$A,$AC100&$AJ100,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC100&$AJ100&\"|\"&$AK100,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!K:K)))","v":0},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!L:L)))","v":0},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!M:M)))","v":0},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!N:N)))","v":0},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!O:O)))","v":32.231195268393655},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!P:P)))","v":0},{"$f":"$AN101*(SUMIF(Datastore!$A:$A,$AD101&$AE101&\"|\"&$AF101&$AG101&$AH101&$AI101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL101,1,IF($AM101,SUMIF(Allocation!$A:$A,$AC101&$AJ101,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC101&$AJ101&\"|\"&$AK101,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!K:K)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!L:L)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!M:M)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!N:N)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!O:O)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!P:P)))","v":0},{"$f":"$AN102*(SUMIF(Datastore!$A:$A,$AD102&$AE102&\"|\"&$AF102&$AG102&$AH102&$AI102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL102,1,IF($AM102,SUMIF(Allocation!$A:$A,$AC102&$AJ102,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC102&$AJ102&\"|\"&$AK102,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C",null,5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!K:K)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!L:L)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!M:M)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!N:N)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!O:O)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!P:P)))","v":0},{"$f":"$AN103*(SUMIF(Datastore!$A:$A,$AD103&$AE103&\"|\"&$AF103&$AG103&$AH103&$AI103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL103,1,IF($AM103,SUMIF(Allocation!$A:$A,$AC103&$AJ103,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC103&$AJ103&\"|\"&$AK103,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C",null,5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F99:F103)","v":0},0,0,0,32.231195268393655,0,{"$f":"SUM(L99:L103)","v":0},{"$f":"SUM(M99:M102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F107:F111)","v":0},0,0,0,0,0,{"$f":"SUM(L107:L111)","v":0},{"$f":"SUM(M107:M110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F115:F119)","v":0},0,0,0,0,0,{"$f":"SUM(L115:L119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!K:K)))","v":0},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!L:L)))","v":0},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!M:M)))","v":686.53362000000004},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!N:N)))","v":6620.34159},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!O:O)))","v":1396.6696500000003},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!P:P)))","v":1375.6745327667743},{"$f":"$AN123*(SUMIF(Datastore!$A:$A,$AD123&$AE123&\"|\"&$AF123&$AG123&$AH123&$AI123&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL123,1,IF($AM123,SUMIF(Allocation!$A:$A,$AC123&$AJ123,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC123&$AJ123&\"|\"&$AK123,Allocation!Q:Q)))","v":752.2942531825222},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!K:K)))","v":28932},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!L:L)))","v":18841.226790000001},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!M:M)))","v":11393.7},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!N:N)))","v":14438.1},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!O:O)))","v":20155.16},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!P:P)))","v":18003.416236255434},{"$f":"$AN124*(SUMIF(Datastore!$A:$A,$AD124&$AE124&\"|\"&$AF124&$AG124&$AH124&$AI124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL124,1,IF($AM124,SUMIF(Allocation!$A:$A,$AC124&$AJ124,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC124&$AJ124&\"|\"&$AK124,Allocation!Q:Q)))","v":17695.251165993213},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!K:K)))","v":0},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!L:L)))","v":0},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!M:M)))","v":4578.6606919999995},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!N:N)))","v":4476.5374939999992},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!O:O)))","v":3021.3140899999999},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!P:P)))","v":946.22601791732268},{"$f":"$AN125*(SUMIF(Datastore!$A:$A,$AD125&$AE125&\"|\"&$AF125&$AG125&$AH125&$AI125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL125,1,IF($AM125,SUMIF(Allocation!$A:$A,$AC125&$AJ125,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC125&$AJ125&\"|\"&$AK125,Allocation!Q:Q)))","v":490.0982513873177},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!K:K)))","v":11340},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!L:L)))","v":3137},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!M:M)))","v":550.04048799999998},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!N:N)))","v":406.07451599999996},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!O:O)))","v":64.477260000000015},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!P:P)))","v":70.959344506750242},{"$f":"$AN126*(SUMIF(Datastore!$A:$A,$AD126&$AE126&\"|\"&$AF126&$AG126&$AH126&$AI126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL126,1,IF($AM126,SUMIF(Allocation!$A:$A,$AC126&$AJ126,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC126&$AJ126&\"|\"&$AK126,Allocation!Q:Q)))","v":84.045543106215376},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!K:K)))","v":24643},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!L:L)))","v":23425.807000000001},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!M:M)))","v":12772.475},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!N:N)))","v":17943.590869088515},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!O:O)))","v":19751.930501513281},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!P:P)))","v":21590.698806037984},{"$f":"$AN127*(SUMIF(Datastore!$A:$A,$AD127&$AE127&\"|\"&$AF127&$AG127&$AH127&$AI127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL127,1,IF($AM127,SUMIF(Allocation!$A:$A,$AC127&$AJ127,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC127&$AJ127&\"|\"&$AK127,Allocation!Q:Q)))","v":22561.235464078185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F123:F127)","v":64915},45404.033790000001,29981.409800000001,43884.644469088518,44389.551501513284,41986.974937484265,{"$f":"SUM(L123:L127)","v":41582.924677747447},{"$f":"SUM(M123:M126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC134&'5.6.1'!$AJ134&\"|\"&$AK134,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN134","v":16982.936877796827},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,null,null,null,null,1,"AQ**",null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F131:F135)","v":0},16982.936877796827,0,0,0,0,{"$f":"SUM(L131:L135)","v":0},{"$f":"SUM(M131:M134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F139:F143)","v":0},0,0,0,0,0,{"$f":"SUM(L139:L143)","v":0},{"$f":"SUM(M139:M142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F151:F155)","v":0},0,0,0,0,0,{"$f":"SUM(L151:L155)","v":0},{"$f":"SUM(M151:M154)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F159:F163)","v":0},0,0,0,0,0,{"$f":"SUM(L159:L163)","v":0},{"$f":"SUM(M159:M162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F167:F171)","v":0},0,0,0,0,0,{"$f":"SUM(L167:L171)","v":0},{"$f":"SUM(M167:M170)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F175:F179)","v":0},0,0,0,0,0,{"$f":"SUM(L175:L179)","v":0},{"$f":"SUM(M175:M178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F183:F187)","v":0},0,0,0,0,0,{"$f":"SUM(L183:L187)","v":0},{"$f":"SUM(M183:M186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F191:F195)","v":0},0,0,0,0,0,{"$f":"SUM(L191:L195)","v":0},{"$f":"SUM(M191:M194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F199:F203)","v":0},0,0,0,0,0,{"$f":"SUM(L199:L203)","v":0},{"$f":"SUM(M199:M202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F207:F211)","v":0},0,0,0,0,0,{"$f":"SUM(L207:L211)","v":0},{"$f":"SUM(M207:M210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F215:F219)","v":0},0,0,0,0,0,{"$f":"SUM(L215:L219)","v":0},{"$f":"SUM(M215:M218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F223:F227)","v":0},0,0,0,0,0,{"$f":"SUM(L223:L227)","v":0},{"$f":"SUM(M223:M226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F231:F235)","v":0},0,0,0,0,0,{"$f":"SUM(L231:L235)","v":0},{"$f":"SUM(M231:M234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F239:F243)","v":0},0,0,0,0,0,{"$f":"SUM(L239:L243)","v":0},{"$f":"SUM(M239:M242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F247:F251)","v":0},0,0,0,0,0,{"$f":"SUM(L247:L251)","v":0},{"$f":"SUM(M247:M250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F255:F259)","v":0},0,0,0,0,0,{"$f":"SUM(L255:L259)","v":0},{"$f":"SUM(M255:M258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F263:F267)","v":0},0,0,0,0,0,{"$f":"SUM(L263:L267)","v":0},{"$f":"SUM(M263:M266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!K:K)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!L:L)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!M:M)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!N:N)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!O:O)))","v":0},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!P:P)))","v":2116.3961303566607},{"$f":"$AN275*(SUMIF(Datastore!$A:$A,$AD275&$AE275&\"|\"&$AF275&$AG275&$AH275&$AI275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL275,1,IF($AM275,SUMIF(Allocation!$A:$A,$AC275&$AJ275,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC275&$AJ275&\"|\"&$AK275,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!K:K)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!L:L)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!M:M)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!N:N)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!O:O)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!P:P)))","v":0},{"$f":"$AN276*(SUMIF(Datastore!$A:$A,$AD276&$AE276&\"|\"&$AF276&$AG276&$AH276&$AI276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL276,1,IF($AM276,SUMIF(Allocation!$A:$A,$AC276&$AJ276,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC276&$AJ276&\"|\"&$AK276,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!K:K)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!L:L)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!M:M)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!N:N)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!O:O)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!P:P)))","v":0},{"$f":"$AN277*(SUMIF(Datastore!$A:$A,$AD277&$AE277&\"|\"&$AF277&$AG277&$AH277&$AI277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL277,1,IF($AM277,SUMIF(Allocation!$A:$A,$AC277&$AJ277,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC277&$AJ277&\"|\"&$AK277,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!K:K)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!L:L)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!M:M)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!N:N)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!O:O)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!P:P)))","v":0},{"$f":"$AN278*(SUMIF(Datastore!$A:$A,$AD278&$AE278&\"|\"&$AF278&$AG278&$AH278&$AI278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL278,1,IF($AM278,SUMIF(Allocation!$A:$A,$AC278&$AJ278,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC278&$AJ278&\"|\"&$AK278,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!K:K)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!L:L)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!M:M)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!N:N)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!O:O)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!P:P)))","v":0},{"$f":"$AN279*(SUMIF(Datastore!$A:$A,$AD279&$AE279&\"|\"&$AF279&$AG279&$AH279&$AI279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL279,1,IF($AM279,SUMIF(Allocation!$A:$A,$AC279&$AJ279,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC279&$AJ279&\"|\"&$AK279,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F275:F279)","v":0},0,0,0,0,2116.3961303566607,{"$f":"SUM(L275:L279)","v":0},{"$f":"SUM(M275:M278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!K:K)))","v":10523.349180965624},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!L:L)))","v":7974.2969157089265},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!M:M)))","v":133.32565842471686},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!N:N)))","v":189.95033662873595},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!O:O)))","v":2350.2113757528832},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!P:P)))","v":1816.3734211731394},{"$f":"$AN283*(SUMIF(Datastore!$A:$A,$AD283&$AE283&\"|\"&$AF283&$AG283&$AH283&$AI283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL283,1,IF($AM283,SUMIF(Allocation!$A:$A,$AC283&$AJ283,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC283&$AJ283&\"|\"&$AK283,Allocation!Q:Q)))","v":2535.6771550347153},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","G",2,"x",1,0,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!K:K)))","v":0},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!L:L)))","v":0},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!M:M)))","v":3292.0006489938883},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!N:N)))","v":6771.4598225611217},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!O:O)))","v":7154.952109932231},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!P:P)))","v":3638.0832603668873},{"$f":"$AN284*(SUMIF(Datastore!$A:$A,$AD284&$AE284&\"|\"&$AF284&$AG284&$AH284&$AI284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL284,1,IF($AM284,SUMIF(Allocation!$A:$A,$AC284&$AJ284,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC284&$AJ284&\"|\"&$AK284,Allocation!Q:Q)))","v":3728.8930465252824},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","R",2,"x",1,0,{"$f":"AN276","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!K:K)))","v":0},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!L:L)))","v":0},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!M:M)))","v":42.308202739027685},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!N:N)))","v":85.164439192291468},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!O:O)))","v":229.62612626493004},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!P:P)))","v":992.59908164074375},{"$f":"$AN285*(SUMIF(Datastore!$A:$A,$AD285&$AE285&\"|\"&$AF285&$AG285&$AH285&$AI285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL285,1,IF($AM285,SUMIF(Allocation!$A:$A,$AC285&$AJ285,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC285&$AJ285&\"|\"&$AK285,Allocation!Q:Q)))","v":1668.2482993601627},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","M",2,"x",1,0,{"$f":"AN277","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!K:K)))","v":0},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!L:L)))","v":0},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!M:M)))","v":1644.8728675287477},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!N:N)))","v":1480.503498406666},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!O:O)))","v":4696.2267993540154},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!P:P)))","v":2565.4036618422001},{"$f":"$AN286*(SUMIF(Datastore!$A:$A,$AD286&$AE286&\"|\"&$AF286&$AG286&$AH286&$AI286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL286,1,IF($AM286,SUMIF(Allocation!$A:$A,$AC286&$AJ286,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC286&$AJ286&\"|\"&$AK286,Allocation!Q:Q)))","v":689.0252967841526},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN278","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!K:K)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!L:L)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!M:M)))","v":3357.5343975231699},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!N:N)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!O:O)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!P:P)))","v":0},{"$f":"$AN287*(SUMIF(Datastore!$A:$A,$AD287&$AE287&\"|\"&$AF287&$AG287&$AH287&$AI287&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL287,1,IF($AM287,SUMIF(Allocation!$A:$A,$AC287&$AJ287,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC287&$AJ287&\"|\"&$AK287,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","D",2,"x",1,0,{"$f":"AN279","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F283:F287)","v":10523.349180965624},7974.2969157089265,8470.0417752095509,8527.0780967888168,14431.016411304059,9012.4594250229711,{"$f":"SUM(L283:L287)","v":8621.8437977043141},{"$f":"SUM(M283:M286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!K:K)))","v":11786.048424206439},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!L:L)))","v":25784.447691339057},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!M:M)))","v":142.86637779215181},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!N:N)))","v":258.54323072095588},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!O:O)))","v":4952.4616424831347},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!P:P)))","v":0},{"$f":"$AN291*(SUMIF(Datastore!$A:$A,$AD291&$AE291&\"|\"&$AF291&$AG291&$AH291&$AI291&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL291,1,IF($AM291,SUMIF(Allocation!$A:$A,$AC291&$AJ291,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC291&$AJ291&\"|\"&$AK291,Allocation!Q:Q)))","v":22571.482001467357},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","G",2,"x",1,0,{"$f":"AN283","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!K:K)))","v":4683.7929246229405},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!L:L)))","v":0},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!M:M)))","v":10404.436447354194},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!N:N)))","v":21785.459845427726},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!O:O)))","v":18286.196271219877},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!P:P)))","v":9309.4075928844504},{"$f":"$AN292*(SUMIF(Datastore!$A:$A,$AD292&$AE292&\"|\"&$AF292&$AG292&$AH292&$AI292&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL292,1,IF($AM292,SUMIF(Allocation!$A:$A,$AC292&$AJ292,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC292&$AJ292&\"|\"&$AK292,Allocation!Q:Q)))","v":5053.2401782943471},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","R",2,"x",1,0,{"$f":"AN284","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!K:K)))","v":0},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!L:L)))","v":0},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!M:M)))","v":969.04467533103013},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!N:N)))","v":2062.8621722248467},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!O:O)))","v":4870.1959378538731},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!P:P)))","v":2458.2026143118323},{"$f":"$AN293*(SUMIF(Datastore!$A:$A,$AD293&$AE293&\"|\"&$AF293&$AG293&$AH293&$AI293&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL293,1,IF($AM293,SUMIF(Allocation!$A:$A,$AC293&$AJ293,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC293&$AJ293&\"|\"&$AK293,Allocation!Q:Q)))","v":1819.851160662254},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","M",2,"x",1,0,{"$f":"AN285","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!K:K)))","v":0},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!L:L)))","v":0},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!M:M)))","v":385.19170817182197},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!N:N)))","v":6424.7035757749427},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!O:O)))","v":1267.8837383342602},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!P:P)))","v":436.40649373594971},{"$f":"$AN294*(SUMIF(Datastore!$A:$A,$AD294&$AE294&\"|\"&$AF294&$AG294&$AH294&$AI294&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL294,1,IF($AM294,SUMIF(Allocation!$A:$A,$AC294&$AJ294,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC294&$AJ294&\"|\"&$AK294,Allocation!Q:Q)))","v":1937.8712111804496},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN286","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!K:K)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!L:L)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!M:M)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!N:N)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!O:O)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!P:P)))","v":0},{"$f":"$AN295*(SUMIF(Datastore!$A:$A,$AD295&$AE295&\"|\"&$AF295&$AG295&$AH295&$AI295&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL295,1,IF($AM295,SUMIF(Allocation!$A:$A,$AC295&$AJ295,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC295&$AJ295&\"|\"&$AK295,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","D",2,"x",1,0,{"$f":"AN287","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F291:F295)","v":16469.841348829381},25784.447691339057,11901.539208649197,30531.568824148471,29376.737589891149,12204.016700932232,{"$f":"SUM(L291:L295)","v":31382.444551604403},{"$f":"SUM(M291:M294)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!K:K)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!L:L)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!M:M)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!N:N)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!O:O)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!P:P)))","v":0},{"$f":"$AN299*(SUMIF(Datastore!$A:$A,$AD299&$AE299&\"|\"&$AF299&$AG299&$AH299&$AI299&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL299,1,IF($AM299,SUMIF(Allocation!$A:$A,$AC299&$AJ299,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC299&$AJ299&\"|\"&$AK299,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","G",2,"x",1,0,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!K:K)))","v":0},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!L:L)))","v":3770.5551586384731},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!M:M)))","v":0},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!N:N)))","v":17.109745843371474},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!O:O)))","v":76.993856295171625},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!P:P)))","v":665.41727749534505},{"$f":"$AN300*(SUMIF(Datastore!$A:$A,$AD300&$AE300&\"|\"&$AF300&$AG300&$AH300&$AI300&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL300,1,IF($AM300,SUMIF(Allocation!$A:$A,$AC300&$AJ300,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC300&$AJ300&\"|\"&$AK300,Allocation!Q:Q)))","v":198.20161155727519},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","R",2,"x",1,0,{"$f":"AN276","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!K:K)))","v":0},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!L:L)))","v":0},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!M:M)))","v":0},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!N:N)))","v":224.13767054816631},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!O:O)))","v":122.33468278010604},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!P:P)))","v":26.370565818837978},{"$f":"$AN301*(SUMIF(Datastore!$A:$A,$AD301&$AE301&\"|\"&$AF301&$AG301&$AH301&$AI301&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL301,1,IF($AM301,SUMIF(Allocation!$A:$A,$AC301&$AJ301,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC301&$AJ301&\"|\"&$AK301,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","M",2,"x",1,0,{"$f":"AN277","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!K:K)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!L:L)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!M:M)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!N:N)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!O:O)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!P:P)))","v":0},{"$f":"$AN302*(SUMIF(Datastore!$A:$A,$AD302&$AE302&\"|\"&$AF302&$AG302&$AH302&$AI302&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL302,1,IF($AM302,SUMIF(Allocation!$A:$A,$AC302&$AJ302,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC302&$AJ302&\"|\"&$AK302,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN278","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!K:K)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!L:L)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!M:M)))","v":136.87796674697179},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!N:N)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!O:O)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!P:P)))","v":0},{"$f":"$AN303*(SUMIF(Datastore!$A:$A,$AD303&$AE303&\"|\"&$AF303&$AG303&$AH303&$AI303&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL303,1,IF($AM303,SUMIF(Allocation!$A:$A,$AC303&$AJ303,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC303&$AJ303&\"|\"&$AK303,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","D",2,"x",1,0,{"$f":"AN279","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F299:F303)","v":0},3770.5551586384731,136.87796674697179,241.2474163915378,199.32853907527766,691.78784331418308,{"$f":"SUM(L299:L303)","v":198.20161155727519},{"$f":"SUM(M299:M302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!K:K)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!L:L)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!M:M)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!N:N)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!O:O)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!P:P)))","v":0},{"$f":"$AN307*(SUMIF(Datastore!$A:$A,$AD307&$AE307&\"|\"&$AF307&$AG307&$AH307&$AI307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL307,1,IF($AM307,SUMIF(Allocation!$A:$A,$AC307&$AJ307,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC307&$AJ307&\"|\"&$AK307,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","G",2,"x",1,0,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!K:K)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!L:L)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!M:M)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!N:N)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!O:O)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!P:P)))","v":0},{"$f":"$AN308*(SUMIF(Datastore!$A:$A,$AD308&$AE308&\"|\"&$AF308&$AG308&$AH308&$AI308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL308,1,IF($AM308,SUMIF(Allocation!$A:$A,$AC308&$AJ308,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC308&$AJ308&\"|\"&$AK308,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","R",2,"x",1,0,{"$f":"AN276","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!K:K)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!L:L)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!M:M)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!N:N)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!O:O)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!P:P)))","v":0},{"$f":"$AN309*(SUMIF(Datastore!$A:$A,$AD309&$AE309&\"|\"&$AF309&$AG309&$AH309&$AI309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL309,1,IF($AM309,SUMIF(Allocation!$A:$A,$AC309&$AJ309,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC309&$AJ309&\"|\"&$AK309,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","M",2,"x",1,0,{"$f":"AN277","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!K:K)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!L:L)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!M:M)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!N:N)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!O:O)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!P:P)))","v":0},{"$f":"$AN310*(SUMIF(Datastore!$A:$A,$AD310&$AE310&\"|\"&$AF310&$AG310&$AH310&$AI310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL310,1,IF($AM310,SUMIF(Allocation!$A:$A,$AC310&$AJ310,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC310&$AJ310&\"|\"&$AK310,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN278","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!K:K)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!L:L)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!M:M)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!N:N)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!O:O)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!P:P)))","v":0},{"$f":"$AN311*(SUMIF(Datastore!$A:$A,$AD311&$AE311&\"|\"&$AF311&$AG311&$AH311&$AI311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL311,1,IF($AM311,SUMIF(Allocation!$A:$A,$AC311&$AJ311,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC311&$AJ311&\"|\"&$AK311,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","D",2,"x",1,0,{"$f":"AN279","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F307:F311)","v":0},0,0,0,0,0,{"$f":"SUM(L307:L311)","v":0},{"$f":"SUM(M307:M310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!K:K)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!L:L)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!M:M)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!N:N)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!O:O)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!P:P)))","v":0},{"$f":"$AN315*(SUMIF(Datastore!$A:$A,$AD315&$AE315&\"|\"&$AF315&$AG315&$AH315&$AI315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL315,1,IF($AM315,SUMIF(Allocation!$A:$A,$AC315&$AJ315,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC315&$AJ315&\"|\"&$AK315,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!K:K)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!L:L)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!M:M)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!N:N)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!O:O)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!P:P)))","v":0},{"$f":"$AN316*(SUMIF(Datastore!$A:$A,$AD316&$AE316&\"|\"&$AF316&$AG316&$AH316&$AI316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL316,1,IF($AM316,SUMIF(Allocation!$A:$A,$AC316&$AJ316,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC316&$AJ316&\"|\"&$AK316,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN276","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!K:K)))","v":0},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!L:L)))","v":0},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!M:M)))","v":80.764195944189481},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!N:N)))","v":100.31497495345734},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!O:O)))","v":570.36331677959981},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!P:P)))","v":461.07310653725256},{"$f":"$AN317*(SUMIF(Datastore!$A:$A,$AD317&$AE317&\"|\"&$AF317&$AG317&$AH317&$AI317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL317,1,IF($AM317,SUMIF(Allocation!$A:$A,$AC317&$AJ317,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC317&$AJ317&\"|\"&$AK317,Allocation!Q:Q)))","v":867.16867617455898},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN277","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!K:K)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!L:L)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!M:M)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!N:N)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!O:O)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!P:P)))","v":0},{"$f":"$AN318*(SUMIF(Datastore!$A:$A,$AD318&$AE318&\"|\"&$AF318&$AG318&$AH318&$AI318&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL318,1,IF($AM318,SUMIF(Allocation!$A:$A,$AC318&$AJ318,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC318&$AJ318&\"|\"&$AK318,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN278","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!K:K)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!L:L)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!M:M)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!N:N)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!O:O)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!P:P)))","v":0},{"$f":"$AN319*(SUMIF(Datastore!$A:$A,$AD319&$AE319&\"|\"&$AF319&$AG319&$AH319&$AI319&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL319,1,IF($AM319,SUMIF(Allocation!$A:$A,$AC319&$AJ319,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC319&$AJ319&\"|\"&$AK319,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN279","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F315:F319)","v":0},0,80.764195944189481,100.31497495345734,570.36331677959981,461.07310653725256,{"$f":"SUM(L315:L319)","v":867.16867617455898},{"$f":"SUM(M315:M318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!K:K)))","v":364.68335015442415},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!L:L)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!M:M)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!N:N)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!O:O)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!P:P)))","v":0},{"$f":"$AN323*(SUMIF(Datastore!$A:$A,$AD323&$AE323&\"|\"&$AF323&$AG323&$AH323&$AI323&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL323,1,IF($AM323,SUMIF(Allocation!$A:$A,$AC323&$AJ323,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC323&$AJ323&\"|\"&$AK323,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!K:K)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!L:L)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!M:M)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!N:N)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!O:O)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!P:P)))","v":0},{"$f":"$AN324*(SUMIF(Datastore!$A:$A,$AD324&$AE324&\"|\"&$AF324&$AG324&$AH324&$AI324&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL324,1,IF($AM324,SUMIF(Allocation!$A:$A,$AC324&$AJ324,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC324&$AJ324&\"|\"&$AK324,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN276","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!K:K)))","v":0},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!L:L)))","v":0},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!M:M)))","v":726.87776349770536},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!N:N)))","v":902.83477458111599},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!O:O)))","v":5133.2698510163991},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!P:P)))","v":4149.6579588352733},{"$f":"$AN325*(SUMIF(Datastore!$A:$A,$AD325&$AE325&\"|\"&$AF325&$AG325&$AH325&$AI325&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL325,1,IF($AM325,SUMIF(Allocation!$A:$A,$AC325&$AJ325,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC325&$AJ325&\"|\"&$AK325,Allocation!Q:Q)))","v":7804.5180855710314},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN277","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!K:K)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!L:L)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!M:M)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!N:N)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!O:O)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!P:P)))","v":0},{"$f":"$AN326*(SUMIF(Datastore!$A:$A,$AD326&$AE326&\"|\"&$AF326&$AG326&$AH326&$AI326&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL326,1,IF($AM326,SUMIF(Allocation!$A:$A,$AC326&$AJ326,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC326&$AJ326&\"|\"&$AK326,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN278","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!K:K)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!L:L)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!M:M)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!N:N)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!O:O)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!P:P)))","v":0},{"$f":"$AN327*(SUMIF(Datastore!$A:$A,$AD327&$AE327&\"|\"&$AF327&$AG327&$AH327&$AI327&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL327,1,IF($AM327,SUMIF(Allocation!$A:$A,$AC327&$AJ327,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC327&$AJ327&\"|\"&$AK327,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN279","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F323:F327)","v":364.68335015442415},0,726.87776349770536,902.83477458111599,5133.2698510163991,4149.6579588352733,{"$f":"SUM(L323:L327)","v":7804.5180855710314},{"$f":"SUM(M323:M326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!K:K)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!L:L)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!M:M)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!N:N)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!O:O)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!P:P)))","v":0},{"$f":"$AN331*(SUMIF(Datastore!$A:$A,$AD331&$AE331&\"|\"&$AF331&$AG331&$AH331&$AI331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL331,1,IF($AM331,SUMIF(Allocation!$A:$A,$AC331&$AJ331,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC331&$AJ331&\"|\"&$AK331,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!K:K)))","v":302.87658829292451},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!L:L)))","v":842.48818776785777},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!M:M)))","v":5510.1644376182658},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!N:N)))","v":2251.504276828126},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!O:O)))","v":2769.2732236153606},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!P:P)))","v":2590.4812392262575},{"$f":"$AN332*(SUMIF(Datastore!$A:$A,$AD332&$AE332&\"|\"&$AF332&$AG332&$AH332&$AI332&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL332,1,IF($AM332,SUMIF(Allocation!$A:$A,$AC332&$AJ332,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC332&$AJ332&\"|\"&$AK332,Allocation!Q:Q)))","v":1905.6490709415343},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN276","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!K:K)))","v":0},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!L:L)))","v":0},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!M:M)))","v":0},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!N:N)))","v":0},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!O:O)))","v":162.18291207117778},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!P:P)))","v":208.30502084482615},{"$f":"$AN333*(SUMIF(Datastore!$A:$A,$AD333&$AE333&\"|\"&$AF333&$AG333&$AH333&$AI333&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL333,1,IF($AM333,SUMIF(Allocation!$A:$A,$AC333&$AJ333,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC333&$AJ333&\"|\"&$AK333,Allocation!Q:Q)))","v":213.49418226994555},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN277","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!K:K)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!L:L)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!M:M)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!N:N)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!O:O)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!P:P)))","v":0},{"$f":"$AN334*(SUMIF(Datastore!$A:$A,$AD334&$AE334&\"|\"&$AF334&$AG334&$AH334&$AI334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL334,1,IF($AM334,SUMIF(Allocation!$A:$A,$AC334&$AJ334,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC334&$AJ334&\"|\"&$AK334,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN278","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!K:K)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!L:L)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!M:M)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!N:N)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!O:O)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!P:P)))","v":0},{"$f":"$AN335*(SUMIF(Datastore!$A:$A,$AD335&$AE335&\"|\"&$AF335&$AG335&$AH335&$AI335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL335,1,IF($AM335,SUMIF(Allocation!$A:$A,$AC335&$AJ335,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC335&$AJ335&\"|\"&$AK335,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN279","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F331:F335)","v":302.87658829292451},842.48818776785777,5510.1644376182658,2251.504276828126,2931.4561356865383,2798.7862600710837,{"$f":"SUM(L331:L335)","v":2119.14325321148},{"$f":"SUM(M331:M334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!K:K)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!L:L)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!M:M)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!N:N)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!O:O)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!P:P)))","v":0},{"$f":"$AN339*(SUMIF(Datastore!$A:$A,$AD339&$AE339&\"|\"&$AF339&$AG339&$AH339&$AI339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL339,1,IF($AM339,SUMIF(Allocation!$A:$A,$AC339&$AJ339,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC339&$AJ339&\"|\"&$AK339,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","G",2,"x",1,0,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!K:K)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!L:L)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!M:M)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!N:N)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!O:O)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!P:P)))","v":0},{"$f":"$AN340*(SUMIF(Datastore!$A:$A,$AD340&$AE340&\"|\"&$AF340&$AG340&$AH340&$AI340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL340,1,IF($AM340,SUMIF(Allocation!$A:$A,$AC340&$AJ340,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC340&$AJ340&\"|\"&$AK340,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","R",2,"x",1,0,{"$f":"AN276","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!K:K)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!L:L)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!M:M)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!N:N)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!O:O)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!P:P)))","v":0},{"$f":"$AN341*(SUMIF(Datastore!$A:$A,$AD341&$AE341&\"|\"&$AF341&$AG341&$AH341&$AI341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL341,1,IF($AM341,SUMIF(Allocation!$A:$A,$AC341&$AJ341,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC341&$AJ341&\"|\"&$AK341,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","M",2,"x",1,0,{"$f":"AN277","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!K:K)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!L:L)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!M:M)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!N:N)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!O:O)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!P:P)))","v":0},{"$f":"$AN342*(SUMIF(Datastore!$A:$A,$AD342&$AE342&\"|\"&$AF342&$AG342&$AH342&$AI342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL342,1,IF($AM342,SUMIF(Allocation!$A:$A,$AC342&$AJ342,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC342&$AJ342&\"|\"&$AK342,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN278","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!K:K)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!L:L)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!M:M)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!N:N)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!O:O)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!P:P)))","v":0},{"$f":"$AN343*(SUMIF(Datastore!$A:$A,$AD343&$AE343&\"|\"&$AF343&$AG343&$AH343&$AI343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL343,1,IF($AM343,SUMIF(Allocation!$A:$A,$AC343&$AJ343,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC343&$AJ343&\"|\"&$AK343,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","D",2,"x",1,0,{"$f":"AN279","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F339:F343)","v":0},0,0,0,0,0,{"$f":"SUM(L339:L343)","v":0},{"$f":"SUM(M339:M342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!K:K)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!L:L)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!M:M)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!N:N)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!O:O)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!P:P)))","v":0},{"$f":"$AN347*(SUMIF(Datastore!$A:$A,$AD347&$AE347&\"|\"&$AF347&$AG347&$AH347&$AI347&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL347,1,IF($AM347,SUMIF(Allocation!$A:$A,$AC347&$AJ347,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC347&$AJ347&\"|\"&$AK347,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!K:K)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!L:L)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!M:M)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!N:N)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!O:O)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!P:P)))","v":0},{"$f":"$AN348*(SUMIF(Datastore!$A:$A,$AD348&$AE348&\"|\"&$AF348&$AG348&$AH348&$AI348&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL348,1,IF($AM348,SUMIF(Allocation!$A:$A,$AC348&$AJ348,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC348&$AJ348&\"|\"&$AK348,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN276","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!K:K)))","v":0},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!L:L)))","v":0},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!M:M)))","v":0},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!N:N)))","v":0},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!O:O)))","v":207.68562738284317},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!P:P)))","v":0},{"$f":"$AN349*(SUMIF(Datastore!$A:$A,$AD349&$AE349&\"|\"&$AF349&$AG349&$AH349&$AI349&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL349,1,IF($AM349,SUMIF(Allocation!$A:$A,$AC349&$AJ349,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC349&$AJ349&\"|\"&$AK349,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN277","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!K:K)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!L:L)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!M:M)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!N:N)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!O:O)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!P:P)))","v":0},{"$f":"$AN350*(SUMIF(Datastore!$A:$A,$AD350&$AE350&\"|\"&$AF350&$AG350&$AH350&$AI350&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL350,1,IF($AM350,SUMIF(Allocation!$A:$A,$AC350&$AJ350,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC350&$AJ350&\"|\"&$AK350,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN278","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!K:K)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!L:L)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!M:M)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!N:N)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!O:O)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!P:P)))","v":0},{"$f":"$AN351*(SUMIF(Datastore!$A:$A,$AD351&$AE351&\"|\"&$AF351&$AG351&$AH351&$AI351&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL351,1,IF($AM351,SUMIF(Allocation!$A:$A,$AC351&$AJ351,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC351&$AJ351&\"|\"&$AK351,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN279","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F347:F351)","v":0},0,0,0,207.68562738284317,0,{"$f":"SUM(L347:L351)","v":0},{"$f":"SUM(M347:M350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F355:F359)","v":0},0,0,0,0,0,{"$f":"SUM(L355:L359)","v":0},{"$f":"SUM(M355:M358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F363:F367)","v":0},0,0,0,0,0,{"$f":"SUM(L363:L367)","v":0},{"$f":"SUM(M363:M366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!K:K)))","v":2623.7795250810154},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!L:L)))","v":6645.6786466819285},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!M:M)))","v":1975.3221936769919},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!N:N)))","v":8562.0975204229726},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!O:O)))","v":50709.459615137508},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!P:P)))","v":12583.453990059534},{"$f":"$AN371*(SUMIF(Datastore!$A:$A,$AD371&$AE371&\"|\"&$AF371&$AG371&$AH371&$AI371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL371,1,IF($AM371,SUMIF(Allocation!$A:$A,$AC371&$AJ371,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC371&$AJ371&\"|\"&$AK371,Allocation!Q:Q)))","v":77042.128106975884},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","G",2,"x",1,0,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!K:K)))","v":3089.1646120207197},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!L:L)))","v":19973.843451888799},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!M:M)))","v":12432.54017089823},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!N:N)))","v":18797.492835592762},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!O:O)))","v":39417.556255352269},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!P:P)))","v":61833.214508160338},{"$f":"$AN372*(SUMIF(Datastore!$A:$A,$AD372&$AE372&\"|\"&$AF372&$AG372&$AH372&$AI372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL372,1,IF($AM372,SUMIF(Allocation!$A:$A,$AC372&$AJ372,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC372&$AJ372&\"|\"&$AK372,Allocation!Q:Q)))","v":70520.523381959894},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","R",2,"x",1,0,{"$f":"AN276","v":0.85548729216857367}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!K:K)))","v":0},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!L:L)))","v":0},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!M:M)))","v":47.709249897201438},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!N:N)))","v":96.036495259392524},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!O:O)))","v":964.71711586973902},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!P:P)))","v":2930.5907044964524},{"$f":"$AN373*(SUMIF(Datastore!$A:$A,$AD373&$AE373&\"|\"&$AF373&$AG373&$AH373&$AI373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL373,1,IF($AM373,SUMIF(Allocation!$A:$A,$AC373&$AJ373,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC373&$AJ373&\"|\"&$AK373,Allocation!Q:Q)))","v":1564.9178315505706},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","M",2,"x",1,0,{"$f":"AN277","v":0.85548729216857367}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!K:K)))","v":0},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!L:L)))","v":0},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!M:M)))","v":142.38243889681954},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!N:N)))","v":183.95892624510961},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!O:O)))","v":614.46505457561852},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!P:P)))","v":247.63952809019497},{"$f":"$AN374*(SUMIF(Datastore!$A:$A,$AD374&$AE374&\"|\"&$AF374&$AG374&$AH374&$AI374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL374,1,IF($AM374,SUMIF(Allocation!$A:$A,$AC374&$AJ374,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC374&$AJ374&\"|\"&$AK374,Allocation!Q:Q)))","v":405.50634565111977},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN278","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!K:K)))","v":17593.951650738887},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!L:L)))","v":17324.360229383219},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!M:M)))","v":20724.277178335007},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!N:N)))","v":16800.007450629269},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!O:O)))","v":17227.718207579182},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!P:P)))","v":18347.663262856935},{"$f":"$AN375*(SUMIF(Datastore!$A:$A,$AD375&$AE375&\"|\"&$AF375&$AG375&$AH375&$AI375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL375,1,IF($AM375,SUMIF(Allocation!$A:$A,$AC375&$AJ375,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC375&$AJ375&\"|\"&$AK375,Allocation!Q:Q)))","v":19015.668039886961},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","D",2,"x",1,0,{"$f":"AN279","v":0.85548729216857367}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F371:F375)","v":23306.895787840622},43943.88232795395,35322.231231704252,44439.593228149504,108933.91624851432,95942.561993663447,{"$f":"SUM(L371:L375)","v":168548.7437060244},{"$f":"SUM(M371:M374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC382&'5.6.1'!$AJ382&\"|\"&$AK382,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN382","v":14109.773043051449},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,null,null,null,null,2,"AQ**",null,null,{"$f":"AN275","v":0.85548729216857367}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F379:F383)","v":0},14109.773043051449,0,0,0,0,{"$f":"SUM(L379:L383)","v":0},{"$f":"SUM(M379:M382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F387:F391)","v":0},0,0,0,0,0,{"$f":"SUM(L387:L391)","v":0},{"$f":"SUM(M387:M390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!K:K)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!L:L)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!M:M)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!N:N)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!O:O)))","v":0},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!P:P)))","v":357.51102142792143},{"$f":"$AN398*(SUMIF(Datastore!$A:$A,$AD398&$AE398&\"|\"&$AF398&$AG398&$AH398&$AI398&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL398,1,IF($AM398,SUMIF(Allocation!$A:$A,$AC398&$AJ398,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC398&$AJ398&\"|\"&$AK398,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN275","v":0.14451270783142633}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!K:K)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!L:L)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!M:M)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!N:N)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!O:O)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!P:P)))","v":0},{"$f":"$AN399*(SUMIF(Datastore!$A:$A,$AD399&$AE399&\"|\"&$AF399&$AG399&$AH399&$AI399&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL399,1,IF($AM399,SUMIF(Allocation!$A:$A,$AC399&$AJ399,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC399&$AJ399&\"|\"&$AK399,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN276","v":0.14451270783142633}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!K:K)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!L:L)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!M:M)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!N:N)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!O:O)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!P:P)))","v":0},{"$f":"$AN400*(SUMIF(Datastore!$A:$A,$AD400&$AE400&\"|\"&$AF400&$AG400&$AH400&$AI400&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL400,1,IF($AM400,SUMIF(Allocation!$A:$A,$AC400&$AJ400,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC400&$AJ400&\"|\"&$AK400,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","M",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!K:K)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!L:L)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!M:M)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!N:N)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!O:O)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!P:P)))","v":0},{"$f":"$AN401*(SUMIF(Datastore!$A:$A,$AD401&$AE401&\"|\"&$AF401&$AG401&$AH401&$AI401&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL401,1,IF($AM401,SUMIF(Allocation!$A:$A,$AC401&$AJ401,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC401&$AJ401&\"|\"&$AK401,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","Q",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!K:K)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!L:L)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!M:M)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!N:N)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!O:O)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!P:P)))","v":0},{"$f":"$AN402*(SUMIF(Datastore!$A:$A,$AD402&$AE402&\"|\"&$AF402&$AG402&$AH402&$AI402&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL402,1,IF($AM402,SUMIF(Allocation!$A:$A,$AC402&$AJ402,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC402&$AJ402&\"|\"&$AK402,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","R","?","D",2,"x",1,0,0.14451270783142633]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F398:F402)","v":0},0,0,0,0,357.51102142792143,{"$f":"SUM(L398:L402)","v":0},{"$f":"SUM(M398:M401)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!K:K)))","v":1777.6508190343754},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!L:L)))","v":1347.053604291074},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!M:M)))","v":22.521961575283157},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!N:N)))","v":32.087253371264026},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!O:O)))","v":397.00812974711704},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!P:P)))","v":306.82985466841831},{"$f":"$AN406*(SUMIF(Datastore!$A:$A,$AD406&$AE406&\"|\"&$AF406&$AG406&$AH406&$AI406&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL406,1,IF($AM406,SUMIF(Allocation!$A:$A,$AC406&$AJ406,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC406&$AJ406&\"|\"&$AK406,Allocation!Q:Q)))","v":428.3378318004842},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","G",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!K:K)))","v":0},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!L:L)))","v":0},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!M:M)))","v":556.09935100611165},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!N:N)))","v":1143.8650274388785},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!O:O)))","v":1208.6462455677693},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!P:P)))","v":614.56116073808857},{"$f":"$AN407*(SUMIF(Datastore!$A:$A,$AD407&$AE407&\"|\"&$AF407&$AG407&$AH407&$AI407&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL407,1,IF($AM407,SUMIF(Allocation!$A:$A,$AC407&$AJ407,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC407&$AJ407&\"|\"&$AK407,Allocation!Q:Q)))","v":629.90115259474908},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","R",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!K:K)))","v":0},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!L:L)))","v":0},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!M:M)))","v":7.1468892609723085},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!N:N)))","v":14.386354807708507},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!O:O)))","v":38.789463735069916},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!P:P)))","v":167.67423945629508},{"$f":"$AN408*(SUMIF(Datastore!$A:$A,$AD408&$AE408&\"|\"&$AF408&$AG408&$AH408&$AI408&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL408,1,IF($AM408,SUMIF(Allocation!$A:$A,$AC408&$AJ408,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC408&$AJ408&\"|\"&$AK408,Allocation!Q:Q)))","v":281.80790209587786},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","M",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!K:K)))","v":0},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!L:L)))","v":0},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!M:M)))","v":277.85922047125229},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!N:N)))","v":250.09321759333389},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!O:O)))","v":793.3074606459852},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!P:P)))","v":433.35936517969941},{"$f":"$AN409*(SUMIF(Datastore!$A:$A,$AD409&$AE409&\"|\"&$AF409&$AG409&$AH409&$AI409&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL409,1,IF($AM409,SUMIF(Allocation!$A:$A,$AC409&$AJ409,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC409&$AJ409&\"|\"&$AK409,Allocation!Q:Q)))","v":116.39320924361461},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","Q",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!K:K)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!L:L)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!M:M)))","v":567.16960247683028},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!N:N)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!O:O)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!P:P)))","v":0},{"$f":"$AN410*(SUMIF(Datastore!$A:$A,$AD410&$AE410&\"|\"&$AF410&$AG410&$AH410&$AI410&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL410,1,IF($AM410,SUMIF(Allocation!$A:$A,$AC410&$AJ410,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC410&$AJ410&\"|\"&$AK410,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","P","?","D",2,"x",1,0,0.14451270783142633]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F406:F410)","v":1777.6508190343754},1347.053604291074,1430.7970247904498,1440.4318532111852,2437.7512996959413,1522.4246200425014,{"$f":"SUM(L406:L410)","v":1456.4400957347257},{"$f":"SUM(M406:M409)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!K:K)))","v":1990.9515757935606},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!L:L)))","v":4355.6232686609364},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!M:M)))","v":24.133622207848198},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!N:N)))","v":43.674269279044083},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!O:O)))","v":836.591786854367},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!P:P)))","v":0},{"$f":"$AN414*(SUMIF(Datastore!$A:$A,$AD414&$AE414&\"|\"&$AF414&$AG414&$AH414&$AI414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL414,1,IF($AM414,SUMIF(Allocation!$A:$A,$AC414&$AJ414,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC414&$AJ414&\"|\"&$AK414,Allocation!Q:Q)))","v":3812.8748535023242},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","G",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!K:K)))","v":791.20707537705914},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!L:L)))","v":0},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!M:M)))","v":1757.563552645807},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!N:N)))","v":3680.0965045722733},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!O:O)))","v":3088.9853809426245},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!P:P)))","v":1572.5864216450286},{"$f":"$AN415*(SUMIF(Datastore!$A:$A,$AD415&$AE415&\"|\"&$AF415&$AG415&$AH415&$AI415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL415,1,IF($AM415,SUMIF(Allocation!$A:$A,$AC415&$AJ415,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC415&$AJ415&\"|\"&$AK415,Allocation!Q:Q)))","v":853.6157441178899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","R",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!K:K)))","v":0},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!L:L)))","v":0},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!M:M)))","v":163.69532466896987},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!N:N)))","v":348.46782777515324},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!O:O)))","v":822.69509914612661},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!P:P)))","v":415.2504887500935},{"$f":"$AN416*(SUMIF(Datastore!$A:$A,$AD416&$AE416&\"|\"&$AF416&$AG416&$AH416&$AI416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL416,1,IF($AM416,SUMIF(Allocation!$A:$A,$AC416&$AJ416,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC416&$AJ416&\"|\"&$AK416,Allocation!Q:Q)))","v":307.4173298481258},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","M",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!K:K)))","v":0},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!L:L)))","v":0},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!M:M)))","v":65.068291828178019},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!N:N)))","v":1085.2894242250568},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!O:O)))","v":214.17654466574007},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!P:P)))","v":73.719720564327545},{"$f":"$AN417*(SUMIF(Datastore!$A:$A,$AD417&$AE417&\"|\"&$AF417&$AG417&$AH417&$AI417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL417,1,IF($AM417,SUMIF(Allocation!$A:$A,$AC417&$AJ417,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC417&$AJ417&\"|\"&$AK417,Allocation!Q:Q)))","v":327.35380024916765},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","Q",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!K:K)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!L:L)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!M:M)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!N:N)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!O:O)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!P:P)))","v":0},{"$f":"$AN418*(SUMIF(Datastore!$A:$A,$AD418&$AE418&\"|\"&$AF418&$AG418&$AH418&$AI418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL418,1,IF($AM418,SUMIF(Allocation!$A:$A,$AC418&$AJ418,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC418&$AJ418&\"|\"&$AK418,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","T","?","D",2,"x",1,0,0.14451270783142633]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F414:F418)","v":2782.1586511706196},4355.6232686609364,2010.4607913508032,5157.5280258515268,4962.4488116088578,2061.5566309594496,{"$f":"SUM(L414:L418)","v":5301.2617277175077},{"$f":"SUM(M414:M417)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!K:K)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!L:L)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!M:M)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!N:N)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!O:O)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!P:P)))","v":0},{"$f":"$AN422*(SUMIF(Datastore!$A:$A,$AD422&$AE422&\"|\"&$AF422&$AG422&$AH422&$AI422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL422,1,IF($AM422,SUMIF(Allocation!$A:$A,$AC422&$AJ422,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC422&$AJ422&\"|\"&$AK422,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","G",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!K:K)))","v":0},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!L:L)))","v":636.93890136152709},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!M:M)))","v":0},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!N:N)))","v":2.8902541566285267},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!O:O)))","v":13.00614370482837},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!P:P)))","v":112.40523791406521},{"$f":"$AN423*(SUMIF(Datastore!$A:$A,$AD423&$AE423&\"|\"&$AF423&$AG423&$AH423&$AI423&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL423,1,IF($AM423,SUMIF(Allocation!$A:$A,$AC423&$AJ423,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC423&$AJ423&\"|\"&$AK423,Allocation!Q:Q)))","v":33.481095329993906},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","R",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!K:K)))","v":0},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!L:L)))","v":0},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!M:M)))","v":0},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!N:N)))","v":37.862329451833702},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!O:O)))","v":20.665317219893964},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!P:P)))","v":4.4546329424332312},{"$f":"$AN424*(SUMIF(Datastore!$A:$A,$AD424&$AE424&\"|\"&$AF424&$AG424&$AH424&$AI424&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL424,1,IF($AM424,SUMIF(Allocation!$A:$A,$AC424&$AJ424,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC424&$AJ424&\"|\"&$AK424,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","M",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!K:K)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!L:L)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!M:M)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!N:N)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!O:O)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!P:P)))","v":0},{"$f":"$AN425*(SUMIF(Datastore!$A:$A,$AD425&$AE425&\"|\"&$AF425&$AG425&$AH425&$AI425&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL425,1,IF($AM425,SUMIF(Allocation!$A:$A,$AC425&$AJ425,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC425&$AJ425&\"|\"&$AK425,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","Q",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!K:K)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!L:L)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!M:M)))","v":23.122033253028214},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!N:N)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!O:O)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!P:P)))","v":0},{"$f":"$AN426*(SUMIF(Datastore!$A:$A,$AD426&$AE426&\"|\"&$AF426&$AG426&$AH426&$AI426&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL426,1,IF($AM426,SUMIF(Allocation!$A:$A,$AC426&$AJ426,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC426&$AJ426&\"|\"&$AK426,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","S","?","D",2,"x",1,0,0.14451270783142633]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F422:F426)","v":0},636.93890136152709,23.122033253028214,40.752583608462231,33.671460924722332,116.85987085649845,{"$f":"SUM(L422:L426)","v":33.481095329993906},{"$f":"SUM(M422:M425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!K:K)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!L:L)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!M:M)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!N:N)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!O:O)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!P:P)))","v":0},{"$f":"$AN430*(SUMIF(Datastore!$A:$A,$AD430&$AE430&\"|\"&$AF430&$AG430&$AH430&$AI430&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL430,1,IF($AM430,SUMIF(Allocation!$A:$A,$AC430&$AJ430,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC430&$AJ430&\"|\"&$AK430,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","G",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!K:K)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!L:L)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!M:M)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!N:N)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!O:O)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!P:P)))","v":0},{"$f":"$AN431*(SUMIF(Datastore!$A:$A,$AD431&$AE431&\"|\"&$AF431&$AG431&$AH431&$AI431&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL431,1,IF($AM431,SUMIF(Allocation!$A:$A,$AC431&$AJ431,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC431&$AJ431&\"|\"&$AK431,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","R",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!K:K)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!L:L)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!M:M)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!N:N)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!O:O)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!P:P)))","v":0},{"$f":"$AN432*(SUMIF(Datastore!$A:$A,$AD432&$AE432&\"|\"&$AF432&$AG432&$AH432&$AI432&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL432,1,IF($AM432,SUMIF(Allocation!$A:$A,$AC432&$AJ432,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC432&$AJ432&\"|\"&$AK432,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","M",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!K:K)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!L:L)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!M:M)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!N:N)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!O:O)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!P:P)))","v":0},{"$f":"$AN433*(SUMIF(Datastore!$A:$A,$AD433&$AE433&\"|\"&$AF433&$AG433&$AH433&$AI433&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL433,1,IF($AM433,SUMIF(Allocation!$A:$A,$AC433&$AJ433,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC433&$AJ433&\"|\"&$AK433,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","Q",2,"x",1,0,0.14451270783142633]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!K:K)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!L:L)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!M:M)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!N:N)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!O:O)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!P:P)))","v":0},{"$f":"$AN434*(SUMIF(Datastore!$A:$A,$AD434&$AE434&\"|\"&$AF434&$AG434&$AH434&$AI434&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL434,1,IF($AM434,SUMIF(Allocation!$A:$A,$AC434&$AJ434,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC434&$AJ434&\"|\"&$AK434,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","M","?","D",2,"x",1,0,0.14451270783142633]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F430:F434)","v":0},0,0,0,0,0,{"$f":"SUM(L430:L434)","v":0},{"$f":"SUM(M430:M433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!K:K)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!L:L)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!M:M)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!N:N)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!O:O)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!P:P)))","v":0},{"$f":"$AN438*(SUMIF(Datastore!$A:$A,$AD438&$AE438&\"|\"&$AF438&$AG438&$AH438&$AI438&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL438,1,IF($AM438,SUMIF(Allocation!$A:$A,$AC438&$AJ438,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC438&$AJ438&\"|\"&$AK438,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"G",2,"x",0,1,0.14451270783142633]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!K:K)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!L:L)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!M:M)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!N:N)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!O:O)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!P:P)))","v":0},{"$f":"$AN439*(SUMIF(Datastore!$A:$A,$AD439&$AE439&\"|\"&$AF439&$AG439&$AH439&$AI439&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL439,1,IF($AM439,SUMIF(Allocation!$A:$A,$AC439&$AJ439,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC439&$AJ439&\"|\"&$AK439,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"R",2,"x",0,1,0.14451270783142633]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!K:K)))","v":0},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!L:L)))","v":0},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!M:M)))","v":13.643046201348907},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!N:N)))","v":16.945650507347619},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!O:O)))","v":96.348301266515818},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!P:P)))","v":77.886514205305645},{"$f":"$AN440*(SUMIF(Datastore!$A:$A,$AD440&$AE440&\"|\"&$AF440&$AG440&$AH440&$AI440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL440,1,IF($AM440,SUMIF(Allocation!$A:$A,$AC440&$AJ440,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC440&$AJ440&\"|\"&$AK440,Allocation!Q:Q)))","v":146.4859790294642},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"M",2,"x",0,1,0.14451270783142633]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!K:K)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!L:L)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!M:M)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!N:N)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!O:O)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!P:P)))","v":0},{"$f":"$AN441*(SUMIF(Datastore!$A:$A,$AD441&$AE441&\"|\"&$AF441&$AG441&$AH441&$AI441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL441,1,IF($AM441,SUMIF(Allocation!$A:$A,$AC441&$AJ441,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC441&$AJ441&\"|\"&$AK441,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"Q",2,"x",0,1,0.14451270783142633]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!K:K)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!L:L)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!M:M)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!N:N)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!O:O)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!P:P)))","v":0},{"$f":"$AN442*(SUMIF(Datastore!$A:$A,$AD442&$AE442&\"|\"&$AF442&$AG442&$AH442&$AI442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL442,1,IF($AM442,SUMIF(Allocation!$A:$A,$AC442&$AJ442,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC442&$AJ442&\"|\"&$AK442,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","I",5,"D",2,"x",0,1,0.14451270783142633]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F438:F442)","v":0},0,13.643046201348907,16.945650507347619,96.348301266515818,77.886514205305645,{"$f":"SUM(L438:L442)","v":146.4859790294642},{"$f":"SUM(M438:M441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!K:K)))","v":61.603929028868897},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!L:L)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!M:M)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!N:N)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!O:O)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!P:P)))","v":0},{"$f":"$AN446*(SUMIF(Datastore!$A:$A,$AD446&$AE446&\"|\"&$AF446&$AG446&$AH446&$AI446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL446,1,IF($AM446,SUMIF(Allocation!$A:$A,$AC446&$AJ446,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC446&$AJ446&\"|\"&$AK446,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"G",2,"x",0,1,0.14451270783142633]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!K:K)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!L:L)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!M:M)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!N:N)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!O:O)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!P:P)))","v":0},{"$f":"$AN447*(SUMIF(Datastore!$A:$A,$AD447&$AE447&\"|\"&$AF447&$AG447&$AH447&$AI447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL447,1,IF($AM447,SUMIF(Allocation!$A:$A,$AC447&$AJ447,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC447&$AJ447&\"|\"&$AK447,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"R",2,"x",0,1,0.14451270783142633]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!K:K)))","v":0},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!L:L)))","v":0},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!M:M)))","v":122.78741581214018},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!N:N)))","v":152.51085456612853},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!O:O)))","v":867.13471139864237},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!P:P)))","v":700.978627847751},{"$f":"$AN448*(SUMIF(Datastore!$A:$A,$AD448&$AE448&\"|\"&$AF448&$AG448&$AH448&$AI448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL448,1,IF($AM448,SUMIF(Allocation!$A:$A,$AC448&$AJ448,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC448&$AJ448&\"|\"&$AK448,Allocation!Q:Q)))","v":1318.3738112651781},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"M",2,"x",0,1,0.14451270783142633]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!K:K)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!L:L)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!M:M)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!N:N)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!O:O)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!P:P)))","v":0},{"$f":"$AN449*(SUMIF(Datastore!$A:$A,$AD449&$AE449&\"|\"&$AF449&$AG449&$AH449&$AI449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL449,1,IF($AM449,SUMIF(Allocation!$A:$A,$AC449&$AJ449,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC449&$AJ449&\"|\"&$AK449,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"Q",2,"x",0,1,0.14451270783142633]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!K:K)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!L:L)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!M:M)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!N:N)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!O:O)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!P:P)))","v":0},{"$f":"$AN450*(SUMIF(Datastore!$A:$A,$AD450&$AE450&\"|\"&$AF450&$AG450&$AH450&$AI450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL450,1,IF($AM450,SUMIF(Allocation!$A:$A,$AC450&$AJ450,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC450&$AJ450&\"|\"&$AK450,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","C",5,"D",2,"x",0,1,0.14451270783142633]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F446:F450)","v":61.603929028868897},0,122.78741581214018,152.51085456612853,867.13471139864237,700.978627847751,{"$f":"SUM(L446:L450)","v":1318.3738112651781},{"$f":"SUM(M446:M449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!K:K)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!L:L)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!M:M)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!N:N)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!O:O)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!P:P)))","v":0},{"$f":"$AN454*(SUMIF(Datastore!$A:$A,$AD454&$AE454&\"|\"&$AF454&$AG454&$AH454&$AI454&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL454,1,IF($AM454,SUMIF(Allocation!$A:$A,$AC454&$AJ454,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC454&$AJ454&\"|\"&$AK454,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"G",2,"AE**",0,0,0.14451270783142633]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!K:K)))","v":51.163256676792138},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!L:L)))","v":142.31684145967819},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!M:M)))","v":930.80141665007386},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!N:N)))","v":380.3340887901295},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!O:O)))","v":467.79791579985312},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!P:P)))","v":437.59558078079351},{"$f":"$AN455*(SUMIF(Datastore!$A:$A,$AD455&$AE455&\"|\"&$AF455&$AG455&$AH455&$AI455&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL455,1,IF($AM455,SUMIF(Allocation!$A:$A,$AC455&$AJ455,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC455&$AJ455&\"|\"&$AK455,Allocation!Q:Q)))","v":321.91069340155354},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"R",2,"AE**",0,0,0.14451270783142633]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!K:K)))","v":0},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!L:L)))","v":0},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!M:M)))","v":0},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!N:N)))","v":0},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!O:O)))","v":27.396656855042643},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!P:P)))","v":35.187808039626368},{"$f":"$AN456*(SUMIF(Datastore!$A:$A,$AD456&$AE456&\"|\"&$AF456&$AG456&$AH456&$AI456&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL456,1,IF($AM456,SUMIF(Allocation!$A:$A,$AC456&$AJ456,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC456&$AJ456&\"|\"&$AK456,Allocation!Q:Q)))","v":36.064384203624641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"M",2,"AE**",0,0,0.14451270783142633]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!K:K)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!L:L)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!M:M)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!N:N)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!O:O)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!P:P)))","v":0},{"$f":"$AN457*(SUMIF(Datastore!$A:$A,$AD457&$AE457&\"|\"&$AF457&$AG457&$AH457&$AI457&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL457,1,IF($AM457,SUMIF(Allocation!$A:$A,$AC457&$AJ457,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC457&$AJ457&\"|\"&$AK457,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"Q",2,"AE**",0,0,0.14451270783142633]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!K:K)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!L:L)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!M:M)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!N:N)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!O:O)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!P:P)))","v":0},{"$f":"$AN458*(SUMIF(Datastore!$A:$A,$AD458&$AE458&\"|\"&$AF458&$AG458&$AH458&$AI458&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL458,1,IF($AM458,SUMIF(Allocation!$A:$A,$AC458&$AJ458,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC458&$AJ458&\"|\"&$AK458,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","E",5,"D",2,"AE**",0,0,0.14451270783142633]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F454:F458)","v":51.163256676792138},142.31684145967819,930.80141665007386,380.3340887901295,495.19457265489575,472.78338882041987,{"$f":"SUM(L454:L458)","v":357.97507760517817},{"$f":"SUM(M454:M457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!K:K)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!L:L)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!M:M)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!N:N)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!O:O)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!P:P)))","v":0},{"$f":"$AN462*(SUMIF(Datastore!$A:$A,$AD462&$AE462&\"|\"&$AF462&$AG462&$AH462&$AI462&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL462,1,IF($AM462,SUMIF(Allocation!$A:$A,$AC462&$AJ462,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC462&$AJ462&\"|\"&$AK462,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","G",2,"x",0,1,0.14451270783142633]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!K:K)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!L:L)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!M:M)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!N:N)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!O:O)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!P:P)))","v":0},{"$f":"$AN463*(SUMIF(Datastore!$A:$A,$AD463&$AE463&\"|\"&$AF463&$AG463&$AH463&$AI463&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL463,1,IF($AM463,SUMIF(Allocation!$A:$A,$AC463&$AJ463,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC463&$AJ463&\"|\"&$AK463,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","R",2,"x",0,1,{"$f":"1-AN340","v":0.14451270783142633}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!K:K)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!L:L)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!M:M)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!N:N)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!O:O)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!P:P)))","v":0},{"$f":"$AN464*(SUMIF(Datastore!$A:$A,$AD464&$AE464&\"|\"&$AF464&$AG464&$AH464&$AI464&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL464,1,IF($AM464,SUMIF(Allocation!$A:$A,$AC464&$AJ464,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC464&$AJ464&\"|\"&$AK464,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","M",2,"x",0,1,{"$f":"1-AN341","v":0.14451270783142633}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!K:K)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!L:L)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!M:M)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!N:N)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!O:O)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!P:P)))","v":0},{"$f":"$AN465*(SUMIF(Datastore!$A:$A,$AD465&$AE465&\"|\"&$AF465&$AG465&$AH465&$AI465&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL465,1,IF($AM465,SUMIF(Allocation!$A:$A,$AC465&$AJ465,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC465&$AJ465&\"|\"&$AK465,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","Q",2,"x",0,1,{"$f":"1-AN342","v":0.14451270783142633}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!K:K)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!L:L)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!M:M)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!N:N)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!O:O)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!P:P)))","v":0},{"$f":"$AN466*(SUMIF(Datastore!$A:$A,$AD466&$AE466&\"|\"&$AF466&$AG466&$AH466&$AI466&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL466,1,IF($AM466,SUMIF(Allocation!$A:$A,$AC466&$AJ466,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC466&$AJ466&\"|\"&$AK466,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","L","?","D",2,"x",0,1,{"$f":"1-AN343","v":0.14451270783142633}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F462:F466)","v":0},0,0,0,0,0,{"$f":"SUM(L462:L466)","v":0},{"$f":"SUM(M462:M465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!K:K)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!L:L)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!M:M)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!N:N)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!O:O)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!P:P)))","v":0},{"$f":"$AN470*(SUMIF(Datastore!$A:$A,$AD470&$AE470&\"|\"&$AF470&$AG470&$AH470&$AI470&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL470,1,IF($AM470,SUMIF(Allocation!$A:$A,$AC470&$AJ470,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC470&$AJ470&\"|\"&$AK470,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"1-AN347","v":0.14451270783142633}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!K:K)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!L:L)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!M:M)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!N:N)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!O:O)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!P:P)))","v":0},{"$f":"$AN471*(SUMIF(Datastore!$A:$A,$AD471&$AE471&\"|\"&$AF471&$AG471&$AH471&$AI471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL471,1,IF($AM471,SUMIF(Allocation!$A:$A,$AC471&$AJ471,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC471&$AJ471&\"|\"&$AK471,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"1-AN348","v":0.14451270783142633}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!K:K)))","v":0},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!L:L)))","v":0},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!M:M)))","v":0},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!N:N)))","v":0},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!O:O)))","v":35.083177348763222},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!P:P)))","v":0},{"$f":"$AN472*(SUMIF(Datastore!$A:$A,$AD472&$AE472&\"|\"&$AF472&$AG472&$AH472&$AI472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL472,1,IF($AM472,SUMIF(Allocation!$A:$A,$AC472&$AJ472,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC472&$AJ472&\"|\"&$AK472,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"1-AN349","v":0.14451270783142633}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!K:K)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!L:L)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!M:M)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!N:N)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!O:O)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!P:P)))","v":0},{"$f":"$AN473*(SUMIF(Datastore!$A:$A,$AD473&$AE473&\"|\"&$AF473&$AG473&$AH473&$AI473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL473,1,IF($AM473,SUMIF(Allocation!$A:$A,$AC473&$AJ473,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC473&$AJ473&\"|\"&$AK473,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"1-AN350","v":0.14451270783142633}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!K:K)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!L:L)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!M:M)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!N:N)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!O:O)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!P:P)))","v":0},{"$f":"$AN474*(SUMIF(Datastore!$A:$A,$AD474&$AE474&\"|\"&$AF474&$AG474&$AH474&$AI474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL474,1,IF($AM474,SUMIF(Allocation!$A:$A,$AC474&$AJ474,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC474&$AJ474&\"|\"&$AK474,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"1-AN351","v":0.14451270783142633}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F470:F474)","v":0},0,0,0,35.083177348763222,0,{"$f":"SUM(L470:L474)","v":0},{"$f":"SUM(M470:M473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F478:F482)","v":0},0,0,0,0,0,{"$f":"SUM(L478:L482)","v":0},{"$f":"SUM(M478:M481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F486:F490)","v":0},0,0,0,0,0,{"$f":"SUM(L486:L490)","v":0},{"$f":"SUM(M486:M489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!K:K)))","v":443.22047491898456},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!L:L)))","v":1122.6175133180711},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!M:M)))","v":333.68018632300806},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!N:N)))","v":1446.3474895770266},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!O:O)))","v":8566.0668355174894},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!P:P)))","v":2125.6528607994101},{"$f":"$AN494*(SUMIF(Datastore!$A:$A,$AD494&$AE494&\"|\"&$AF494&$AG494&$AH494&$AI494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL494,1,IF($AM494,SUMIF(Allocation!$A:$A,$AC494&$AJ494,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC494&$AJ494&\"|\"&$AK494,Allocation!Q:Q)))","v":13014.297993383701},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN371","v":0.14451270783142633}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!K:K)))","v":521.83538797928054},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!L:L)))","v":3374.0702281112021},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!M:M)))","v":2100.1598291017694},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!N:N)))","v":3175.3558644072359},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!O:O)))","v":6658.5884357427376},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!P:P)))","v":10445.140850479063},{"$f":"$AN495*(SUMIF(Datastore!$A:$A,$AD495&$AE495&\"|\"&$AF495&$AG495&$AH495&$AI495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL495,1,IF($AM495,SUMIF(Allocation!$A:$A,$AC495&$AJ495,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC495&$AJ495&\"|\"&$AK495,Allocation!Q:Q)))","v":11912.639597232359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN372","v":0.14451270783142633}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!K:K)))","v":0},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!L:L)))","v":0},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!M:M)))","v":8.0592581027985624},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!N:N)))","v":16.222910740607468},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!O:O)))","v":162.96429413026087},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!P:P)))","v":495.04838017972281},{"$f":"$AN496*(SUMIF(Datastore!$A:$A,$AD496&$AE496&\"|\"&$AF496&$AG496&$AH496&$AI496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL496,1,IF($AM496,SUMIF(Allocation!$A:$A,$AC496&$AJ496,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC496&$AJ496&\"|\"&$AK496,Allocation!Q:Q)))","v":264.35286116031972},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN373","v":0.14451270783142633}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!K:K)))","v":0},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!L:L)))","v":0},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!M:M)))","v":24.051873103180451},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!N:N)))","v":31.075157754890391},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!O:O)))","v":103.79816242438136},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!P:P)))","v":41.832367468246161},{"$f":"$AN497*(SUMIF(Datastore!$A:$A,$AD497&$AE497&\"|\"&$AF497&$AG497&$AH497&$AI497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL497,1,IF($AM497,SUMIF(Allocation!$A:$A,$AC497&$AJ497,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC497&$AJ497&\"|\"&$AK497,Allocation!Q:Q)))","v":68.49993049496095},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN374","v":0.14451270783142633}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!K:K)))","v":2972.0483492611138},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!L:L)))","v":2926.5077706167808},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!M:M)))","v":3500.836821664996},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!N:N)))","v":2837.9317735092345},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!O:O)))","v":2910.1825716464928},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!P:P)))","v":3099.3686578013676},{"$f":"$AN498*(SUMIF(Datastore!$A:$A,$AD498&$AE498&\"|\"&$AF498&$AG498&$AH498&$AI498&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL498,1,IF($AM498,SUMIF(Allocation!$A:$A,$AC498&$AJ498,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC498&$AJ498&\"|\"&$AK498,Allocation!Q:Q)))","v":3212.2109876134568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN375","v":0.14451270783142633}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F494:F498)","v":3937.1042121593791},7423.1955120460534,5966.7879682957519,7506.9331959889951,18401.600299461363,16207.043116727811,{"$f":"SUM(L494:L498)","v":28472.001369884798},{"$f":"SUM(M494:M497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC505&'5.6.1'!$AJ505&\"|\"&$AK505,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN505","v":2383.4854450841294},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,40,null,null,null,null,null,2,"AQ**",null,null,{"$f":"1-AN371","v":0.14451270783142633}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F502:F506)","v":0},2383.4854450841294,0,0,0,0,{"$f":"SUM(L502:L506)","v":0},{"$f":"SUM(M502:M505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F510:F514)","v":0},0,0,0,0,0,{"$f":"SUM(L510:L514)","v":0},{"$f":"SUM(M510:M513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F521:F525)","v":0},0,0,0,0,0,{"$f":"SUM(L521:L525)","v":0},{"$f":"SUM(M521:M524)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F529:F533)","v":0},0,0,0,0,0,{"$f":"SUM(L529:L533)","v":0},{"$f":"SUM(M529:M532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F537:F541)","v":0},0,0,0,0,0,{"$f":"SUM(L537:L541)","v":0},{"$f":"SUM(M537:M540)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F545:F549)","v":0},0,0,0,0,0,{"$f":"SUM(L545:L549)","v":0},{"$f":"SUM(M545:M548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F553:F557)","v":0},0,0,0,0,0,{"$f":"SUM(L553:L557)","v":0},{"$f":"SUM(M553:M556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F561:F565)","v":0},0,0,0,0,0,{"$f":"SUM(L561:L565)","v":0},{"$f":"SUM(M561:M564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F569:F573)","v":0},0,0,0,0,0,{"$f":"SUM(L569:L573)","v":0},{"$f":"SUM(M569:M572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F577:F581)","v":0},0,0,0,0,0,{"$f":"SUM(L577:L581)","v":0},{"$f":"SUM(M577:M580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F585:F589)","v":0},0,0,0,0,0,{"$f":"SUM(L585:L589)","v":0},{"$f":"SUM(M585:M588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F593:F597)","v":0},0,0,0,0,0,{"$f":"SUM(L593:L597)","v":0},{"$f":"SUM(M593:M596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F601:F605)","v":0},0,0,0,0,0,{"$f":"SUM(L601:L605)","v":0},{"$f":"SUM(M601:M604)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F609:F613)","v":0},0,0,0,0,0,{"$f":"SUM(L609:L613)","v":0},{"$f":"SUM(M609:M612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F617:F621)","v":0},0,0,0,0,0,{"$f":"SUM(L617:L621)","v":0},{"$f":"SUM(M617:M620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F625:F629)","v":0},0,0,0,0,0,{"$f":"SUM(L625:L629)","v":0},{"$f":"SUM(M625:M628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F633:F637)","v":0},0,0,0,0,0,{"$f":"SUM(L633:L637)","v":0},{"$f":"SUM(M633:M636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F644:F648)","v":0},0,0,0,0,0,{"$f":"SUM(L644:L648)","v":0},{"$f":"SUM(M644:M647)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F652:F656)","v":0},0,0,0,0,0,{"$f":"SUM(L652:L656)","v":0},{"$f":"SUM(M652:M655)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F660:F664)","v":0},0,0,0,0,0,{"$f":"SUM(L660:L664)","v":0},{"$f":"SUM(M660:M663)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F668:F672)","v":0},0,0,0,0,0,{"$f":"SUM(L668:L672)","v":0},{"$f":"SUM(M668:M671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F676:F680)","v":0},0,0,0,0,0,{"$f":"SUM(L676:L680)","v":0},{"$f":"SUM(M676:M679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F684:F688)","v":0},0,0,0,0,0,{"$f":"SUM(L684:L688)","v":0},{"$f":"SUM(M684:M687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F692:F696)","v":0},0,0,0,0,0,{"$f":"SUM(L692:L696)","v":0},{"$f":"SUM(M692:M695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F700:F704)","v":0},0,0,0,0,0,{"$f":"SUM(L700:L704)","v":0},{"$f":"SUM(M700:M703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F708:F712)","v":0},0,0,0,0,0,{"$f":"SUM(L708:L712)","v":0},{"$f":"SUM(M708:M711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F716:F720)","v":0},0,0,0,0,0,{"$f":"SUM(L716:L720)","v":0},{"$f":"SUM(M716:M719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F724:F728)","v":0},0,0,0,0,0,{"$f":"SUM(L724:L728)","v":0},{"$f":"SUM(M724:M727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F732:F736)","v":0},0,0,0,0,0,{"$f":"SUM(L732:L736)","v":0},{"$f":"SUM(M732:M735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F740:F744)","v":0},0,0,0,0,0,{"$f":"SUM(L740:L744)","v":0},{"$f":"SUM(M740:M743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F748:F752)","v":0},0,0,0,0,0,{"$f":"SUM(L748:L752)","v":0},{"$f":"SUM(M748:M751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F756:F760)","v":0},0,0,0,0,0,{"$f":"SUM(L756:L760)","v":0},{"$f":"SUM(M756:M759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 2 - \"&'Business Details'!D13","v":"Geographic Area 2 - Ipswich"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$783:$D$1517,$D773,F$783:F$1517)","v":19844.714387543543},21373.768458723411,906.91564000000005,4911.2709991200009,27236.116298391604,231486.86173069029,759.52963040138684,{"$f":"SUMIF($D$783:$D$1517,$D773,M$783:M$1517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",9274.2685951967032,15937.792601276562,20495.899999999998,14364.38,21922.068671490902,16064.131056720087,17633.254979836605,{"$f":"SUMIF($D$783:$D$1517,$D774,M$783:M$1517)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",0,0,704.66619963937148,1601.7461540362178,7408.9840066398729,7300.4248007903016,6881.3095887360496,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",4244,4273.1180753063627,1467,1345.5710000000001,108,589.93265389320834,604.62867878298482,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",12554.398000000001,10308.047380000002,14382.248800000001,11692.923820343083,12329.557867152818,13815.266954029954,14803.779735509488,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F773:F777)","v":45917.380982740244},51892.726515306334,37956.730639639369,33915.891973499296,69004.726843675206,269256.61719612387,{"$f":"SUM(L773:L777)","v":40682.502613266515},{"$f":"SUM(M773:M776)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!K:K)))","v":3543.8293661296402},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!L:L)))","v":464.71419633727515},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!M:M)))","v":0},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!N:N)))","v":315.88249999999999},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!O:O)))","v":0},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!P:P)))","v":0},{"$f":"$AN783*(SUMIF(Datastore!$A:$A,$AD783&$AE783&\"|\"&$AF783&$AG783&$AH783&$AI783&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL783,1,IF($AM783,SUMIF(Allocation!$A:$A,$AC783&$AJ783,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC783&$AJ783&\"|\"&$AK783,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!K:K)))","v":241},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!L:L)))","v":0},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!M:M)))","v":343.8},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!N:N)))","v":780.30000000000007},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!O:O)))","v":316.8},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!P:P)))","v":280.20105673995533},{"$f":"$AN784*(SUMIF(Datastore!$A:$A,$AD784&$AE784&\"|\"&$AF784&$AG784&$AH784&$AI784&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL784,1,IF($AM784,SUMIF(Allocation!$A:$A,$AC784&$AJ784,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC784&$AJ784&\"|\"&$AK784,Allocation!Q:Q)))","v":287.18124621890126},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!K:K)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!L:L)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!M:M)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!N:N)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!O:O)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!P:P)))","v":0},{"$f":"$AN785*(SUMIF(Datastore!$A:$A,$AD785&$AE785&\"|\"&$AF785&$AG785&$AH785&$AI785&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL785,1,IF($AM785,SUMIF(Allocation!$A:$A,$AC785&$AJ785,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC785&$AJ785&\"|\"&$AK785,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!K:K)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!L:L)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!M:M)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!N:N)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!O:O)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!P:P)))","v":0},{"$f":"$AN786*(SUMIF(Datastore!$A:$A,$AD786&$AE786&\"|\"&$AF786&$AG786&$AH786&$AI786&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL786,1,IF($AM786,SUMIF(Allocation!$A:$A,$AC786&$AJ786,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC786&$AJ786&\"|\"&$AK786,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!K:K)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!L:L)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!M:M)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!N:N)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!O:O)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!P:P)))","v":0},{"$f":"$AN787*(SUMIF(Datastore!$A:$A,$AD787&$AE787&\"|\"&$AF787&$AG787&$AH787&$AI787&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL787,1,IF($AM787,SUMIF(Allocation!$A:$A,$AC787&$AJ787,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC787&$AJ787&\"|\"&$AK787,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F783:F787)","v":3784.8293661296402},464.71419633727515,343.8,1096.1825000000001,316.8,280.20105673995533,{"$f":"SUM(L783:L787)","v":287.18124621890126},{"$f":"SUM(M783:M786)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!K:K)))","v":71.976728100412004},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!L:L)))","v":330.41264757653443},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!M:M)))","v":7.3920000000000003},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!N:N)))","v":39.846400000000003},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!O:O)))","v":1241.27646175},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!P:P)))","v":33.130101623313998},{"$f":"$AN791*(SUMIF(Datastore!$A:$A,$AD791&$AE791&\"|\"&$AF791&$AG791&$AH791&$AI791&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL791,1,IF($AM791,SUMIF(Allocation!$A:$A,$AC791&$AJ791,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC791&$AJ791&\"|\"&$AK791,Allocation!Q:Q)))","v":144.23638599973827},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!K:K)))","v":71.976728100412004},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!L:L)))","v":0},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!M:M)))","v":154.494},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!N:N)))","v":397.33679999999998},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!O:O)))","v":451.71539999999999},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!P:P)))","v":450.31340962655679},{"$f":"$AN792*(SUMIF(Datastore!$A:$A,$AD792&$AE792&\"|\"&$AF792&$AG792&$AH792&$AI792&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL792,1,IF($AM792,SUMIF(Allocation!$A:$A,$AC792&$AJ792,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC792&$AJ792&\"|\"&$AK792,Allocation!Q:Q)))","v":578.70485822679791},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!K:K)))","v":0},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!L:L)))","v":0},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!M:M)))","v":7.854000000000001},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!N:N)))","v":42.336800000000004},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!O:O)))","v":73.715400000000002},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!P:P)))","v":35.200732974771121},{"$f":"$AN793*(SUMIF(Datastore!$A:$A,$AD793&$AE793&\"|\"&$AF793&$AG793&$AH793&$AI793&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL793,1,IF($AM793,SUMIF(Allocation!$A:$A,$AC793&$AJ793,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC793&$AJ793&\"|\"&$AK793,Allocation!Q:Q)))","v":153.25116012472191},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!K:K)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!L:L)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!M:M)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!N:N)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!O:O)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!P:P)))","v":0},{"$f":"$AN794*(SUMIF(Datastore!$A:$A,$AD794&$AE794&\"|\"&$AF794&$AG794&$AH794&$AI794&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL794,1,IF($AM794,SUMIF(Allocation!$A:$A,$AC794&$AJ794,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC794&$AJ794&\"|\"&$AK794,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!K:K)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!L:L)))","v":318.166},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!M:M)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!N:N)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!O:O)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!P:P)))","v":0},{"$f":"$AN795*(SUMIF(Datastore!$A:$A,$AD795&$AE795&\"|\"&$AF795&$AG795&$AH795&$AI795&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL795,1,IF($AM795,SUMIF(Allocation!$A:$A,$AC795&$AJ795,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC795&$AJ795&\"|\"&$AK795,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F791:F795)","v":143.95345620082401},648.57864757653442,169.74,479.52,1766.70726175,518.64424422464185,{"$f":"SUM(L791:L795)","v":876.19240435125801},{"$f":"SUM(M791:M794)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!K:K)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!L:L)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!M:M)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!N:N)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!O:O)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!P:P)))","v":0},{"$f":"$AN799*(SUMIF(Datastore!$A:$A,$AD799&$AE799&\"|\"&$AF799&$AG799&$AH799&$AI799&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL799,1,IF($AM799,SUMIF(Allocation!$A:$A,$AC799&$AJ799,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC799&$AJ799&\"|\"&$AK799,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!K:K)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!L:L)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!M:M)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!N:N)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!O:O)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!P:P)))","v":0},{"$f":"$AN800*(SUMIF(Datastore!$A:$A,$AD800&$AE800&\"|\"&$AF800&$AG800&$AH800&$AI800&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL800,1,IF($AM800,SUMIF(Allocation!$A:$A,$AC800&$AJ800,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC800&$AJ800&\"|\"&$AK800,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!K:K)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!L:L)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!M:M)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!N:N)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!O:O)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!P:P)))","v":0},{"$f":"$AN801*(SUMIF(Datastore!$A:$A,$AD801&$AE801&\"|\"&$AF801&$AG801&$AH801&$AI801&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL801,1,IF($AM801,SUMIF(Allocation!$A:$A,$AC801&$AJ801,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC801&$AJ801&\"|\"&$AK801,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!K:K)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!L:L)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!M:M)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!N:N)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!O:O)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!P:P)))","v":0},{"$f":"$AN802*(SUMIF(Datastore!$A:$A,$AD802&$AE802&\"|\"&$AF802&$AG802&$AH802&$AI802&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL802,1,IF($AM802,SUMIF(Allocation!$A:$A,$AC802&$AJ802,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC802&$AJ802&\"|\"&$AK802,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!K:K)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!L:L)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!M:M)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!N:N)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!O:O)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!P:P)))","v":0},{"$f":"$AN803*(SUMIF(Datastore!$A:$A,$AD803&$AE803&\"|\"&$AF803&$AG803&$AH803&$AI803&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL803,1,IF($AM803,SUMIF(Allocation!$A:$A,$AC803&$AJ803,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC803&$AJ803&\"|\"&$AK803,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F799:F803)","v":0},0,0,0,0,0,{"$f":"SUM(L799:L803)","v":0},{"$f":"SUM(M799:M802)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!K:K)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!L:L)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!M:M)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!N:N)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!O:O)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!P:P)))","v":0},{"$f":"$AN807*(SUMIF(Datastore!$A:$A,$AD807&$AE807&\"|\"&$AF807&$AG807&$AH807&$AI807&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL807,1,IF($AM807,SUMIF(Allocation!$A:$A,$AC807&$AJ807,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC807&$AJ807&\"|\"&$AK807,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!K:K)))","v":610.20978336455596},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!L:L)))","v":506.76890262853783},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!M:M)))","v":312.5},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!N:N)))","v":206.7},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!O:O)))","v":35.200000000000003},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!P:P)))","v":94.838861522177751},{"$f":"$AN808*(SUMIF(Datastore!$A:$A,$AD808&$AE808&\"|\"&$AF808&$AG808&$AH808&$AI808&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL808,1,IF($AM808,SUMIF(Allocation!$A:$A,$AC808&$AJ808,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC808&$AJ808&\"|\"&$AK808,Allocation!Q:Q)))","v":1928.5479141938904},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!K:K)))","v":0},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!L:L)))","v":0},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!M:M)))","v":0},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!N:N)))","v":120},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!O:O)))","v":665},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!P:P)))","v":443.88286216230546},{"$f":"$AN809*(SUMIF(Datastore!$A:$A,$AD809&$AE809&\"|\"&$AF809&$AG809&$AH809&$AI809&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL809,1,IF($AM809,SUMIF(Allocation!$A:$A,$AC809&$AJ809,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC809&$AJ809&\"|\"&$AK809,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!K:K)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!L:L)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!M:M)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!N:N)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!O:O)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!P:P)))","v":0},{"$f":"$AN810*(SUMIF(Datastore!$A:$A,$AD810&$AE810&\"|\"&$AF810&$AG810&$AH810&$AI810&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL810,1,IF($AM810,SUMIF(Allocation!$A:$A,$AC810&$AJ810,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC810&$AJ810&\"|\"&$AK810,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!K:K)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!L:L)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!M:M)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!N:N)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!O:O)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!P:P)))","v":0},{"$f":"$AN811*(SUMIF(Datastore!$A:$A,$AD811&$AE811&\"|\"&$AF811&$AG811&$AH811&$AI811&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL811,1,IF($AM811,SUMIF(Allocation!$A:$A,$AC811&$AJ811,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC811&$AJ811&\"|\"&$AK811,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F807:F811)","v":610.20978336455596},506.76890262853783,312.5,326.7,700.2,538.72172368448321,{"$f":"SUM(L807:L811)","v":1928.5479141938904},{"$f":"SUM(M807:M810)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!K:K)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!L:L)))","v":517.10418708790996},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!M:M)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!N:N)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!O:O)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!P:P)))","v":0},{"$f":"$AN815*(SUMIF(Datastore!$A:$A,$AD815&$AE815&\"|\"&$AF815&$AG815&$AH815&$AI815&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL815,1,IF($AM815,SUMIF(Allocation!$A:$A,$AC815&$AJ815,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC815&$AJ815&\"|\"&$AK815,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!K:K)))","v":442.0517637317347},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!L:L)))","v":517.10418708790996},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!M:M)))","v":481},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!N:N)))","v":366},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!O:O)))","v":975},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!P:P)))","v":894.95827070224084},{"$f":"$AN816*(SUMIF(Datastore!$A:$A,$AD816&$AE816&\"|\"&$AF816&$AG816&$AH816&$AI816&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL816,1,IF($AM816,SUMIF(Allocation!$A:$A,$AC816&$AJ816,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC816&$AJ816&\"|\"&$AK816,Allocation!Q:Q)))","v":925.67772433595246},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!K:K)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!L:L)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!M:M)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!N:N)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!O:O)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!P:P)))","v":0},{"$f":"$AN817*(SUMIF(Datastore!$A:$A,$AD817&$AE817&\"|\"&$AF817&$AG817&$AH817&$AI817&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL817,1,IF($AM817,SUMIF(Allocation!$A:$A,$AC817&$AJ817,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC817&$AJ817&\"|\"&$AK817,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!K:K)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!L:L)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!M:M)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!N:N)))","v":455.27699999999999},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!O:O)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!P:P)))","v":0},{"$f":"$AN818*(SUMIF(Datastore!$A:$A,$AD818&$AE818&\"|\"&$AF818&$AG818&$AH818&$AI818&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL818,1,IF($AM818,SUMIF(Allocation!$A:$A,$AC818&$AJ818,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC818&$AJ818&\"|\"&$AK818,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!K:K)))","v":195},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!L:L)))","v":393.65600000000001},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!M:M)))","v":948},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!N:N)))","v":297.52765100593263},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!O:O)))","v":288.28176606455486},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!P:P)))","v":318.84962575097779},{"$f":"$AN819*(SUMIF(Datastore!$A:$A,$AD819&$AE819&\"|\"&$AF819&$AG819&$AH819&$AI819&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL819,1,IF($AM819,SUMIF(Allocation!$A:$A,$AC819&$AJ819,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC819&$AJ819&\"|\"&$AK819,Allocation!Q:Q)))","v":343.18830053005189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F815:F819)","v":637.0517637317347},1427.8643741758199,1429,1118.8046510059326,1263.2817660645549,1213.8078964532187,{"$f":"SUM(L815:L819)","v":1268.8660248660044},{"$f":"SUM(M815:M818)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!K:K)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!L:L)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!M:M)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!N:N)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!O:O)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!P:P)))","v":0},{"$f":"$AN823*(SUMIF(Datastore!$A:$A,$AD823&$AE823&\"|\"&$AF823&$AG823&$AH823&$AI823&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL823,1,IF($AM823,SUMIF(Allocation!$A:$A,$AC823&$AJ823,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC823&$AJ823&\"|\"&$AK823,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!K:K)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!L:L)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!M:M)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!N:N)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!O:O)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!P:P)))","v":0},{"$f":"$AN824*(SUMIF(Datastore!$A:$A,$AD824&$AE824&\"|\"&$AF824&$AG824&$AH824&$AI824&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL824,1,IF($AM824,SUMIF(Allocation!$A:$A,$AC824&$AJ824,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC824&$AJ824&\"|\"&$AK824,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!K:K)))","v":0},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!L:L)))","v":0},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!M:M)))","v":14.513231513500118},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!N:N)))","v":18.026483626191975},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!O:O)))","v":102.49362067506202},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!P:P)))","v":82.854297768877586},{"$f":"$AN825*(SUMIF(Datastore!$A:$A,$AD825&$AE825&\"|\"&$AF825&$AG825&$AH825&$AI825&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL825,1,IF($AM825,SUMIF(Allocation!$A:$A,$AC825&$AJ825,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC825&$AJ825&\"|\"&$AK825,Allocation!Q:Q)))","v":155.82919648297741},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!K:K)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!L:L)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!M:M)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!N:N)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!O:O)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!P:P)))","v":0},{"$f":"$AN826*(SUMIF(Datastore!$A:$A,$AD826&$AE826&\"|\"&$AF826&$AG826&$AH826&$AI826&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL826,1,IF($AM826,SUMIF(Allocation!$A:$A,$AC826&$AJ826,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC826&$AJ826&\"|\"&$AK826,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!K:K)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!L:L)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!M:M)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!N:N)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!O:O)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!P:P)))","v":0},{"$f":"$AN827*(SUMIF(Datastore!$A:$A,$AD827&$AE827&\"|\"&$AF827&$AG827&$AH827&$AI827&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL827,1,IF($AM827,SUMIF(Allocation!$A:$A,$AC827&$AJ827,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC827&$AJ827&\"|\"&$AK827,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F823:F827)","v":0},0,14.513231513500118,18.026483626191975,102.49362067506202,82.854297768877586,{"$f":"SUM(L823:L827)","v":155.82919648297741},{"$f":"SUM(M823:M826)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!K:K)))","v":65.533171327148807},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!L:L)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!M:M)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!N:N)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!O:O)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!P:P)))","v":0},{"$f":"$AN831*(SUMIF(Datastore!$A:$A,$AD831&$AE831&\"|\"&$AF831&$AG831&$AH831&$AI831&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL831,1,IF($AM831,SUMIF(Allocation!$A:$A,$AC831&$AJ831,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC831&$AJ831&\"|\"&$AK831,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!K:K)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!L:L)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!M:M)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!N:N)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!O:O)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!P:P)))","v":0},{"$f":"$AN832*(SUMIF(Datastore!$A:$A,$AD832&$AE832&\"|\"&$AF832&$AG832&$AH832&$AI832&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL832,1,IF($AM832,SUMIF(Allocation!$A:$A,$AC832&$AJ832,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC832&$AJ832&\"|\"&$AK832,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!K:K)))","v":0},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!L:L)))","v":0},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!M:M)))","v":130.61908362150106},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!N:N)))","v":162.23835263572775},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!O:O)))","v":922.44258607555821},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!P:P)))","v":745.68867991989839},{"$f":"$AN833*(SUMIF(Datastore!$A:$A,$AD833&$AE833&\"|\"&$AF833&$AG833&$AH833&$AI833&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL833,1,IF($AM833,SUMIF(Allocation!$A:$A,$AC833&$AJ833,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC833&$AJ833&\"|\"&$AK833,Allocation!Q:Q)))","v":1402.4627683467968},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!K:K)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!L:L)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!M:M)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!N:N)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!O:O)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!P:P)))","v":0},{"$f":"$AN834*(SUMIF(Datastore!$A:$A,$AD834&$AE834&\"|\"&$AF834&$AG834&$AH834&$AI834&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL834,1,IF($AM834,SUMIF(Allocation!$A:$A,$AC834&$AJ834,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC834&$AJ834&\"|\"&$AK834,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!K:K)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!L:L)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!M:M)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!N:N)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!O:O)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!P:P)))","v":0},{"$f":"$AN835*(SUMIF(Datastore!$A:$A,$AD835&$AE835&\"|\"&$AF835&$AG835&$AH835&$AI835&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL835,1,IF($AM835,SUMIF(Allocation!$A:$A,$AC835&$AJ835,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC835&$AJ835&\"|\"&$AK835,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F831:F835)","v":65.533171327148807},0,130.61908362150106,162.23835263572775,922.44258607555821,745.68867991989839,{"$f":"SUM(L831:L835)","v":1402.4627683467968},{"$f":"SUM(M831:M834)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!K:K)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!L:L)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!M:M)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!N:N)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!O:O)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!P:P)))","v":0},{"$f":"$AN839*(SUMIF(Datastore!$A:$A,$AD839&$AE839&\"|\"&$AF839&$AG839&$AH839&$AI839&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL839,1,IF($AM839,SUMIF(Allocation!$A:$A,$AC839&$AJ839,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC839&$AJ839&\"|\"&$AK839,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!K:K)))","v":30.266992101999033},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!L:L)))","v":15.846029386972784},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!M:M)))","v":1489.6214340906497},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!N:N)))","v":83.161268638454075},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!O:O)))","v":190.08289974503791},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!P:P)))","v":78.754612443005129},{"$f":"$AN840*(SUMIF(Datastore!$A:$A,$AD840&$AE840&\"|\"&$AF840&$AG840&$AH840&$AI840&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL840,1,IF($AM840,SUMIF(Allocation!$A:$A,$AC840&$AJ840,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC840&$AJ840&\"|\"&$AK840,Allocation!Q:Q)))","v":80.716496968313365},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!K:K)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!L:L)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!M:M)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!N:N)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!O:O)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!P:P)))","v":0},{"$f":"$AN841*(SUMIF(Datastore!$A:$A,$AD841&$AE841&\"|\"&$AF841&$AG841&$AH841&$AI841&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL841,1,IF($AM841,SUMIF(Allocation!$A:$A,$AC841&$AJ841,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC841&$AJ841&\"|\"&$AK841,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!K:K)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!L:L)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!M:M)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!N:N)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!O:O)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!P:P)))","v":0},{"$f":"$AN842*(SUMIF(Datastore!$A:$A,$AD842&$AE842&\"|\"&$AF842&$AG842&$AH842&$AI842&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL842,1,IF($AM842,SUMIF(Allocation!$A:$A,$AC842&$AJ842,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC842&$AJ842&\"|\"&$AK842,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!K:K)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!L:L)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!M:M)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!N:N)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!O:O)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!P:P)))","v":0},{"$f":"$AN843*(SUMIF(Datastore!$A:$A,$AD843&$AE843&\"|\"&$AF843&$AG843&$AH843&$AI843&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL843,1,IF($AM843,SUMIF(Allocation!$A:$A,$AC843&$AJ843,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC843&$AJ843&\"|\"&$AK843,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F839:F843)","v":30.266992101999033},15.846029386972784,1489.6214340906497,83.161268638454075,190.08289974503791,78.754612443005129,{"$f":"SUM(L839:L843)","v":80.716496968313365},{"$f":"SUM(M839:M842)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!K:K)))","v":0},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!L:L)))","v":92.378042570958556},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!M:M)))","v":0},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!N:N)))","v":26.244},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!O:O)))","v":873.92451200000005},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!P:P)))","v":1962.5376544676005},{"$f":"$AN847*(SUMIF(Datastore!$A:$A,$AD847&$AE847&\"|\"&$AF847&$AG847&$AH847&$AI847&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL847,1,IF($AM847,SUMIF(Allocation!$A:$A,$AC847&$AJ847,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC847&$AJ847&\"|\"&$AK847,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!K:K)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!L:L)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!M:M)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!N:N)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!O:O)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!P:P)))","v":0},{"$f":"$AN848*(SUMIF(Datastore!$A:$A,$AD848&$AE848&\"|\"&$AF848&$AG848&$AH848&$AI848&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL848,1,IF($AM848,SUMIF(Allocation!$A:$A,$AC848&$AJ848,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC848&$AJ848&\"|\"&$AK848,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!K:K)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!L:L)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!M:M)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!N:N)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!O:O)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!P:P)))","v":0},{"$f":"$AN849*(SUMIF(Datastore!$A:$A,$AD849&$AE849&\"|\"&$AF849&$AG849&$AH849&$AI849&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL849,1,IF($AM849,SUMIF(Allocation!$A:$A,$AC849&$AJ849,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC849&$AJ849&\"|\"&$AK849,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!K:K)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!L:L)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!M:M)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!N:N)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!O:O)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!P:P)))","v":0},{"$f":"$AN850*(SUMIF(Datastore!$A:$A,$AD850&$AE850&\"|\"&$AF850&$AG850&$AH850&$AI850&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL850,1,IF($AM850,SUMIF(Allocation!$A:$A,$AC850&$AJ850,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC850&$AJ850&\"|\"&$AK850,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!K:K)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!L:L)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!M:M)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!N:N)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!O:O)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!P:P)))","v":0},{"$f":"$AN851*(SUMIF(Datastore!$A:$A,$AD851&$AE851&\"|\"&$AF851&$AG851&$AH851&$AI851&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL851,1,IF($AM851,SUMIF(Allocation!$A:$A,$AC851&$AJ851,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC851&$AJ851&\"|\"&$AK851,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F847:F851)","v":0},92.378042570958556,0,26.244,873.92451200000005,1962.5376544676005,{"$f":"SUM(L847:L851)","v":0},{"$f":"SUM(M847:M850)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!K:K)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!L:L)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!M:M)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!N:N)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!O:O)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!P:P)))","v":0},{"$f":"$AN855*(SUMIF(Datastore!$A:$A,$AD855&$AE855&\"|\"&$AF855&$AG855&$AH855&$AI855&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL855,1,IF($AM855,SUMIF(Allocation!$A:$A,$AC855&$AJ855,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC855&$AJ855&\"|\"&$AK855,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!K:K)))","v":0},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!L:L)))","v":709.2819302887923},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!M:M)))","v":0},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!N:N)))","v":229.93899162706197},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!O:O)))","v":0},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!P:P)))","v":0},{"$f":"$AN856*(SUMIF(Datastore!$A:$A,$AD856&$AE856&\"|\"&$AF856&$AG856&$AH856&$AI856&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL856,1,IF($AM856,SUMIF(Allocation!$A:$A,$AC856&$AJ856,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC856&$AJ856&\"|\"&$AK856,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!K:K)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!L:L)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!M:M)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!N:N)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!O:O)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!P:P)))","v":0},{"$f":"$AN857*(SUMIF(Datastore!$A:$A,$AD857&$AE857&\"|\"&$AF857&$AG857&$AH857&$AI857&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL857,1,IF($AM857,SUMIF(Allocation!$A:$A,$AC857&$AJ857,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC857&$AJ857&\"|\"&$AK857,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!K:K)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!L:L)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!M:M)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!N:N)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!O:O)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!P:P)))","v":0},{"$f":"$AN858*(SUMIF(Datastore!$A:$A,$AD858&$AE858&\"|\"&$AF858&$AG858&$AH858&$AI858&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL858,1,IF($AM858,SUMIF(Allocation!$A:$A,$AC858&$AJ858,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC858&$AJ858&\"|\"&$AK858,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!K:K)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!L:L)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!M:M)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!N:N)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!O:O)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!P:P)))","v":0},{"$f":"$AN859*(SUMIF(Datastore!$A:$A,$AD859&$AE859&\"|\"&$AF859&$AG859&$AH859&$AI859&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL859,1,IF($AM859,SUMIF(Allocation!$A:$A,$AC859&$AJ859,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC859&$AJ859&\"|\"&$AK859,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F855:F859)","v":0},709.2819302887923,0,229.93899162706197,0,0,{"$f":"SUM(L855:L859)","v":0},{"$f":"SUM(M855:M858)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F863:F867)","v":0},0,0,0,0,0,{"$f":"SUM(L863:L867)","v":0},{"$f":"SUM(M863:M866)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F871:F875)","v":0},0,0,0,0,0,{"$f":"SUM(L871:L875)","v":0},{"$f":"SUM(M871:M874)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!K:K)))","v":6209.4766305732501},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!L:L)))","v":2701.0897134810448},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!M:M)))","v":59.808},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!N:N)))","v":2504.6982491200001},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!O:O)))","v":1027.0907999999999},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!P:P)))","v":1923.0228835508581},{"$f":"$AN879*(SUMIF(Datastore!$A:$A,$AD879&$AE879&\"|\"&$AF879&$AG879&$AH879&$AI879&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL879,1,IF($AM879,SUMIF(Allocation!$A:$A,$AC879&$AJ879,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC879&$AJ879&\"|\"&$AK879,Allocation!Q:Q)))","v":556.90525312900763},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!K:K)))","v":1658},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!L:L)))","v":2701.0897134810448},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!M:M)))","v":4615.6059999999998},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!N:N)))","v":4382.1057000000001},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!O:O)))","v":8832.198356500001},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!P:P)))","v":5047.8450019433722},{"$f":"$AN880*(SUMIF(Datastore!$A:$A,$AD880&$AE880&\"|\"&$AF880&$AG880&$AH880&$AI880&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL880,1,IF($AM880,SUMIF(Allocation!$A:$A,$AC880&$AJ880,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC880&$AJ880&\"|\"&$AK880,Allocation!Q:Q)))","v":6121.6340585569596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!K:K)))","v":0},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!L:L)))","v":0},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!M:M)))","v":63.546000000000006},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!N:N)))","v":342.54320000000001},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!O:O)))","v":686.42460000000005},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!P:P)))","v":284.80593043223911},{"$f":"$AN881*(SUMIF(Datastore!$A:$A,$AD881&$AE881&\"|\"&$AF881&$AG881&$AH881&$AI881&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL881,1,IF($AM881,SUMIF(Allocation!$A:$A,$AC881&$AJ881,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC881&$AJ881&\"|\"&$AK881,Allocation!Q:Q)))","v":1239.9412046454772},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!K:K)))","v":4152},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!L:L)))","v":0},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!M:M)))","v":1467},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!N:N)))","v":260.375},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!O:O)))","v":40.5},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!P:P)))","v":42.053277410064254},{"$f":"$AN882*(SUMIF(Datastore!$A:$A,$AD882&$AE882&\"|\"&$AF882&$AG882&$AH882&$AI882&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL882,1,IF($AM882,SUMIF(Allocation!$A:$A,$AC882&$AJ882,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC882&$AJ882&\"|\"&$AK882,Allocation!Q:Q)))","v":43.100881755130473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!K:K)))","v":7443.3980000000001},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!L:L)))","v":1194.3773799999999},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!M:M)))","v":4827.9939999999997},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!N:N)))","v":4098.4698362608688},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!O:O)))","v":4971.1069822515019},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!P:P)))","v":5676.5652151473669},{"$f":"$AN883*(SUMIF(Datastore!$A:$A,$AD883&$AE883&\"|\"&$AF883&$AG883&$AH883&$AI883&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL883,1,IF($AM883,SUMIF(Allocation!$A:$A,$AC883&$AJ883,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC883&$AJ883&\"|\"&$AK883,Allocation!Q:Q)))","v":6043.8283580864654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F879:F883)","v":19462.874630573249},6596.5568069620895,11033.954,11588.191985380869,15557.320738751503,12974.292308483899,{"$f":"SUM(L879:L883)","v":14005.40975617304},{"$f":"SUM(M879:M882)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC890&'5.6.1'!$AJ890&\"|\"&$AK890,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN890","v":2535.5097067796837},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,null,null,null,null,null,1,"AQ**",null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F887:F891)","v":0},2535.5097067796837,0,0,0,0,{"$f":"SUM(L887:L891)","v":0},{"$f":"SUM(M887:M890)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F895:F899)","v":0},0,0,0,0,0,{"$f":"SUM(L895:L899)","v":0},{"$f":"SUM(M895:M898)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F907:F911)","v":0},0,0,0,0,0,{"$f":"SUM(L907:L911)","v":0},{"$f":"SUM(M907:M910)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F915:F919)","v":0},0,0,0,0,0,{"$f":"SUM(L915:L919)","v":0},{"$f":"SUM(M915:M918)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F923:F927)","v":0},0,0,0,0,0,{"$f":"SUM(L923:L927)","v":0},{"$f":"SUM(M923:M926)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F931:F935)","v":0},0,0,0,0,0,{"$f":"SUM(L931:L935)","v":0},{"$f":"SUM(M931:M934)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F939:F943)","v":0},0,0,0,0,0,{"$f":"SUM(L939:L943)","v":0},{"$f":"SUM(M939:M942)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F947:F951)","v":0},0,0,0,0,0,{"$f":"SUM(L947:L951)","v":0},{"$f":"SUM(M947:M950)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F955:F959)","v":0},0,0,0,0,0,{"$f":"SUM(L955:L959)","v":0},{"$f":"SUM(M955:M958)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F963:F967)","v":0},0,0,0,0,0,{"$f":"SUM(L963:L967)","v":0},{"$f":"SUM(M963:M966)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F971:F975)","v":0},0,0,0,0,0,{"$f":"SUM(L971:L975)","v":0},{"$f":"SUM(M971:M974)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F979:F983)","v":0},0,0,0,0,0,{"$f":"SUM(L979:L983)","v":0},{"$f":"SUM(M979:M982)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F987:F991)","v":0},0,0,0,0,0,{"$f":"SUM(L987:L991)","v":0},{"$f":"SUM(M987:M990)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F995:F999)","v":0},0,0,0,0,0,{"$f":"SUM(L995:L999)","v":0},{"$f":"SUM(M995:M998)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1003:F1007)","v":0},0,0,0,0,0,{"$f":"SUM(L1003:L1007)","v":0},{"$f":"SUM(M1003:M1006)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1011:F1015)","v":0},0,0,0,0,0,{"$f":"SUM(L1011:L1015)","v":0},{"$f":"SUM(M1011:M1014)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1019:F1023)","v":0},0,0,0,0,0,{"$f":"SUM(L1019:L1023)","v":0},{"$f":"SUM(M1019:M1022)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!K:K)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!L:L)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!M:M)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!N:N)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!O:O)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!P:P)))","v":0},{"$f":"$AN1031*(SUMIF(Datastore!$A:$A,$AD1031&$AE1031&\"|\"&$AF1031&$AG1031&$AH1031&$AI1031&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1031,1,IF($AM1031,SUMIF(Allocation!$A:$A,$AC1031&$AJ1031,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1031&$AJ1031&\"|\"&$AK1031,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!K:K)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!L:L)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!M:M)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!N:N)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!O:O)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!P:P)))","v":0},{"$f":"$AN1032*(SUMIF(Datastore!$A:$A,$AD1032&$AE1032&\"|\"&$AF1032&$AG1032&$AH1032&$AI1032&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1032,1,IF($AM1032,SUMIF(Allocation!$A:$A,$AC1032&$AJ1032,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1032&$AJ1032&\"|\"&$AK1032,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!K:K)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!L:L)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!M:M)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!N:N)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!O:O)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!P:P)))","v":0},{"$f":"$AN1033*(SUMIF(Datastore!$A:$A,$AD1033&$AE1033&\"|\"&$AF1033&$AG1033&$AH1033&$AI1033&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1033,1,IF($AM1033,SUMIF(Allocation!$A:$A,$AC1033&$AJ1033,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1033&$AJ1033&\"|\"&$AK1033,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!K:K)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!L:L)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!M:M)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!N:N)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!O:O)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!P:P)))","v":0},{"$f":"$AN1034*(SUMIF(Datastore!$A:$A,$AD1034&$AE1034&\"|\"&$AF1034&$AG1034&$AH1034&$AI1034&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1034,1,IF($AM1034,SUMIF(Allocation!$A:$A,$AC1034&$AJ1034,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1034&$AJ1034&\"|\"&$AK1034,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!K:K)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!L:L)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!M:M)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!N:N)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!O:O)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!P:P)))","v":0},{"$f":"$AN1035*(SUMIF(Datastore!$A:$A,$AD1035&$AE1035&\"|\"&$AF1035&$AG1035&$AH1035&$AI1035&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1035,1,IF($AM1035,SUMIF(Allocation!$A:$A,$AC1035&$AJ1035,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1035&$AJ1035&\"|\"&$AK1035,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1031:F1035)","v":0},0,0,0,0,0,{"$f":"SUM(L1031:L1035)","v":0},{"$f":"SUM(M1031:M1034)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!K:K)))","v":443.77742918032033},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!L:L)))","v":1240.5076613974329},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!M:M)))","v":15.26031147966194},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!N:N)))","v":244.96619525852466},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!O:O)))","v":5221.7399442197939},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!P:P)))","v":51.827486600167383},{"$f":"$AN1039*(SUMIF(Datastore!$A:$A,$AD1039&$AE1039&\"|\"&$AF1039&$AG1039&$AH1039&$AI1039&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1039,1,IF($AM1039,SUMIF(Allocation!$A:$A,$AC1039&$AJ1039,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1039&$AJ1039&\"|\"&$AK1039,Allocation!Q:Q)))","v":7.9997861132451868},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","G",2,"x",1,0,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!K:K)))","v":1502.0141149140193},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!L:L)))","v":1240.5076613974329},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!M:M)))","v":3076.3484375751691},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!N:N)))","v":4044.3888110317034},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!O:O)))","v":5351.5544583101428},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!P:P)))","v":1691.5002859558435},{"$f":"$AN1040*(SUMIF(Datastore!$A:$A,$AD1040&$AE1040&\"|\"&$AF1040&$AG1040&$AH1040&$AI1040&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1040,1,IF($AM1040,SUMIF(Allocation!$A:$A,$AC1040&$AJ1040,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1040&$AJ1040&\"|\"&$AK1040,Allocation!Q:Q)))","v":686.29744024156082},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","R",2,"x",1,0,{"$f":"AN1032","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!K:K)))","v":0},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!L:L)))","v":0},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!M:M)))","v":117.03849109755893},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!N:N)))","v":280.15127843653374},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!O:O)))","v":781.47785722016454},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!P:P)))","v":1453.5396111853627},{"$f":"$AN1041*(SUMIF(Datastore!$A:$A,$AD1041&$AE1041&\"|\"&$AF1041&$AG1041&$AH1041&$AI1041&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1041,1,IF($AM1041,SUMIF(Allocation!$A:$A,$AC1041&$AJ1041,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1041&$AJ1041&\"|\"&$AK1041,Allocation!Q:Q)))","v":428.16080125722812},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","M",2,"x",1,0,{"$f":"AN1033","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!K:K)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!L:L)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!M:M)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!N:N)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!O:O)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!P:P)))","v":0},{"$f":"$AN1042*(SUMIF(Datastore!$A:$A,$AD1042&$AE1042&\"|\"&$AF1042&$AG1042&$AH1042&$AI1042&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1042,1,IF($AM1042,SUMIF(Allocation!$A:$A,$AC1042&$AJ1042,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1042&$AJ1042&\"|\"&$AK1042,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!K:K)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!L:L)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!M:M)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!N:N)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!O:O)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!P:P)))","v":0},{"$f":"$AN1043*(SUMIF(Datastore!$A:$A,$AD1043&$AE1043&\"|\"&$AF1043&$AG1043&$AH1043&$AI1043&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1043,1,IF($AM1043,SUMIF(Allocation!$A:$A,$AC1043&$AJ1043,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1043&$AJ1043&\"|\"&$AK1043,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","D",2,"x",1,0,{"$f":"AN1035","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1039:F1043)","v":1945.7915440943395},2481.0153227948658,3208.6472401523902,4569.5062847267618,11354.772259750102,3196.8673837413735,{"$f":"SUM(L1039:L1043)","v":1122.4580276120341},{"$f":"SUM(M1039:M1042)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!K:K)))","v":5468.1572620572761},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!L:L)))","v":10596.283427524462},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!M:M)))","v":0},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!N:N)))","v":0},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!O:O)))","v":5244.1297755417145},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!P:P)))","v":117802.15715409993},{"$f":"$AN1047*(SUMIF(Datastore!$A:$A,$AD1047&$AE1047&\"|\"&$AF1047&$AG1047&$AH1047&$AI1047&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1047,1,IF($AM1047,SUMIF(Allocation!$A:$A,$AC1047&$AJ1047,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1047&$AJ1047&\"|\"&$AK1047,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","G",2,"x",1,0,{"$f":"AN1039","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!K:K)))","v":177.18859794811479},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!L:L)))","v":3532.0944758414876},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!M:M)))","v":4039.9000332170176},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!N:N)))","v":1643.7649932725112},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!O:O)))","v":1072.7633781412528},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!P:P)))","v":1217.6710674745329},{"$f":"$AN1048*(SUMIF(Datastore!$A:$A,$AD1048&$AE1048&\"|\"&$AF1048&$AG1048&$AH1048&$AI1048&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1048,1,IF($AM1048,SUMIF(Allocation!$A:$A,$AC1048&$AJ1048,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1048&$AJ1048&\"|\"&$AK1048,Allocation!Q:Q)))","v":1430.7751431249048},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","R",2,"x",1,0,{"$f":"AN1040","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!K:K)))","v":0},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!L:L)))","v":0},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!M:M)))","v":0},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!N:N)))","v":0},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!O:O)))","v":359.26905232878181},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!P:P)))","v":1980.0926237540175},{"$f":"$AN1049*(SUMIF(Datastore!$A:$A,$AD1049&$AE1049&\"|\"&$AF1049&$AG1049&$AH1049&$AI1049&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1049,1,IF($AM1049,SUMIF(Allocation!$A:$A,$AC1049&$AJ1049,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1049&$AJ1049&\"|\"&$AK1049,Allocation!Q:Q)))","v":2029.4194245179895},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","M",2,"x",1,0,{"$f":"AN1041","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!K:K)))","v":0},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!L:L)))","v":0},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!M:M)))","v":0},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!N:N)))","v":470.73831115797157},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!O:O)))","v":0},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!P:P)))","v":0},{"$f":"$AN1050*(SUMIF(Datastore!$A:$A,$AD1050&$AE1050&\"|\"&$AF1050&$AG1050&$AH1050&$AI1050&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1050,1,IF($AM1050,SUMIF(Allocation!$A:$A,$AC1050&$AJ1050,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1050&$AJ1050&\"|\"&$AK1050,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN1042","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!K:K)))","v":114.49109405878187},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!L:L)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!M:M)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!N:N)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!O:O)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!P:P)))","v":0},{"$f":"$AN1051*(SUMIF(Datastore!$A:$A,$AD1051&$AE1051&\"|\"&$AF1051&$AG1051&$AH1051&$AI1051&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1051,1,IF($AM1051,SUMIF(Allocation!$A:$A,$AC1051&$AJ1051,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1051&$AJ1051&\"|\"&$AK1051,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","D",2,"x",1,0,{"$f":"AN1043","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1047:F1051)","v":5759.8369540641725},14128.37790336595,4039.9000332170176,2114.5033044304828,6676.1622060117497,120999.92084532847,{"$f":"SUM(L1047:L1051)","v":3460.1945676428941},{"$f":"SUM(M1047:M1050)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!K:K)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!L:L)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!M:M)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!N:N)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!O:O)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!P:P)))","v":0},{"$f":"$AN1055*(SUMIF(Datastore!$A:$A,$AD1055&$AE1055&\"|\"&$AF1055&$AG1055&$AH1055&$AI1055&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1055,1,IF($AM1055,SUMIF(Allocation!$A:$A,$AC1055&$AJ1055,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1055&$AJ1055&\"|\"&$AK1055,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","G",2,"x",1,0,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!K:K)))","v":730.60946952501342},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!L:L)))","v":754.29339869166722},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!M:M)))","v":249.24529444701483},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!N:N)))","v":0},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!O:O)))","v":0},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!P:P)))","v":0},{"$f":"$AN1056*(SUMIF(Datastore!$A:$A,$AD1056&$AE1056&\"|\"&$AF1056&$AG1056&$AH1056&$AI1056&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1056,1,IF($AM1056,SUMIF(Allocation!$A:$A,$AC1056&$AJ1056,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1056&$AJ1056&\"|\"&$AK1056,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","R",2,"x",1,0,{"$f":"AN1032","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!K:K)))","v":0},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!L:L)))","v":0},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!M:M)))","v":0},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!N:N)))","v":228.07352864090674},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!O:O)))","v":401.62748868239356},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!P:P)))","v":435.08259273357794},{"$f":"$AN1057*(SUMIF(Datastore!$A:$A,$AD1057&$AE1057&\"|\"&$AF1057&$AG1057&$AH1057&$AI1057&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1057,1,IF($AM1057,SUMIF(Allocation!$A:$A,$AC1057&$AJ1057,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1057&$AJ1057&\"|\"&$AK1057,Allocation!Q:Q)))","v":19.138244290060257},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","M",2,"x",1,0,{"$f":"AN1033","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!K:K)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!L:L)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!M:M)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!N:N)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!O:O)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!P:P)))","v":0},{"$f":"$AN1058*(SUMIF(Datastore!$A:$A,$AD1058&$AE1058&\"|\"&$AF1058&$AG1058&$AH1058&$AI1058&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1058,1,IF($AM1058,SUMIF(Allocation!$A:$A,$AC1058&$AJ1058,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1058&$AJ1058&\"|\"&$AK1058,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!K:K)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!L:L)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!M:M)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!N:N)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!O:O)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!P:P)))","v":0},{"$f":"$AN1059*(SUMIF(Datastore!$A:$A,$AD1059&$AE1059&\"|\"&$AF1059&$AG1059&$AH1059&$AI1059&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1059,1,IF($AM1059,SUMIF(Allocation!$A:$A,$AC1059&$AJ1059,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1059&$AJ1059&\"|\"&$AK1059,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","D",2,"x",1,0,{"$f":"AN1035","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1055:F1059)","v":730.60946952501342},754.29339869166722,249.24529444701483,228.07352864090674,401.62748868239356,435.08259273357794,{"$f":"SUM(L1055:L1059)","v":19.138244290060257},{"$f":"SUM(M1055:M1058)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!K:K)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!L:L)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!M:M)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!N:N)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!O:O)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!P:P)))","v":0},{"$f":"$AN1063*(SUMIF(Datastore!$A:$A,$AD1063&$AE1063&\"|\"&$AF1063&$AG1063&$AH1063&$AI1063&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1063,1,IF($AM1063,SUMIF(Allocation!$A:$A,$AC1063&$AJ1063,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1063&$AJ1063&\"|\"&$AK1063,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","G",2,"x",1,0,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!K:K)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!L:L)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!M:M)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!N:N)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!O:O)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!P:P)))","v":0},{"$f":"$AN1064*(SUMIF(Datastore!$A:$A,$AD1064&$AE1064&\"|\"&$AF1064&$AG1064&$AH1064&$AI1064&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1064,1,IF($AM1064,SUMIF(Allocation!$A:$A,$AC1064&$AJ1064,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1064&$AJ1064&\"|\"&$AK1064,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","R",2,"x",1,0,{"$f":"AN1032","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!K:K)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!L:L)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!M:M)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!N:N)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!O:O)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!P:P)))","v":0},{"$f":"$AN1065*(SUMIF(Datastore!$A:$A,$AD1065&$AE1065&\"|\"&$AF1065&$AG1065&$AH1065&$AI1065&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1065,1,IF($AM1065,SUMIF(Allocation!$A:$A,$AC1065&$AJ1065,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1065&$AJ1065&\"|\"&$AK1065,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","M",2,"x",1,0,{"$f":"AN1033","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!K:K)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!L:L)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!M:M)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!N:N)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!O:O)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!P:P)))","v":0},{"$f":"$AN1066*(SUMIF(Datastore!$A:$A,$AD1066&$AE1066&\"|\"&$AF1066&$AG1066&$AH1066&$AI1066&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1066,1,IF($AM1066,SUMIF(Allocation!$A:$A,$AC1066&$AJ1066,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1066&$AJ1066&\"|\"&$AK1066,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!K:K)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!L:L)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!M:M)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!N:N)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!O:O)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!P:P)))","v":0},{"$f":"$AN1067*(SUMIF(Datastore!$A:$A,$AD1067&$AE1067&\"|\"&$AF1067&$AG1067&$AH1067&$AI1067&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1067,1,IF($AM1067,SUMIF(Allocation!$A:$A,$AC1067&$AJ1067,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1067&$AJ1067&\"|\"&$AK1067,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","D",2,"x",1,0,{"$f":"AN1035","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1063:F1067)","v":0},0,0,0,0,0,{"$f":"SUM(L1063:L1067)","v":0},{"$f":"SUM(M1063:M1066)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!K:K)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!L:L)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!M:M)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!N:N)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!O:O)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!P:P)))","v":0},{"$f":"$AN1071*(SUMIF(Datastore!$A:$A,$AD1071&$AE1071&\"|\"&$AF1071&$AG1071&$AH1071&$AI1071&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1071,1,IF($AM1071,SUMIF(Allocation!$A:$A,$AC1071&$AJ1071,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1071&$AJ1071&\"|\"&$AK1071,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!K:K)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!L:L)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!M:M)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!N:N)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!O:O)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!P:P)))","v":0},{"$f":"$AN1072*(SUMIF(Datastore!$A:$A,$AD1072&$AE1072&\"|\"&$AF1072&$AG1072&$AH1072&$AI1072&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1072,1,IF($AM1072,SUMIF(Allocation!$A:$A,$AC1072&$AJ1072,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1072&$AJ1072&\"|\"&$AK1072,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN1032","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!K:K)))","v":0},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!L:L)))","v":0},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!M:M)))","v":9.0375748144171641},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!N:N)))","v":11.225321821748162},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!O:O)))","v":63.824087970327909},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!P:P)))","v":51.594430508856519},{"$f":"$AN1073*(SUMIF(Datastore!$A:$A,$AD1073&$AE1073&\"|\"&$AF1073&$AG1073&$AH1073&$AI1073&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1073,1,IF($AM1073,SUMIF(Allocation!$A:$A,$AC1073&$AJ1073,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1073&$AJ1073&\"|\"&$AK1073,Allocation!Q:Q)))","v":97.036832918665397},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN1033","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!K:K)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!L:L)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!M:M)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!N:N)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!O:O)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!P:P)))","v":0},{"$f":"$AN1074*(SUMIF(Datastore!$A:$A,$AD1074&$AE1074&\"|\"&$AF1074&$AG1074&$AH1074&$AI1074&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1074,1,IF($AM1074,SUMIF(Allocation!$A:$A,$AC1074&$AJ1074,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1074&$AJ1074&\"|\"&$AK1074,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN1034","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!K:K)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!L:L)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!M:M)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!N:N)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!O:O)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!P:P)))","v":0},{"$f":"$AN1075*(SUMIF(Datastore!$A:$A,$AD1075&$AE1075&\"|\"&$AF1075&$AG1075&$AH1075&$AI1075&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1075,1,IF($AM1075,SUMIF(Allocation!$A:$A,$AC1075&$AJ1075,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1075&$AJ1075&\"|\"&$AK1075,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN1035","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1071:F1075)","v":0},0,9.0375748144171641,11.225321821748162,63.824087970327909,51.594430508856519,{"$f":"SUM(L1071:L1075)","v":97.036832918665397},{"$f":"SUM(M1071:M1074)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!K:K)))","v":40.808343623830964},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!L:L)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!M:M)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!N:N)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!O:O)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!P:P)))","v":0},{"$f":"$AN1079*(SUMIF(Datastore!$A:$A,$AD1079&$AE1079&\"|\"&$AF1079&$AG1079&$AH1079&$AI1079&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1079,1,IF($AM1079,SUMIF(Allocation!$A:$A,$AC1079&$AJ1079,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1079&$AJ1079&\"|\"&$AK1079,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!K:K)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!L:L)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!M:M)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!N:N)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!O:O)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!P:P)))","v":0},{"$f":"$AN1080*(SUMIF(Datastore!$A:$A,$AD1080&$AE1080&\"|\"&$AF1080&$AG1080&$AH1080&$AI1080&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1080,1,IF($AM1080,SUMIF(Allocation!$A:$A,$AC1080&$AJ1080,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1080&$AJ1080&\"|\"&$AK1080,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN1032","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!K:K)))","v":0},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!L:L)))","v":0},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!M:M)))","v":81.338173329754483},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!N:N)))","v":101.02789639573345},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!O:O)))","v":574.4167917329512},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!P:P)))","v":464.34987457970868},{"$f":"$AN1081*(SUMIF(Datastore!$A:$A,$AD1081&$AE1081&\"|\"&$AF1081&$AG1081&$AH1081&$AI1081&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1081,1,IF($AM1081,SUMIF(Allocation!$A:$A,$AC1081&$AJ1081,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1081&$AJ1081&\"|\"&$AK1081,Allocation!Q:Q)))","v":873.33149626798865},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN1033","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!K:K)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!L:L)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!M:M)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!N:N)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!O:O)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!P:P)))","v":0},{"$f":"$AN1082*(SUMIF(Datastore!$A:$A,$AD1082&$AE1082&\"|\"&$AF1082&$AG1082&$AH1082&$AI1082&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1082,1,IF($AM1082,SUMIF(Allocation!$A:$A,$AC1082&$AJ1082,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1082&$AJ1082&\"|\"&$AK1082,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN1034","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!K:K)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!L:L)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!M:M)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!N:N)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!O:O)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!P:P)))","v":0},{"$f":"$AN1083*(SUMIF(Datastore!$A:$A,$AD1083&$AE1083&\"|\"&$AF1083&$AG1083&$AH1083&$AI1083&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1083,1,IF($AM1083,SUMIF(Allocation!$A:$A,$AC1083&$AJ1083,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1083&$AJ1083&\"|\"&$AK1083,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN1035","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1079:F1083)","v":40.808343623830964},0,81.338173329754483,101.02789639573345,574.4167917329512,464.34987457970868,{"$f":"SUM(L1079:L1083)","v":873.33149626798865},{"$f":"SUM(M1079:M1082)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!K:K)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!L:L)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!M:M)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!N:N)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!O:O)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!P:P)))","v":0},{"$f":"$AN1087*(SUMIF(Datastore!$A:$A,$AD1087&$AE1087&\"|\"&$AF1087&$AG1087&$AH1087&$AI1087&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1087,1,IF($AM1087,SUMIF(Allocation!$A:$A,$AC1087&$AJ1087,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1087&$AJ1087&\"|\"&$AK1087,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!K:K)))","v":44.26200971506502},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!L:L)))","v":23.173003260706292},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!M:M)))","v":2178.4007530478966},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!N:N)))","v":121.61383159541897},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!O:O)))","v":277.97447221810052},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!P:P)))","v":115.16960156831198},{"$f":"$AN1088*(SUMIF(Datastore!$A:$A,$AD1088&$AE1088&\"|\"&$AF1088&$AG1088&$AH1088&$AI1088&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1088,1,IF($AM1088,SUMIF(Allocation!$A:$A,$AC1088&$AJ1088,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1088&$AJ1088&\"|\"&$AK1088,Allocation!Q:Q)))","v":118.03863300778866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN1032","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!K:K)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!L:L)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!M:M)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!N:N)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!O:O)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!P:P)))","v":0},{"$f":"$AN1089*(SUMIF(Datastore!$A:$A,$AD1089&$AE1089&\"|\"&$AF1089&$AG1089&$AH1089&$AI1089&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1089,1,IF($AM1089,SUMIF(Allocation!$A:$A,$AC1089&$AJ1089,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1089&$AJ1089&\"|\"&$AK1089,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN1033","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!K:K)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!L:L)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!M:M)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!N:N)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!O:O)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!P:P)))","v":0},{"$f":"$AN1090*(SUMIF(Datastore!$A:$A,$AD1090&$AE1090&\"|\"&$AF1090&$AG1090&$AH1090&$AI1090&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1090,1,IF($AM1090,SUMIF(Allocation!$A:$A,$AC1090&$AJ1090,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1090&$AJ1090&\"|\"&$AK1090,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN1034","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!K:K)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!L:L)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!M:M)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!N:N)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!O:O)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!P:P)))","v":0},{"$f":"$AN1091*(SUMIF(Datastore!$A:$A,$AD1091&$AE1091&\"|\"&$AF1091&$AG1091&$AH1091&$AI1091&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1091,1,IF($AM1091,SUMIF(Allocation!$A:$A,$AC1091&$AJ1091,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1091&$AJ1091&\"|\"&$AK1091,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN1035","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1087:F1091)","v":44.26200971506502},23.173003260706292,2178.4007530478966,121.61383159541897,277.97447221810052,115.16960156831198,{"$f":"SUM(L1087:L1091)","v":118.03863300778866},{"$f":"SUM(M1087:M1090)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!K:K)))","v":0},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!L:L)))","v":2.9070552476456375},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!M:M)))","v":0},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!N:N)))","v":114.26620083830926},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!O:O)))","v":4577.2176236058467},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!P:P)))","v":0},{"$f":"$AN1095*(SUMIF(Datastore!$A:$A,$AD1095&$AE1095&\"|\"&$AF1095&$AG1095&$AH1095&$AI1095&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1095,1,IF($AM1095,SUMIF(Allocation!$A:$A,$AC1095&$AJ1095,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1095&$AJ1095&\"|\"&$AK1095,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","G",2,"x",1,0,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!K:K)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!L:L)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!M:M)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!N:N)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!O:O)))","v":1144.3044059014617},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!P:P)))","v":0},{"$f":"$AN1096*(SUMIF(Datastore!$A:$A,$AD1096&$AE1096&\"|\"&$AF1096&$AG1096&$AH1096&$AI1096&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1096,1,IF($AM1096,SUMIF(Allocation!$A:$A,$AC1096&$AJ1096,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1096&$AJ1096&\"|\"&$AK1096,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","R",2,"x",1,0,{"$f":"AN1032","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!K:K)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!L:L)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!M:M)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!N:N)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!O:O)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!P:P)))","v":0},{"$f":"$AN1097*(SUMIF(Datastore!$A:$A,$AD1097&$AE1097&\"|\"&$AF1097&$AG1097&$AH1097&$AI1097&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1097,1,IF($AM1097,SUMIF(Allocation!$A:$A,$AC1097&$AJ1097,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1097&$AJ1097&\"|\"&$AK1097,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","M",2,"x",1,0,{"$f":"AN1033","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!K:K)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!L:L)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!M:M)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!N:N)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!O:O)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!P:P)))","v":0},{"$f":"$AN1098*(SUMIF(Datastore!$A:$A,$AD1098&$AE1098&\"|\"&$AF1098&$AG1098&$AH1098&$AI1098&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1098,1,IF($AM1098,SUMIF(Allocation!$A:$A,$AC1098&$AJ1098,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1098&$AJ1098&\"|\"&$AK1098,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!K:K)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!L:L)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!M:M)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!N:N)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!O:O)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!P:P)))","v":0},{"$f":"$AN1099*(SUMIF(Datastore!$A:$A,$AD1099&$AE1099&\"|\"&$AF1099&$AG1099&$AH1099&$AI1099&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1099,1,IF($AM1099,SUMIF(Allocation!$A:$A,$AC1099&$AJ1099,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1099&$AJ1099&\"|\"&$AK1099,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","D",2,"x",1,0,{"$f":"AN1035","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1095:F1099)","v":0},2.9070552476456375,0,114.26620083830926,5721.5220295073086,0,{"$f":"SUM(L1095:L1099)","v":0},{"$f":"SUM(M1095:M1098)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!K:K)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!L:L)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!M:M)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!N:N)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!O:O)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!P:P)))","v":0},{"$f":"$AN1103*(SUMIF(Datastore!$A:$A,$AD1103&$AE1103&\"|\"&$AF1103&$AG1103&$AH1103&$AI1103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1103,1,IF($AM1103,SUMIF(Allocation!$A:$A,$AC1103&$AJ1103,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1103&$AJ1103&\"|\"&$AK1103,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!K:K)))","v":0},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!L:L)))","v":1037.2435947174647},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!M:M)))","v":0},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!N:N)))","v":336.25944219931512},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!O:O)))","v":0},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!P:P)))","v":0},{"$f":"$AN1104*(SUMIF(Datastore!$A:$A,$AD1104&$AE1104&\"|\"&$AF1104&$AG1104&$AH1104&$AI1104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1104,1,IF($AM1104,SUMIF(Allocation!$A:$A,$AC1104&$AJ1104,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1104&$AJ1104&\"|\"&$AK1104,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN1032","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!K:K)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!L:L)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!M:M)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!N:N)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!O:O)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!P:P)))","v":0},{"$f":"$AN1105*(SUMIF(Datastore!$A:$A,$AD1105&$AE1105&\"|\"&$AF1105&$AG1105&$AH1105&$AI1105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1105,1,IF($AM1105,SUMIF(Allocation!$A:$A,$AC1105&$AJ1105,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1105&$AJ1105&\"|\"&$AK1105,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN1033","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!K:K)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!L:L)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!M:M)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!N:N)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!O:O)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!P:P)))","v":0},{"$f":"$AN1106*(SUMIF(Datastore!$A:$A,$AD1106&$AE1106&\"|\"&$AF1106&$AG1106&$AH1106&$AI1106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1106,1,IF($AM1106,SUMIF(Allocation!$A:$A,$AC1106&$AJ1106,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1106&$AJ1106&\"|\"&$AK1106,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN1034","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!K:K)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!L:L)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!M:M)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!N:N)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!O:O)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!P:P)))","v":0},{"$f":"$AN1107*(SUMIF(Datastore!$A:$A,$AD1107&$AE1107&\"|\"&$AF1107&$AG1107&$AH1107&$AI1107&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1107,1,IF($AM1107,SUMIF(Allocation!$A:$A,$AC1107&$AJ1107,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1107&$AJ1107&\"|\"&$AK1107,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN1035","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1103:F1107)","v":0},1037.2435947174647,0,336.25944219931512,0,0,{"$f":"SUM(L1103:L1107)","v":0},{"$f":"SUM(M1103:M1106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1111:F1115)","v":0},0,0,0,0,0,{"$f":"SUM(L1111:L1115)","v":0},{"$f":"SUM(M1111:M1114)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1119:F1123)","v":0},0,0,0,0,0,{"$f":"SUM(L1119:L1123)","v":0},{"$f":"SUM(M1119:M1122)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!K:K)))","v":3091.9611590428867},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!L:L)))","v":3851.0970065664337},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!M:M)))","v":747.75526250343512},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!N:N)))","v":1480.4394440440046},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!O:O)))","v":6849.9946398590473},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!P:P)))","v":88927.990606682433},{"$f":"$AN1127*(SUMIF(Datastore!$A:$A,$AD1127&$AE1127&\"|\"&$AF1127&$AG1127&$AH1127&$AI1127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1127,1,IF($AM1127,SUMIF(Allocation!$A:$A,$AC1127&$AJ1127,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1127&$AJ1127&\"|\"&$AK1127,Allocation!Q:Q)))","v":45.055015479606098},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","G",2,"x",1,0,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!K:K)))","v":3198.4813578326366},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!L:L)))","v":3851.0970065664337},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!M:M)))","v":2358.525624205673},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!N:N)))","v":1049.4994238901422},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!O:O)))","v":2258.6707626671437},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!P:P)))","v":5350.973204449132},{"$f":"$AN1128*(SUMIF(Datastore!$A:$A,$AD1128&$AE1128&\"|\"&$AF1128&$AG1128&$AH1128&$AI1128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1128,1,IF($AM1128,SUMIF(Allocation!$A:$A,$AC1128&$AJ1128,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1128&$AJ1128&\"|\"&$AK1128,Allocation!Q:Q)))","v":4771.373626058944},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","R",2,"x",1,0,{"$f":"AN1032","v":0.90865947665699898}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!K:K)))","v":0},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!L:L)))","v":0},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!M:M)))","v":236.13324079055843},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!N:N)))","v":212.40044841698725},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!O:O)))","v":2325.3432883030605},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!P:P)))","v":801.96216107627436},{"$f":"$AN1129*(SUMIF(Datastore!$A:$A,$AD1129&$AE1129&\"|\"&$AF1129&$AG1129&$AH1129&$AI1129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1129,1,IF($AM1129,SUMIF(Allocation!$A:$A,$AC1129&$AJ1129,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1129&$AJ1129&\"|\"&$AK1129,Allocation!Q:Q)))","v":123.78616406810971},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","M",2,"x",1,0,{"$f":"AN1033","v":0.90865947665699898}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!K:K)))","v":83.596671852443905},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!L:L)))","v":0},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!M:M)))","v":0},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!N:N)))","v":101.64355771832857},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!O:O)))","v":61.334514674347432},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!P:P)))","v":497.83578750633666},{"$f":"$AN1130*(SUMIF(Datastore!$A:$A,$AD1130&$AE1130&\"|\"&$AF1130&$AG1130&$AH1130&$AI1130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1130,1,IF($AM1130,SUMIF(Allocation!$A:$A,$AC1130&$AJ1130,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1130&$AJ1130&\"|\"&$AK1130,Allocation!Q:Q)))","v":510.23755417568771},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN1034","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!K:K)))","v":4352.4788931870253},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!L:L)))","v":7634.4188066316538},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!M:M)))","v":7820.1549825447855},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!N:N)))","v":6630.421263017769},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!O:O)))","v":6424.3761713986869},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!P:P)))","v":7105.5827286532967},{"$f":"$AN1131*(SUMIF(Datastore!$A:$A,$AD1131&$AE1131&\"|\"&$AF1131&$AG1131&$AH1131&$AI1131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1131,1,IF($AM1131,SUMIF(Allocation!$A:$A,$AC1131&$AJ1131,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1131&$AJ1131&\"|\"&$AK1131,Allocation!Q:Q)))","v":7647.9715325955203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","D",2,"x",1,0,{"$f":"AN1035","v":0.90865947665699898}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1127:F1131)","v":10726.518081914994},15336.612819764521,11162.569110044453,9474.4041370872328,17919.719376902285,102684.34448836748,{"$f":"SUM(L1127:L1131)","v":13098.423892377868},{"$f":"SUM(M1127:M1130)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC1138&'5.6.1'!$AJ1138&\"|\"&$AK1138,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN1138","v":1578.8943107802736},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,null,null,null,null,null,2,"AQ**",null,null,{"$f":"AN1031","v":0.90865947665699898}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1135:F1139)","v":0},1578.8943107802736,0,0,0,0,{"$f":"SUM(L1135:L1139)","v":0},{"$f":"SUM(M1135:M1138)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1143:F1147)","v":0},0,0,0,0,0,{"$f":"SUM(L1143:L1147)","v":0},{"$f":"SUM(M1143:M1146)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!K:K)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!L:L)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!M:M)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!N:N)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!O:O)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!P:P)))","v":0},{"$f":"$AN1154*(SUMIF(Datastore!$A:$A,$AD1154&$AE1154&\"|\"&$AF1154&$AG1154&$AH1154&$AI1154&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1154,1,IF($AM1154,SUMIF(Allocation!$A:$A,$AC1154&$AJ1154,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1154&$AJ1154&\"|\"&$AK1154,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN1031","v":9.1340523343001023E-2}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!K:K)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!L:L)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!M:M)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!N:N)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!O:O)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!P:P)))","v":0},{"$f":"$AN1155*(SUMIF(Datastore!$A:$A,$AD1155&$AE1155&\"|\"&$AF1155&$AG1155&$AH1155&$AI1155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1155,1,IF($AM1155,SUMIF(Allocation!$A:$A,$AC1155&$AJ1155,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1155&$AJ1155&\"|\"&$AK1155,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN1032","v":9.1340523343001023E-2}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!K:K)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!L:L)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!M:M)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!N:N)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!O:O)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!P:P)))","v":0},{"$f":"$AN1156*(SUMIF(Datastore!$A:$A,$AD1156&$AE1156&\"|\"&$AF1156&$AG1156&$AH1156&$AI1156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1156,1,IF($AM1156,SUMIF(Allocation!$A:$A,$AC1156&$AJ1156,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1156&$AJ1156&\"|\"&$AK1156,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","M",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!K:K)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!L:L)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!M:M)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!N:N)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!O:O)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!P:P)))","v":0},{"$f":"$AN1157*(SUMIF(Datastore!$A:$A,$AD1157&$AE1157&\"|\"&$AF1157&$AG1157&$AH1157&$AI1157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1157,1,IF($AM1157,SUMIF(Allocation!$A:$A,$AC1157&$AJ1157,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1157&$AJ1157&\"|\"&$AK1157,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","Q",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!K:K)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!L:L)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!M:M)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!N:N)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!O:O)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!P:P)))","v":0},{"$f":"$AN1158*(SUMIF(Datastore!$A:$A,$AD1158&$AE1158&\"|\"&$AF1158&$AG1158&$AH1158&$AI1158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1158,1,IF($AM1158,SUMIF(Allocation!$A:$A,$AC1158&$AJ1158,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1158&$AJ1158&\"|\"&$AK1158,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","R","?","D",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1154:F1158)","v":0},0,0,0,0,0,{"$f":"SUM(L1154:L1158)","v":0},{"$f":"SUM(M1154:M1157)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!K:K)))","v":44.609519484979899},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!L:L)))","v":124.69865985430712},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!M:M)))","v":1.5340013203380609},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!N:N)))","v":24.624560741475289},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!O:O)))","v":524.90121054020619},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!P:P)))","v":5.2098171770882598},{"$f":"$AN1162*(SUMIF(Datastore!$A:$A,$AD1162&$AE1162&\"|\"&$AF1162&$AG1162&$AH1162&$AI1162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1162,1,IF($AM1162,SUMIF(Allocation!$A:$A,$AC1162&$AJ1162,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1162&$AJ1162&\"|\"&$AK1162,Allocation!Q:Q)))","v":0.80415674847103802},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","G",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!K:K)))","v":150.9858850859807},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!L:L)))","v":124.69865985430712},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!M:M)))","v":309.24156242483082},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!N:N)))","v":406.55118896829703},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!O:O)))","v":537.95046161735718},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!P:P)))","v":170.03346723732491},{"$f":"$AN1163*(SUMIF(Datastore!$A:$A,$AD1163&$AE1163&\"|\"&$AF1163&$AG1163&$AH1163&$AI1163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1163,1,IF($AM1163,SUMIF(Allocation!$A:$A,$AC1163&$AJ1163,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1163&$AJ1163&\"|\"&$AK1163,Allocation!Q:Q)))","v":68.988184210936424},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","R",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!K:K)))","v":0},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!L:L)))","v":0},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!M:M)))","v":11.764976102441066},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!N:N)))","v":28.161445563466231},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!O:O)))","v":78.555936842335527},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!P:P)))","v":146.1131173956492},{"$f":"$AN1164*(SUMIF(Datastore!$A:$A,$AD1164&$AE1164&\"|\"&$AF1164&$AG1164&$AH1164&$AI1164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1164,1,IF($AM1164,SUMIF(Allocation!$A:$A,$AC1164&$AJ1164,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1164&$AJ1164&\"|\"&$AK1164,Allocation!Q:Q)))","v":43.039700422952315},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","M",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!K:K)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!L:L)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!M:M)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!N:N)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!O:O)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!P:P)))","v":0},{"$f":"$AN1165*(SUMIF(Datastore!$A:$A,$AD1165&$AE1165&\"|\"&$AF1165&$AG1165&$AH1165&$AI1165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1165,1,IF($AM1165,SUMIF(Allocation!$A:$A,$AC1165&$AJ1165,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1165&$AJ1165&\"|\"&$AK1165,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","Q",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!K:K)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!L:L)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!M:M)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!N:N)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!O:O)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!P:P)))","v":0},{"$f":"$AN1166*(SUMIF(Datastore!$A:$A,$AD1166&$AE1166&\"|\"&$AF1166&$AG1166&$AH1166&$AI1166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1166,1,IF($AM1166,SUMIF(Allocation!$A:$A,$AC1166&$AJ1166,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1166&$AJ1166&\"|\"&$AK1166,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","P","?","D",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1162:F1166)","v":195.5954045709606},249.39731970861425,322.54053984760992,459.33719527323854,1141.4076089998989,321.35640181006238,{"$f":"SUM(L1162:L1166)","v":112.83204138235979},{"$f":"SUM(M1162:M1165)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!K:K)))","v":549.67164143348407},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!L:L)))","v":1065.1625813904375},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!M:M)))","v":0},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!N:N)))","v":0},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!O:O)))","v":527.15188745828527},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!P:P)))","v":11841.741556448511},{"$f":"$AN1170*(SUMIF(Datastore!$A:$A,$AD1170&$AE1170&\"|\"&$AF1170&$AG1170&$AH1170&$AI1170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1170,1,IF($AM1170,SUMIF(Allocation!$A:$A,$AC1170&$AJ1170,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1170&$AJ1170&\"|\"&$AK1170,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","G",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!K:K)))","v":17.811402051885199},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!L:L)))","v":355.05419379681251},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!M:M)))","v":406.09996678298256},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!N:N)))","v":165.23500672748884},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!O:O)))","v":107.83662185874699},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!P:P)))","v":122.40307334046429},{"$f":"$AN1171*(SUMIF(Datastore!$A:$A,$AD1171&$AE1171&\"|\"&$AF1171&$AG1171&$AH1171&$AI1171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1171,1,IF($AM1171,SUMIF(Allocation!$A:$A,$AC1171&$AJ1171,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1171&$AJ1171&\"|\"&$AK1171,Allocation!Q:Q)))","v":143.82478113802586},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","R",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!K:K)))","v":0},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!L:L)))","v":0},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!M:M)))","v":0},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!N:N)))","v":0},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!O:O)))","v":36.114544671218212},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!P:P)))","v":199.04342734278231},{"$f":"$AN1172*(SUMIF(Datastore!$A:$A,$AD1172&$AE1172&\"|\"&$AF1172&$AG1172&$AH1172&$AI1172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1172,1,IF($AM1172,SUMIF(Allocation!$A:$A,$AC1172&$AJ1172,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1172&$AJ1172&\"|\"&$AK1172,Allocation!Q:Q)))","v":204.0018698752844},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","M",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!K:K)))","v":0},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!L:L)))","v":0},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!M:M)))","v":0},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!N:N)))","v":47.319688842028427},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!O:O)))","v":0},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!P:P)))","v":0},{"$f":"$AN1173*(SUMIF(Datastore!$A:$A,$AD1173&$AE1173&\"|\"&$AF1173&$AG1173&$AH1173&$AI1173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1173,1,IF($AM1173,SUMIF(Allocation!$A:$A,$AC1173&$AJ1173,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1173&$AJ1173&\"|\"&$AK1173,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","Q",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!K:K)))","v":11.50890594121813},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!L:L)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!M:M)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!N:N)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!O:O)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!P:P)))","v":0},{"$f":"$AN1174*(SUMIF(Datastore!$A:$A,$AD1174&$AE1174&\"|\"&$AF1174&$AG1174&$AH1174&$AI1174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1174,1,IF($AM1174,SUMIF(Allocation!$A:$A,$AC1174&$AJ1174,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1174&$AJ1174&\"|\"&$AK1174,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","T","?","D",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1170:F1174)","v":578.99194942658744},1420.2167751872501,406.09996678298256,212.55469556951726,671.10305398825051,12163.188057131756,{"$f":"SUM(L1170:L1174)","v":347.82665101331025},{"$f":"SUM(M1170:M1173)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!K:K)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!L:L)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!M:M)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!N:N)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!O:O)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!P:P)))","v":0},{"$f":"$AN1178*(SUMIF(Datastore!$A:$A,$AD1178&$AE1178&\"|\"&$AF1178&$AG1178&$AH1178&$AI1178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1178,1,IF($AM1178,SUMIF(Allocation!$A:$A,$AC1178&$AJ1178,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1178&$AJ1178&\"|\"&$AK1178,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","G",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!K:K)))","v":73.442530474986668},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!L:L)))","v":75.823293060393922},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!M:M)))","v":25.054705552985183},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!N:N)))","v":0},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!O:O)))","v":0},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!P:P)))","v":0},{"$f":"$AN1179*(SUMIF(Datastore!$A:$A,$AD1179&$AE1179&\"|\"&$AF1179&$AG1179&$AH1179&$AI1179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1179,1,IF($AM1179,SUMIF(Allocation!$A:$A,$AC1179&$AJ1179,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1179&$AJ1179&\"|\"&$AK1179,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","R",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!K:K)))","v":0},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!L:L)))","v":0},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!M:M)))","v":0},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!N:N)))","v":22.926471359093256},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!O:O)))","v":40.372511317606453},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!P:P)))","v":43.735494691501579},{"$f":"$AN1180*(SUMIF(Datastore!$A:$A,$AD1180&$AE1180&\"|\"&$AF1180&$AG1180&$AH1180&$AI1180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1180,1,IF($AM1180,SUMIF(Allocation!$A:$A,$AC1180&$AJ1180,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1180&$AJ1180&\"|\"&$AK1180,Allocation!Q:Q)))","v":1.9238199724187515},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","M",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!K:K)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!L:L)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!M:M)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!N:N)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!O:O)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!P:P)))","v":0},{"$f":"$AN1181*(SUMIF(Datastore!$A:$A,$AD1181&$AE1181&\"|\"&$AF1181&$AG1181&$AH1181&$AI1181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1181,1,IF($AM1181,SUMIF(Allocation!$A:$A,$AC1181&$AJ1181,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1181&$AJ1181&\"|\"&$AK1181,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","Q",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!K:K)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!L:L)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!M:M)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!N:N)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!O:O)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!P:P)))","v":0},{"$f":"$AN1182*(SUMIF(Datastore!$A:$A,$AD1182&$AE1182&\"|\"&$AF1182&$AG1182&$AH1182&$AI1182&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1182,1,IF($AM1182,SUMIF(Allocation!$A:$A,$AC1182&$AJ1182,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1182&$AJ1182&\"|\"&$AK1182,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","S","?","D",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1178:F1182)","v":73.442530474986668},75.823293060393922,25.054705552985183,22.926471359093256,40.372511317606453,43.735494691501579,{"$f":"SUM(L1178:L1182)","v":1.9238199724187515},{"$f":"SUM(M1178:M1181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!K:K)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!L:L)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!M:M)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!N:N)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!O:O)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!P:P)))","v":0},{"$f":"$AN1186*(SUMIF(Datastore!$A:$A,$AD1186&$AE1186&\"|\"&$AF1186&$AG1186&$AH1186&$AI1186&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1186,1,IF($AM1186,SUMIF(Allocation!$A:$A,$AC1186&$AJ1186,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1186&$AJ1186&\"|\"&$AK1186,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","G",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!K:K)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!L:L)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!M:M)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!N:N)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!O:O)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!P:P)))","v":0},{"$f":"$AN1187*(SUMIF(Datastore!$A:$A,$AD1187&$AE1187&\"|\"&$AF1187&$AG1187&$AH1187&$AI1187&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1187,1,IF($AM1187,SUMIF(Allocation!$A:$A,$AC1187&$AJ1187,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1187&$AJ1187&\"|\"&$AK1187,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","R",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!K:K)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!L:L)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!M:M)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!N:N)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!O:O)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!P:P)))","v":0},{"$f":"$AN1188*(SUMIF(Datastore!$A:$A,$AD1188&$AE1188&\"|\"&$AF1188&$AG1188&$AH1188&$AI1188&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1188,1,IF($AM1188,SUMIF(Allocation!$A:$A,$AC1188&$AJ1188,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1188&$AJ1188&\"|\"&$AK1188,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","M",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!K:K)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!L:L)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!M:M)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!N:N)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!O:O)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!P:P)))","v":0},{"$f":"$AN1189*(SUMIF(Datastore!$A:$A,$AD1189&$AE1189&\"|\"&$AF1189&$AG1189&$AH1189&$AI1189&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1189,1,IF($AM1189,SUMIF(Allocation!$A:$A,$AC1189&$AJ1189,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1189&$AJ1189&\"|\"&$AK1189,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","Q",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!K:K)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!L:L)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!M:M)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!N:N)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!O:O)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!P:P)))","v":0},{"$f":"$AN1190*(SUMIF(Datastore!$A:$A,$AD1190&$AE1190&\"|\"&$AF1190&$AG1190&$AH1190&$AI1190&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1190,1,IF($AM1190,SUMIF(Allocation!$A:$A,$AC1190&$AJ1190,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1190&$AJ1190&\"|\"&$AK1190,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","M","?","D",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1186:F1190)","v":0},0,0,0,0,0,{"$f":"SUM(L1186:L1190)","v":0},{"$f":"SUM(M1186:M1189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!K:K)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!L:L)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!M:M)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!N:N)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!O:O)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!P:P)))","v":0},{"$f":"$AN1194*(SUMIF(Datastore!$A:$A,$AD1194&$AE1194&\"|\"&$AF1194&$AG1194&$AH1194&$AI1194&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1194,1,IF($AM1194,SUMIF(Allocation!$A:$A,$AC1194&$AJ1194,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1194&$AJ1194&\"|\"&$AK1194,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"G",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!K:K)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!L:L)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!M:M)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!N:N)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!O:O)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!P:P)))","v":0},{"$f":"$AN1195*(SUMIF(Datastore!$A:$A,$AD1195&$AE1195&\"|\"&$AF1195&$AG1195&$AH1195&$AI1195&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1195,1,IF($AM1195,SUMIF(Allocation!$A:$A,$AC1195&$AJ1195,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1195&$AJ1195&\"|\"&$AK1195,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"R",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!K:K)))","v":0},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!L:L)))","v":0},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!M:M)))","v":0.90847763601985509},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!N:N)))","v":1.1283949556816513},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!O:O)))","v":6.4157429123474543},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!P:P)))","v":5.1863898471638237},{"$f":"$AN1196*(SUMIF(Datastore!$A:$A,$AD1196&$AE1196&\"|\"&$AF1196&$AG1196&$AH1196&$AI1196&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1196,1,IF($AM1196,SUMIF(Allocation!$A:$A,$AC1196&$AJ1196,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1196&$AJ1196&\"|\"&$AK1196,Allocation!Q:Q)))","v":9.7543637963773797},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"M",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!K:K)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!L:L)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!M:M)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!N:N)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!O:O)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!P:P)))","v":0},{"$f":"$AN1197*(SUMIF(Datastore!$A:$A,$AD1197&$AE1197&\"|\"&$AF1197&$AG1197&$AH1197&$AI1197&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1197,1,IF($AM1197,SUMIF(Allocation!$A:$A,$AC1197&$AJ1197,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1197&$AJ1197&\"|\"&$AK1197,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"Q",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!K:K)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!L:L)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!M:M)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!N:N)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!O:O)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!P:P)))","v":0},{"$f":"$AN1198*(SUMIF(Datastore!$A:$A,$AD1198&$AE1198&\"|\"&$AF1198&$AG1198&$AH1198&$AI1198&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1198,1,IF($AM1198,SUMIF(Allocation!$A:$A,$AC1198&$AJ1198,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1198&$AJ1198&\"|\"&$AK1198,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","I",5,"D",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1194:F1198)","v":0},0,0.90847763601985509,1.1283949556816513,6.4157429123474543,5.1863898471638237,{"$f":"SUM(L1194:L1198)","v":9.7543637963773797},{"$f":"SUM(M1194:M1197)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!K:K)))","v":4.102147789263392},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!L:L)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!M:M)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!N:N)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!O:O)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!P:P)))","v":0},{"$f":"$AN1202*(SUMIF(Datastore!$A:$A,$AD1202&$AE1202&\"|\"&$AF1202&$AG1202&$AH1202&$AI1202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1202,1,IF($AM1202,SUMIF(Allocation!$A:$A,$AC1202&$AJ1202,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1202&$AJ1202&\"|\"&$AK1202,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"G",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!K:K)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!L:L)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!M:M)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!N:N)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!O:O)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!P:P)))","v":0},{"$f":"$AN1203*(SUMIF(Datastore!$A:$A,$AD1203&$AE1203&\"|\"&$AF1203&$AG1203&$AH1203&$AI1203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1203,1,IF($AM1203,SUMIF(Allocation!$A:$A,$AC1203&$AJ1203,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1203&$AJ1203&\"|\"&$AK1203,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"R",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!K:K)))","v":0},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!L:L)))","v":0},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!M:M)))","v":8.1762987241786949},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!N:N)))","v":10.15555460113486},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!O:O)))","v":57.741686211127089},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!P:P)))","v":46.67750862447442},{"$f":"$AN1204*(SUMIF(Datastore!$A:$A,$AD1204&$AE1204&\"|\"&$AF1204&$AG1204&$AH1204&$AI1204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1204,1,IF($AM1204,SUMIF(Allocation!$A:$A,$AC1204&$AJ1204,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1204&$AJ1204&\"|\"&$AK1204,Allocation!Q:Q)))","v":87.789274167396414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"M",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!K:K)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!L:L)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!M:M)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!N:N)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!O:O)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!P:P)))","v":0},{"$f":"$AN1205*(SUMIF(Datastore!$A:$A,$AD1205&$AE1205&\"|\"&$AF1205&$AG1205&$AH1205&$AI1205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1205,1,IF($AM1205,SUMIF(Allocation!$A:$A,$AC1205&$AJ1205,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1205&$AJ1205&\"|\"&$AK1205,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"Q",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!K:K)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!L:L)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!M:M)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!N:N)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!O:O)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!P:P)))","v":0},{"$f":"$AN1206*(SUMIF(Datastore!$A:$A,$AD1206&$AE1206&\"|\"&$AF1206&$AG1206&$AH1206&$AI1206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1206,1,IF($AM1206,SUMIF(Allocation!$A:$A,$AC1206&$AJ1206,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1206&$AJ1206&\"|\"&$AK1206,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,40,5,"C","C",5,"D",2,"x",0,1,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1202:F1206)","v":4.102147789263392},0,8.1762987241786949,10.15555460113486,57.741686211127089,46.67750862447442,{"$f":"SUM(L1202:L1206)","v":87.789274167396414},{"$f":"SUM(M1202:M1205)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!K:K)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!L:L)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!M:M)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!N:N)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!O:O)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!P:P)))","v":0},{"$f":"$AN1210*(SUMIF(Datastore!$A:$A,$AD1210&$AE1210&\"|\"&$AF1210&$AG1210&$AH1210&$AI1210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1210,1,IF($AM1210,SUMIF(Allocation!$A:$A,$AC1210&$AJ1210,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1210&$AJ1210&\"|\"&$AK1210,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"G",2,"AE**",0,0,9.1340523343001023E-2]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!K:K)))","v":4.449318182935933},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!L:L)))","v":2.329403147864785},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!M:M)))","v":218.97781286145329},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!N:N)))","v":12.224899766126926},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!O:O)))","v":27.942628036861546},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!P:P)))","v":11.577111063824285},{"$f":"$AN1211*(SUMIF(Datastore!$A:$A,$AD1211&$AE1211&\"|\"&$AF1211&$AG1211&$AH1211&$AI1211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1211,1,IF($AM1211,SUMIF(Allocation!$A:$A,$AC1211&$AJ1211,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1211&$AJ1211&\"|\"&$AK1211,Allocation!Q:Q)))","v":11.865512648688014},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"R",2,"AE**",0,0,9.1340523343001023E-2]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!K:K)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!L:L)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!M:M)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!N:N)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!O:O)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!P:P)))","v":0},{"$f":"$AN1212*(SUMIF(Datastore!$A:$A,$AD1212&$AE1212&\"|\"&$AF1212&$AG1212&$AH1212&$AI1212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1212,1,IF($AM1212,SUMIF(Allocation!$A:$A,$AC1212&$AJ1212,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1212&$AJ1212&\"|\"&$AK1212,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"M",2,"AE**",0,0,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!K:K)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!L:L)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!M:M)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!N:N)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!O:O)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!P:P)))","v":0},{"$f":"$AN1213*(SUMIF(Datastore!$A:$A,$AD1213&$AE1213&\"|\"&$AF1213&$AG1213&$AH1213&$AI1213&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1213,1,IF($AM1213,SUMIF(Allocation!$A:$A,$AC1213&$AJ1213,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1213&$AJ1213&\"|\"&$AK1213,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"Q",2,"AE**",0,0,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!K:K)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!L:L)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!M:M)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!N:N)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!O:O)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!P:P)))","v":0},{"$f":"$AN1214*(SUMIF(Datastore!$A:$A,$AD1214&$AE1214&\"|\"&$AF1214&$AG1214&$AH1214&$AI1214&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1214,1,IF($AM1214,SUMIF(Allocation!$A:$A,$AC1214&$AJ1214,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1214&$AJ1214&\"|\"&$AK1214,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","E",5,"D",2,"AE**",0,0,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1210:F1214)","v":4.449318182935933},2.329403147864785,218.97781286145329,12.224899766126926,27.942628036861546,11.577111063824285,{"$f":"SUM(L1210:L1214)","v":11.865512648688014},{"$f":"SUM(M1210:M1213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!K:K)))","v":0},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!L:L)))","v":0.29222382479724368},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!M:M)))","v":0},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!N:N)))","v":11.486299161690736},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!O:O)))","v":460.11235664775279},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!P:P)))","v":0},{"$f":"$AN1218*(SUMIF(Datastore!$A:$A,$AD1218&$AE1218&\"|\"&$AF1218&$AG1218&$AH1218&$AI1218&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1218,1,IF($AM1218,SUMIF(Allocation!$A:$A,$AC1218&$AJ1218,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1218&$AJ1218&\"|\"&$AK1218,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","G",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!K:K)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!L:L)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!M:M)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!N:N)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!O:O)))","v":115.0280891619382},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!P:P)))","v":0},{"$f":"$AN1219*(SUMIF(Datastore!$A:$A,$AD1219&$AE1219&\"|\"&$AF1219&$AG1219&$AH1219&$AI1219&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1219,1,IF($AM1219,SUMIF(Allocation!$A:$A,$AC1219&$AJ1219,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1219&$AJ1219&\"|\"&$AK1219,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","R",2,"x",1,0,{"$f":"1-AN1096","v":9.1340523343001023E-2}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!K:K)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!L:L)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!M:M)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!N:N)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!O:O)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!P:P)))","v":0},{"$f":"$AN1220*(SUMIF(Datastore!$A:$A,$AD1220&$AE1220&\"|\"&$AF1220&$AG1220&$AH1220&$AI1220&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1220,1,IF($AM1220,SUMIF(Allocation!$A:$A,$AC1220&$AJ1220,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1220&$AJ1220&\"|\"&$AK1220,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","M",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!K:K)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!L:L)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!M:M)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!N:N)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!O:O)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!P:P)))","v":0},{"$f":"$AN1221*(SUMIF(Datastore!$A:$A,$AD1221&$AE1221&\"|\"&$AF1221&$AG1221&$AH1221&$AI1221&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1221,1,IF($AM1221,SUMIF(Allocation!$A:$A,$AC1221&$AJ1221,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1221&$AJ1221&\"|\"&$AK1221,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","Q",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!K:K)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!L:L)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!M:M)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!N:N)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!O:O)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!P:P)))","v":0},{"$f":"$AN1222*(SUMIF(Datastore!$A:$A,$AD1222&$AE1222&\"|\"&$AF1222&$AG1222&$AH1222&$AI1222&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1222,1,IF($AM1222,SUMIF(Allocation!$A:$A,$AC1222&$AJ1222,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1222&$AJ1222&\"|\"&$AK1222,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","L","?","D",2,"x",1,0,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1218:F1222)","v":0},0.29222382479724368,0,11.486299161690736,575.14044580969096,0,{"$f":"SUM(L1218:L1222)","v":0},{"$f":"SUM(M1218:M1221)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!K:K)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!L:L)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!M:M)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!N:N)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!O:O)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!P:P)))","v":0},{"$f":"$AN1226*(SUMIF(Datastore!$A:$A,$AD1226&$AE1226&\"|\"&$AF1226&$AG1226&$AH1226&$AI1226&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1226,1,IF($AM1226,SUMIF(Allocation!$A:$A,$AC1226&$AJ1226,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1226&$AJ1226&\"|\"&$AK1226,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"G",2,"AB**",0,0,9.1340523343001023E-2]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!K:K)))","v":0},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!L:L)))","v":104.26609220456329},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!M:M)))","v":0},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!N:N)))","v":33.801566173622838},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!O:O)))","v":0},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!P:P)))","v":0},{"$f":"$AN1227*(SUMIF(Datastore!$A:$A,$AD1227&$AE1227&\"|\"&$AF1227&$AG1227&$AH1227&$AI1227&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1227,1,IF($AM1227,SUMIF(Allocation!$A:$A,$AC1227&$AJ1227,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1227&$AJ1227&\"|\"&$AK1227,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"R",2,"AB**",0,0,9.1340523343001023E-2]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!K:K)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!L:L)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!M:M)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!N:N)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!O:O)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!P:P)))","v":0},{"$f":"$AN1228*(SUMIF(Datastore!$A:$A,$AD1228&$AE1228&\"|\"&$AF1228&$AG1228&$AH1228&$AI1228&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1228,1,IF($AM1228,SUMIF(Allocation!$A:$A,$AC1228&$AJ1228,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1228&$AJ1228&\"|\"&$AK1228,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"M",2,"AB**",0,0,9.1340523343001023E-2]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!K:K)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!L:L)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!M:M)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!N:N)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!O:O)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!P:P)))","v":0},{"$f":"$AN1229*(SUMIF(Datastore!$A:$A,$AD1229&$AE1229&\"|\"&$AF1229&$AG1229&$AH1229&$AI1229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1229,1,IF($AM1229,SUMIF(Allocation!$A:$A,$AC1229&$AJ1229,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1229&$AJ1229&\"|\"&$AK1229,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"Q",2,"AB**",0,0,9.1340523343001023E-2]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!K:K)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!L:L)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!M:M)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!N:N)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!O:O)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!P:P)))","v":0},{"$f":"$AN1230*(SUMIF(Datastore!$A:$A,$AD1230&$AE1230&\"|\"&$AF1230&$AG1230&$AH1230&$AI1230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1230,1,IF($AM1230,SUMIF(Allocation!$A:$A,$AC1230&$AJ1230,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1230&$AJ1230&\"|\"&$AK1230,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,5,"C","B",5,"D",2,"AB**",0,0,9.1340523343001023E-2]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1226:F1230)","v":0},104.26609220456329,0,33.801566173622838,0,0,{"$f":"SUM(L1226:L1230)","v":0},{"$f":"SUM(M1226:M1229)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1234:F1238)","v":0},0,0,0,0,0,{"$f":"SUM(L1234:L1238)","v":0},{"$f":"SUM(M1234:M1237)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1242:F1246)","v":0},0,0,0,0,0,{"$f":"SUM(L1242:L1246)","v":0},{"$f":"SUM(M1242:M1245)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!K:K)))","v":310.8109888010531},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!L:L)))","v":387.12105586417124},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!M:M)))","v":75.166064696564987},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!N:N)))","v":148.81714995599535},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!O:O)))","v":688.57708676895231},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!P:P)))","v":8939.2444700403685},{"$f":"$AN1250*(SUMIF(Datastore!$A:$A,$AD1250&$AE1250&\"|\"&$AF1250&$AG1250&$AH1250&$AI1250&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1250,1,IF($AM1250,SUMIF(Allocation!$A:$A,$AC1250&$AJ1250,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1250&$AJ1250&\"|\"&$AK1250,Allocation!Q:Q)))","v":4.5290329313185556},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN1127","v":9.1340523343001023E-2}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!K:K)))","v":321.51864216736362},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!L:L)))","v":387.12105586417124},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!M:M)))","v":237.08437579432689},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!N:N)))","v":105.49807610985782},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!O:O)))","v":227.04673733285611},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!P:P)))","v":537.89203265334618},{"$f":"$AN1251*(SUMIF(Datastore!$A:$A,$AD1251&$AE1251&\"|\"&$AF1251&$AG1251&$AH1251&$AI1251&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1251,1,IF($AM1251,SUMIF(Allocation!$A:$A,$AC1251&$AJ1251,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1251&$AJ1251&\"|\"&$AK1251,Allocation!Q:Q)))","v":479.62936090494304},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN1128","v":9.1340523343001023E-2}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!K:K)))","v":0},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!L:L)))","v":0},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!M:M)))","v":23.736652009441574},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!N:N)))","v":21.350977583012778},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!O:O)))","v":233.7488116969395},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!P:P)))","v":80.615065792839388},{"$f":"$AN1252*(SUMIF(Datastore!$A:$A,$AD1252&$AE1252&\"|\"&$AF1252&$AG1252&$AH1252&$AI1252&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1252,1,IF($AM1252,SUMIF(Allocation!$A:$A,$AC1252&$AJ1252,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1252&$AJ1252&\"|\"&$AK1252,Allocation!Q:Q)))","v":12.443267581604482},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN1129","v":9.1340523343001023E-2}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!K:K)))","v":8.4033281475560937},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!L:L)))","v":0},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!M:M)))","v":0},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!N:N)))","v":10.217442281671438},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!O:O)))","v":6.1654853256525692},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!P:P)))","v":50.04358897680747},{"$f":"$AN1253*(SUMIF(Datastore!$A:$A,$AD1253&$AE1253&\"|\"&$AF1253&$AG1253&$AH1253&$AI1253&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1253,1,IF($AM1253,SUMIF(Allocation!$A:$A,$AC1253&$AJ1253,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1253&$AJ1253&\"|\"&$AK1253,Allocation!Q:Q)))","v":51.290242852166671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN1130","v":9.1340523343001023E-2}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!K:K)))","v":437.52110681297489},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!L:L)))","v":767.42919336834643},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!M:M)))","v":786.09981745521463},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!N:N)))","v":666.50507005851296},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!O:O)))","v":645.79294743807418},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!P:P)))","v":714.26938447831367},{"$f":"$AN1254*(SUMIF(Datastore!$A:$A,$AD1254&$AE1254&\"|\"&$AF1254&$AG1254&$AH1254&$AI1254&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1254,1,IF($AM1254,SUMIF(Allocation!$A:$A,$AC1254&$AJ1254,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1254&$AJ1254&\"|\"&$AK1254,Allocation!Q:Q)))","v":768.79154429745165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN1131","v":9.1340523343001023E-2}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1250:F1254)","v":1078.2540659289477},1541.6713050966889,1122.086909955548,952.3887159890503,1801.3310685624747,10322.064541941674,{"$f":"SUM(L1250:L1254)","v":1316.6834485674844},{"$f":"SUM(M1250:M1253)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC1261&'5.6.1'!$AJ1261&\"|\"&$AK1261,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN1261","v":158.71405774640502},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,85,null,null,null,null,null,2,"AQ**",null,null,{"$f":"1-AN1138","v":9.1340523343001023E-2}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1258:F1262)","v":0},158.71405774640502,0,0,0,0,{"$f":"SUM(L1258:L1262)","v":0},{"$f":"SUM(M1258:M1261)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1266:F1270)","v":0},0,0,0,0,0,{"$f":"SUM(L1266:L1270)","v":0},{"$f":"SUM(M1266:M1269)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1277:F1281)","v":0},0,0,0,0,0,{"$f":"SUM(L1277:L1281)","v":0},{"$f":"SUM(M1277:M1280)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1285:F1289)","v":0},0,0,0,0,0,{"$f":"SUM(L1285:L1289)","v":0},{"$f":"SUM(M1285:M1288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1293:F1297)","v":0},0,0,0,0,0,{"$f":"SUM(L1293:L1297)","v":0},{"$f":"SUM(M1293:M1296)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1301:F1305)","v":0},0,0,0,0,0,{"$f":"SUM(L1301:L1305)","v":0},{"$f":"SUM(M1301:M1304)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1309:F1313)","v":0},0,0,0,0,0,{"$f":"SUM(L1309:L1313)","v":0},{"$f":"SUM(M1309:M1312)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1317:F1321)","v":0},0,0,0,0,0,{"$f":"SUM(L1317:L1321)","v":0},{"$f":"SUM(M1317:M1320)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1325:F1329)","v":0},0,0,0,0,0,{"$f":"SUM(L1325:L1329)","v":0},{"$f":"SUM(M1325:M1328)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1333:F1337)","v":0},0,0,0,0,0,{"$f":"SUM(L1333:L1337)","v":0},{"$f":"SUM(M1333:M1336)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1341:F1345)","v":0},0,0,0,0,0,{"$f":"SUM(L1341:L1345)","v":0},{"$f":"SUM(M1341:M1344)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1349:F1353)","v":0},0,0,0,0,0,{"$f":"SUM(L1349:L1353)","v":0},{"$f":"SUM(M1349:M1352)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1357:F1361)","v":0},0,0,0,0,0,{"$f":"SUM(L1357:L1361)","v":0},{"$f":"SUM(M1357:M1360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1365:F1369)","v":0},0,0,0,0,0,{"$f":"SUM(L1365:L1369)","v":0},{"$f":"SUM(M1365:M1368)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1373:F1377)","v":0},0,0,0,0,0,{"$f":"SUM(L1373:L1377)","v":0},{"$f":"SUM(M1373:M1376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1381:F1385)","v":0},0,0,0,0,0,{"$f":"SUM(L1381:L1385)","v":0},{"$f":"SUM(M1381:M1384)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1389:F1393)","v":0},0,0,0,0,0,{"$f":"SUM(L1389:L1393)","v":0},{"$f":"SUM(M1389:M1392)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1400:F1404)","v":0},0,0,0,0,0,{"$f":"SUM(L1400:L1404)","v":0},{"$f":"SUM(M1400:M1403)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1408:F1412)","v":0},0,0,0,0,0,{"$f":"SUM(L1408:L1412)","v":0},{"$f":"SUM(M1408:M1411)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1416:F1420)","v":0},0,0,0,0,0,{"$f":"SUM(L1416:L1420)","v":0},{"$f":"SUM(M1416:M1419)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1424:F1428)","v":0},0,0,0,0,0,{"$f":"SUM(L1424:L1428)","v":0},{"$f":"SUM(M1424:M1427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1432:F1436)","v":0},0,0,0,0,0,{"$f":"SUM(L1432:L1436)","v":0},{"$f":"SUM(M1432:M1435)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1440:F1444)","v":0},0,0,0,0,0,{"$f":"SUM(L1440:L1444)","v":0},{"$f":"SUM(M1440:M1443)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1448:F1452)","v":0},0,0,0,0,0,{"$f":"SUM(L1448:L1452)","v":0},{"$f":"SUM(M1448:M1451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1456:F1460)","v":0},0,0,0,0,0,{"$f":"SUM(L1456:L1460)","v":0},{"$f":"SUM(M1456:M1459)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1464:F1468)","v":0},0,0,0,0,0,{"$f":"SUM(L1464:L1468)","v":0},{"$f":"SUM(M1464:M1467)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1472:F1476)","v":0},0,0,0,0,0,{"$f":"SUM(L1472:L1476)","v":0},{"$f":"SUM(M1472:M1475)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1480:F1484)","v":0},0,0,0,0,0,{"$f":"SUM(L1480:L1484)","v":0},{"$f":"SUM(M1480:M1483)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1488:F1492)","v":0},0,0,0,0,0,{"$f":"SUM(L1488:L1492)","v":0},{"$f":"SUM(M1488:M1491)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1496:F1500)","v":0},0,0,0,0,0,{"$f":"SUM(L1496:L1500)","v":0},{"$f":"SUM(M1496:M1499)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1504:F1508)","v":0},0,0,0,0,0,{"$f":"SUM(L1504:L1508)","v":0},{"$f":"SUM(M1504:M1507)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1512:F1516)","v":0},0,0,0,0,0,{"$f":"SUM(L1512:L1516)","v":0},{"$f":"SUM(M1512:M1515)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F11","v":2009},{"$f":"G11","v":2010},{"$f":"H11","v":2011},{"$f":"I11","v":2012},{"$f":"J11","v":2013},{"$f":"K11","v":2014},2015,{"$f":"M11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 3 - \"&'Business Details'!D14","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1529,F$1539:F$2273)","v":15.292516680756378},{"$f":"SUMIF($D$1539:$D$2273,$D1529,G$1539:G$2273)","v":364.5},187.79000000000002,930.36300000000006,2088.52,4894.7779794740181,5192.4307026289498,{"$f":"SUMIF($D$1539:$D$2273,$D1529,M$1539:M$2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1530,F$1539:F$2273)","v":1614.4233500000003},322.5,835,1767.3173333333332,1300.3,1544.5993345960317,1424.0588199468621,{"$f":"SUMIF($D$1539:$D$2273,$D1530,M$1539:M$2273)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1531,F$1539:F$2273)","v":0},0,126.07740341069588,188.21576546902423,3840.8543558418592,1107.4251124914151,420.97724986649962,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1532,F$1539:F$2273)","v":0},803.6747762988964,0,411,2746.5,203.1380598367773,48.126816839764523,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$1539:$D$2273,$D1533,F$1539:F$2273)","v":1450},2479.17,0,1240.3584140369524,1150.6355984312527,1115.3585220967295,1039.0030586950818,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1529:F1533)","v":3079.7158666807563},3969.8447762988962,1148.8674034106959,4537.2545128393094,11126.809954273111,8865.2990084949706,{"$f":"SUM(L1529:L1533)","v":8124.5966479771578},{"$f":"SUM(M1529:M1532)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!K:K)))","v":0},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!L:L)))","v":33},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!M:M)))","v":16.9011},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!N:N)))","v":29.236500000000003},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!O:O)))","v":37.486800000000002},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!P:P)))","v":4.1974673153223012},{"$f":"$AN1539*(SUMIF(Datastore!$A:$A,$AD1539&$AE1539&\"|\"&$AF1539&$AG1539&$AH1539&$AI1539&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1539,1,IF($AM1539,SUMIF(Allocation!$A:$A,$AC1539&$AJ1539,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1539&$AJ1539&\"|\"&$AK1539,Allocation!Q:Q)))","v":41.75501584875807},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!K:K)))","v":0},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!L:L)))","v":32},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!M:M)))","v":0},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!N:N)))","v":0},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!O:O)))","v":0},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!P:P)))","v":259.95917622005391},{"$f":"$AN1540*(SUMIF(Datastore!$A:$A,$AD1540&$AE1540&\"|\"&$AF1540&$AG1540&$AH1540&$AI1540&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1540,1,IF($AM1540,SUMIF(Allocation!$A:$A,$AC1540&$AJ1540,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1540&$AJ1540&\"|\"&$AK1540,Allocation!Q:Q)))","v":106.36342452551899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!K:K)))","v":0},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!L:L)))","v":0},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!M:M)))","v":2.0888999999999998},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!N:N)))","v":3.6134999999999997},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!O:O)))","v":3151.6332000000002},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!P:P)))","v":0.51878809515219448},{"$f":"$AN1541*(SUMIF(Datastore!$A:$A,$AD1541&$AE1541&\"|\"&$AF1541&$AG1541&$AH1541&$AI1541&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1541,1,IF($AM1541,SUMIF(Allocation!$A:$A,$AC1541&$AJ1541,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1541&$AJ1541&\"|\"&$AK1541,Allocation!Q:Q)))","v":5.1607322959139186},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!K:K)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!L:L)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!M:M)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!N:N)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!O:O)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!P:P)))","v":0},{"$f":"$AN1542*(SUMIF(Datastore!$A:$A,$AD1542&$AE1542&\"|\"&$AF1542&$AG1542&$AH1542&$AI1542&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1542,1,IF($AM1542,SUMIF(Allocation!$A:$A,$AC1542&$AJ1542,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1542&$AJ1542&\"|\"&$AK1542,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!K:K)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!L:L)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!M:M)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!N:N)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!O:O)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!P:P)))","v":0},{"$f":"$AN1543*(SUMIF(Datastore!$A:$A,$AD1543&$AE1543&\"|\"&$AF1543&$AG1543&$AH1543&$AI1543&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1543,1,IF($AM1543,SUMIF(Allocation!$A:$A,$AC1543&$AJ1543,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1543&$AJ1543&\"|\"&$AK1543,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1539:F1543)","v":0},65,18.989999999999998,32.85,3189.1200000000003,264.67543163052841,{"$f":"SUM(L1539:L1543)","v":153.279172670191},{"$f":"SUM(M1539:M1542)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!K:K)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!L:L)))","v":10},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!M:M)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!N:N)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!O:O)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!P:P)))","v":0},{"$f":"$AN1547*(SUMIF(Datastore!$A:$A,$AD1547&$AE1547&\"|\"&$AF1547&$AG1547&$AH1547&$AI1547&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1547,1,IF($AM1547,SUMIF(Allocation!$A:$A,$AC1547&$AJ1547,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1547&$AJ1547&\"|\"&$AK1547,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!K:K)))","v":0},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!L:L)))","v":9},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!M:M)))","v":117.45},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!N:N)))","v":243.9},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!O:O)))","v":0},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!P:P)))","v":103.77816916294641},{"$f":"$AN1548*(SUMIF(Datastore!$A:$A,$AD1548&$AE1548&\"|\"&$AF1548&$AG1548&$AH1548&$AI1548&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1548,1,IF($AM1548,SUMIF(Allocation!$A:$A,$AC1548&$AJ1548,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1548&$AJ1548&\"|\"&$AK1548,Allocation!Q:Q)))","v":106.36342452551899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!K:K)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!L:L)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!M:M)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!N:N)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!O:O)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!P:P)))","v":0},{"$f":"$AN1549*(SUMIF(Datastore!$A:$A,$AD1549&$AE1549&\"|\"&$AF1549&$AG1549&$AH1549&$AI1549&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1549,1,IF($AM1549,SUMIF(Allocation!$A:$A,$AC1549&$AJ1549,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1549&$AJ1549&\"|\"&$AK1549,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!K:K)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!L:L)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!M:M)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!N:N)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!O:O)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!P:P)))","v":0},{"$f":"$AN1550*(SUMIF(Datastore!$A:$A,$AD1550&$AE1550&\"|\"&$AF1550&$AG1550&$AH1550&$AI1550&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1550,1,IF($AM1550,SUMIF(Allocation!$A:$A,$AC1550&$AJ1550,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1550&$AJ1550&\"|\"&$AK1550,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!K:K)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!L:L)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!M:M)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!N:N)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!O:O)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!P:P)))","v":0},{"$f":"$AN1551*(SUMIF(Datastore!$A:$A,$AD1551&$AE1551&\"|\"&$AF1551&$AG1551&$AH1551&$AI1551&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1551,1,IF($AM1551,SUMIF(Allocation!$A:$A,$AC1551&$AJ1551,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1551&$AJ1551&\"|\"&$AK1551,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1547:F1551)","v":0},19,117.45,243.9,0,103.77816916294641,{"$f":"SUM(L1547:L1551)","v":106.36342452551899},{"$f":"SUM(M1547:M1550)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!K:K)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!L:L)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!M:M)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!N:N)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!O:O)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!P:P)))","v":0},{"$f":"$AN1555*(SUMIF(Datastore!$A:$A,$AD1555&$AE1555&\"|\"&$AF1555&$AG1555&$AH1555&$AI1555&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1555,1,IF($AM1555,SUMIF(Allocation!$A:$A,$AC1555&$AJ1555,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1555&$AJ1555&\"|\"&$AK1555,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!K:K)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!L:L)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!M:M)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!N:N)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!O:O)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!P:P)))","v":0},{"$f":"$AN1556*(SUMIF(Datastore!$A:$A,$AD1556&$AE1556&\"|\"&$AF1556&$AG1556&$AH1556&$AI1556&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1556,1,IF($AM1556,SUMIF(Allocation!$A:$A,$AC1556&$AJ1556,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1556&$AJ1556&\"|\"&$AK1556,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!K:K)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!L:L)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!M:M)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!N:N)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!O:O)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!P:P)))","v":0},{"$f":"$AN1557*(SUMIF(Datastore!$A:$A,$AD1557&$AE1557&\"|\"&$AF1557&$AG1557&$AH1557&$AI1557&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1557,1,IF($AM1557,SUMIF(Allocation!$A:$A,$AC1557&$AJ1557,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1557&$AJ1557&\"|\"&$AK1557,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!K:K)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!L:L)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!M:M)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!N:N)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!O:O)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!P:P)))","v":0},{"$f":"$AN1558*(SUMIF(Datastore!$A:$A,$AD1558&$AE1558&\"|\"&$AF1558&$AG1558&$AH1558&$AI1558&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1558,1,IF($AM1558,SUMIF(Allocation!$A:$A,$AC1558&$AJ1558,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1558&$AJ1558&\"|\"&$AK1558,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!K:K)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!L:L)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!M:M)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!N:N)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!O:O)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!P:P)))","v":0},{"$f":"$AN1559*(SUMIF(Datastore!$A:$A,$AD1559&$AE1559&\"|\"&$AF1559&$AG1559&$AH1559&$AI1559&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1559,1,IF($AM1559,SUMIF(Allocation!$A:$A,$AC1559&$AJ1559,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1559&$AJ1559&\"|\"&$AK1559,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1555:F1559)","v":0},0,0,0,0,0,{"$f":"SUM(L1555:L1559)","v":0},{"$f":"SUM(M1555:M1558)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!K:K)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!L:L)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!M:M)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!N:N)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!O:O)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!P:P)))","v":0},{"$f":"$AN1563*(SUMIF(Datastore!$A:$A,$AD1563&$AE1563&\"|\"&$AF1563&$AG1563&$AH1563&$AI1563&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1563,1,IF($AM1563,SUMIF(Allocation!$A:$A,$AC1563&$AJ1563,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1563&$AJ1563&\"|\"&$AK1563,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!K:K)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!L:L)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!M:M)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!N:N)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!O:O)))","v":0},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!P:P)))","v":52.40283789416106},{"$f":"$AN1564*(SUMIF(Datastore!$A:$A,$AD1564&$AE1564&\"|\"&$AF1564&$AG1564&$AH1564&$AI1564&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1564,1,IF($AM1564,SUMIF(Allocation!$A:$A,$AC1564&$AJ1564,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1564&$AJ1564&\"|\"&$AK1564,Allocation!Q:Q)))","v":53.70826386932147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!K:K)))","v":0},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!L:L)))","v":0},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!M:M)))","v":0},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!N:N)))","v":0},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!O:O)))","v":253},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!P:P)))","v":797.34514129154866},{"$f":"$AN1565*(SUMIF(Datastore!$A:$A,$AD1565&$AE1565&\"|\"&$AF1565&$AG1565&$AH1565&$AI1565&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1565,1,IF($AM1565,SUMIF(Allocation!$A:$A,$AC1565&$AJ1565,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1565&$AJ1565&\"|\"&$AK1565,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!K:K)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!L:L)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!M:M)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!N:N)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!O:O)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!P:P)))","v":0},{"$f":"$AN1566*(SUMIF(Datastore!$A:$A,$AD1566&$AE1566&\"|\"&$AF1566&$AG1566&$AH1566&$AI1566&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1566,1,IF($AM1566,SUMIF(Allocation!$A:$A,$AC1566&$AJ1566,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1566&$AJ1566&\"|\"&$AK1566,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!K:K)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!L:L)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!M:M)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!N:N)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!O:O)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!P:P)))","v":0},{"$f":"$AN1567*(SUMIF(Datastore!$A:$A,$AD1567&$AE1567&\"|\"&$AF1567&$AG1567&$AH1567&$AI1567&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1567,1,IF($AM1567,SUMIF(Allocation!$A:$A,$AC1567&$AJ1567,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1567&$AJ1567&\"|\"&$AK1567,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1563:F1567)","v":0},0,0,0,253,849.74797918570971,{"$f":"SUM(L1563:L1567)","v":53.70826386932147},{"$f":"SUM(M1563:M1566)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!K:K)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!L:L)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!M:M)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!N:N)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!O:O)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!P:P)))","v":0},{"$f":"$AN1571*(SUMIF(Datastore!$A:$A,$AD1571&$AE1571&\"|\"&$AF1571&$AG1571&$AH1571&$AI1571&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1571,1,IF($AM1571,SUMIF(Allocation!$A:$A,$AC1571&$AJ1571,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1571&$AJ1571&\"|\"&$AK1571,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!K:K)))","v":0},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!L:L)))","v":0},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!M:M)))","v":106},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!N:N)))","v":109},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!O:O)))","v":148},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!P:P)))","v":49.32031801803393},{"$f":"$AN1572*(SUMIF(Datastore!$A:$A,$AD1572&$AE1572&\"|\"&$AF1572&$AG1572&$AH1572&$AI1572&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1572,1,IF($AM1572,SUMIF(Allocation!$A:$A,$AC1572&$AJ1572,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1572&$AJ1572&\"|\"&$AK1572,Allocation!Q:Q)))","v":50.548954229949615},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!K:K)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!L:L)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!M:M)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!N:N)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!O:O)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!P:P)))","v":0},{"$f":"$AN1573*(SUMIF(Datastore!$A:$A,$AD1573&$AE1573&\"|\"&$AF1573&$AG1573&$AH1573&$AI1573&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1573,1,IF($AM1573,SUMIF(Allocation!$A:$A,$AC1573&$AJ1573,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1573&$AJ1573&\"|\"&$AK1573,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!K:K)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!L:L)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!M:M)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!N:N)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!O:O)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!P:P)))","v":0},{"$f":"$AN1574*(SUMIF(Datastore!$A:$A,$AD1574&$AE1574&\"|\"&$AF1574&$AG1574&$AH1574&$AI1574&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1574,1,IF($AM1574,SUMIF(Allocation!$A:$A,$AC1574&$AJ1574,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1574&$AJ1574&\"|\"&$AK1574,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!K:K)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!L:L)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!M:M)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!N:N)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!O:O)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!P:P)))","v":0},{"$f":"$AN1575*(SUMIF(Datastore!$A:$A,$AD1575&$AE1575&\"|\"&$AF1575&$AG1575&$AH1575&$AI1575&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1575,1,IF($AM1575,SUMIF(Allocation!$A:$A,$AC1575&$AJ1575,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1575&$AJ1575&\"|\"&$AK1575,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1571:F1575)","v":0},0,106,109,148,49.32031801803393,{"$f":"SUM(L1571:L1575)","v":50.548954229949615},{"$f":"SUM(M1571:M1574)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!K:K)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!L:L)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!M:M)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!N:N)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!O:O)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!P:P)))","v":0},{"$f":"$AN1579*(SUMIF(Datastore!$A:$A,$AD1579&$AE1579&\"|\"&$AF1579&$AG1579&$AH1579&$AI1579&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1579,1,IF($AM1579,SUMIF(Allocation!$A:$A,$AC1579&$AJ1579,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1579&$AJ1579&\"|\"&$AK1579,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!K:K)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!L:L)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!M:M)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!N:N)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!O:O)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!P:P)))","v":0},{"$f":"$AN1580*(SUMIF(Datastore!$A:$A,$AD1580&$AE1580&\"|\"&$AF1580&$AG1580&$AH1580&$AI1580&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1580,1,IF($AM1580,SUMIF(Allocation!$A:$A,$AC1580&$AJ1580,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1580&$AJ1580&\"|\"&$AK1580,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!K:K)))","v":0},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!L:L)))","v":0},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!M:M)))","v":2.3679555098248968},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!N:N)))","v":2.9411720736145774},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!O:O)))","v":16.722694292698201},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!P:P)))","v":13.518373956343678},{"$f":"$AN1581*(SUMIF(Datastore!$A:$A,$AD1581&$AE1581&\"|\"&$AF1581&$AG1581&$AH1581&$AI1581&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1581,1,IF($AM1581,SUMIF(Allocation!$A:$A,$AC1581&$AJ1581,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1581&$AJ1581&\"|\"&$AK1581,Allocation!Q:Q)))","v":25.424841053504483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!K:K)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!L:L)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!M:M)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!N:N)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!O:O)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!P:P)))","v":0},{"$f":"$AN1582*(SUMIF(Datastore!$A:$A,$AD1582&$AE1582&\"|\"&$AF1582&$AG1582&$AH1582&$AI1582&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1582,1,IF($AM1582,SUMIF(Allocation!$A:$A,$AC1582&$AJ1582,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1582&$AJ1582&\"|\"&$AK1582,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!K:K)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!L:L)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!M:M)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!N:N)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!O:O)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!P:P)))","v":0},{"$f":"$AN1583*(SUMIF(Datastore!$A:$A,$AD1583&$AE1583&\"|\"&$AF1583&$AG1583&$AH1583&$AI1583&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1583,1,IF($AM1583,SUMIF(Allocation!$A:$A,$AC1583&$AJ1583,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1583&$AJ1583&\"|\"&$AK1583,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1579:F1583)","v":0},0,2.3679555098248968,2.9411720736145774,16.722694292698201,13.518373956343678,{"$f":"SUM(L1579:L1583)","v":25.424841053504483},{"$f":"SUM(M1579:M1582)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!K:K)))","v":10.69228682640898},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!L:L)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!M:M)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!N:N)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!O:O)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!P:P)))","v":0},{"$f":"$AN1587*(SUMIF(Datastore!$A:$A,$AD1587&$AE1587&\"|\"&$AF1587&$AG1587&$AH1587&$AI1587&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1587,1,IF($AM1587,SUMIF(Allocation!$A:$A,$AC1587&$AJ1587,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1587&$AJ1587&\"|\"&$AK1587,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!K:K)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!L:L)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!M:M)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!N:N)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!O:O)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!P:P)))","v":0},{"$f":"$AN1588*(SUMIF(Datastore!$A:$A,$AD1588&$AE1588&\"|\"&$AF1588&$AG1588&$AH1588&$AI1588&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1588,1,IF($AM1588,SUMIF(Allocation!$A:$A,$AC1588&$AJ1588,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1588&$AJ1588&\"|\"&$AK1588,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!K:K)))","v":0},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!L:L)))","v":0},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!M:M)))","v":21.311599588424073},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!N:N)))","v":26.470548662531193},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!O:O)))","v":150.50424863428381},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!P:P)))","v":121.66536560709312},{"$f":"$AN1589*(SUMIF(Datastore!$A:$A,$AD1589&$AE1589&\"|\"&$AF1589&$AG1589&$AH1589&$AI1589&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1589,1,IF($AM1589,SUMIF(Allocation!$A:$A,$AC1589&$AJ1589,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1589&$AJ1589&\"|\"&$AK1589,Allocation!Q:Q)))","v":228.82356948154037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!K:K)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!L:L)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!M:M)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!N:N)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!O:O)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!P:P)))","v":0},{"$f":"$AN1590*(SUMIF(Datastore!$A:$A,$AD1590&$AE1590&\"|\"&$AF1590&$AG1590&$AH1590&$AI1590&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1590,1,IF($AM1590,SUMIF(Allocation!$A:$A,$AC1590&$AJ1590,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1590&$AJ1590&\"|\"&$AK1590,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!K:K)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!L:L)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!M:M)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!N:N)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!O:O)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!P:P)))","v":0},{"$f":"$AN1591*(SUMIF(Datastore!$A:$A,$AD1591&$AE1591&\"|\"&$AF1591&$AG1591&$AH1591&$AI1591&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1591,1,IF($AM1591,SUMIF(Allocation!$A:$A,$AC1591&$AJ1591,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1591&$AJ1591&\"|\"&$AK1591,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1587:F1591)","v":10.69228682640898},0,21.311599588424073,26.470548662531193,150.50424863428381,121.66536560709312,{"$f":"SUM(L1587:L1591)","v":228.82356948154037},{"$f":"SUM(M1587:M1590)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!K:K)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!L:L)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!M:M)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!N:N)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!O:O)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!P:P)))","v":0},{"$f":"$AN1595*(SUMIF(Datastore!$A:$A,$AD1595&$AE1595&\"|\"&$AF1595&$AG1595&$AH1595&$AI1595&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1595,1,IF($AM1595,SUMIF(Allocation!$A:$A,$AC1595&$AJ1595,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1595&$AJ1595&\"|\"&$AK1595,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!K:K)))","v":0},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!L:L)))","v":0},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!M:M)))","v":0},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!N:N)))","v":253.80039508092526},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!O:O)))","v":0},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!P:P)))","v":156.46895248117363},{"$f":"$AN1596*(SUMIF(Datastore!$A:$A,$AD1596&$AE1596&\"|\"&$AF1596&$AG1596&$AH1596&$AI1596&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1596,1,IF($AM1596,SUMIF(Allocation!$A:$A,$AC1596&$AJ1596,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1596&$AJ1596&\"|\"&$AK1596,Allocation!Q:Q)))","v":160.36680693111026},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!K:K)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!L:L)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!M:M)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!N:N)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!O:O)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!P:P)))","v":0},{"$f":"$AN1597*(SUMIF(Datastore!$A:$A,$AD1597&$AE1597&\"|\"&$AF1597&$AG1597&$AH1597&$AI1597&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1597,1,IF($AM1597,SUMIF(Allocation!$A:$A,$AC1597&$AJ1597,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1597&$AJ1597&\"|\"&$AK1597,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!K:K)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!L:L)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!M:M)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!N:N)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!O:O)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!P:P)))","v":0},{"$f":"$AN1598*(SUMIF(Datastore!$A:$A,$AD1598&$AE1598&\"|\"&$AF1598&$AG1598&$AH1598&$AI1598&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1598,1,IF($AM1598,SUMIF(Allocation!$A:$A,$AC1598&$AJ1598,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1598&$AJ1598&\"|\"&$AK1598,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!K:K)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!L:L)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!M:M)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!N:N)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!O:O)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!P:P)))","v":0},{"$f":"$AN1599*(SUMIF(Datastore!$A:$A,$AD1599&$AE1599&\"|\"&$AF1599&$AG1599&$AH1599&$AI1599&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1599,1,IF($AM1599,SUMIF(Allocation!$A:$A,$AC1599&$AJ1599,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1599&$AJ1599&\"|\"&$AK1599,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1595:F1599)","v":0},0,0,253.80039508092526,0,156.46895248117363,{"$f":"SUM(L1595:L1599)","v":160.36680693111026},{"$f":"SUM(M1595:M1598)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!K:K)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!L:L)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!M:M)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!N:N)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!O:O)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!P:P)))","v":0},{"$f":"$AN1603*(SUMIF(Datastore!$A:$A,$AD1603&$AE1603&\"|\"&$AF1603&$AG1603&$AH1603&$AI1603&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1603,1,IF($AM1603,SUMIF(Allocation!$A:$A,$AC1603&$AJ1603,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1603&$AJ1603&\"|\"&$AK1603,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!K:K)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!L:L)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!M:M)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!N:N)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!O:O)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!P:P)))","v":0},{"$f":"$AN1604*(SUMIF(Datastore!$A:$A,$AD1604&$AE1604&\"|\"&$AF1604&$AG1604&$AH1604&$AI1604&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1604,1,IF($AM1604,SUMIF(Allocation!$A:$A,$AC1604&$AJ1604,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1604&$AJ1604&\"|\"&$AK1604,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!K:K)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!L:L)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!M:M)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!N:N)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!O:O)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!P:P)))","v":0},{"$f":"$AN1605*(SUMIF(Datastore!$A:$A,$AD1605&$AE1605&\"|\"&$AF1605&$AG1605&$AH1605&$AI1605&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1605,1,IF($AM1605,SUMIF(Allocation!$A:$A,$AC1605&$AJ1605,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1605&$AJ1605&\"|\"&$AK1605,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!K:K)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!L:L)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!M:M)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!N:N)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!O:O)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!P:P)))","v":0},{"$f":"$AN1606*(SUMIF(Datastore!$A:$A,$AD1606&$AE1606&\"|\"&$AF1606&$AG1606&$AH1606&$AI1606&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1606,1,IF($AM1606,SUMIF(Allocation!$A:$A,$AC1606&$AJ1606,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1606&$AJ1606&\"|\"&$AK1606,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!K:K)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!L:L)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!M:M)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!N:N)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!O:O)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!P:P)))","v":0},{"$f":"$AN1607*(SUMIF(Datastore!$A:$A,$AD1607&$AE1607&\"|\"&$AF1607&$AG1607&$AH1607&$AI1607&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1607,1,IF($AM1607,SUMIF(Allocation!$A:$A,$AC1607&$AJ1607,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1607&$AJ1607&\"|\"&$AK1607,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1603:F1607)","v":0},0,0,0,0,0,{"$f":"SUM(L1603:L1607)","v":0},{"$f":"SUM(M1603:M1606)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!K:K)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!L:L)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!M:M)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!N:N)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!O:O)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!P:P)))","v":0},{"$f":"$AN1611*(SUMIF(Datastore!$A:$A,$AD1611&$AE1611&\"|\"&$AF1611&$AG1611&$AH1611&$AI1611&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1611,1,IF($AM1611,SUMIF(Allocation!$A:$A,$AC1611&$AJ1611,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1611&$AJ1611&\"|\"&$AK1611,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!K:K)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!L:L)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!M:M)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!N:N)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!O:O)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!P:P)))","v":0},{"$f":"$AN1612*(SUMIF(Datastore!$A:$A,$AD1612&$AE1612&\"|\"&$AF1612&$AG1612&$AH1612&$AI1612&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1612,1,IF($AM1612,SUMIF(Allocation!$A:$A,$AC1612&$AJ1612,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1612&$AJ1612&\"|\"&$AK1612,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!K:K)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!L:L)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!M:M)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!N:N)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!O:O)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!P:P)))","v":0},{"$f":"$AN1613*(SUMIF(Datastore!$A:$A,$AD1613&$AE1613&\"|\"&$AF1613&$AG1613&$AH1613&$AI1613&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1613,1,IF($AM1613,SUMIF(Allocation!$A:$A,$AC1613&$AJ1613,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1613&$AJ1613&\"|\"&$AK1613,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!K:K)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!L:L)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!M:M)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!N:N)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!O:O)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!P:P)))","v":0},{"$f":"$AN1614*(SUMIF(Datastore!$A:$A,$AD1614&$AE1614&\"|\"&$AF1614&$AG1614&$AH1614&$AI1614&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1614,1,IF($AM1614,SUMIF(Allocation!$A:$A,$AC1614&$AJ1614,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1614&$AJ1614&\"|\"&$AK1614,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!K:K)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!L:L)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!M:M)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!N:N)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!O:O)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!P:P)))","v":0},{"$f":"$AN1615*(SUMIF(Datastore!$A:$A,$AD1615&$AE1615&\"|\"&$AF1615&$AG1615&$AH1615&$AI1615&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1615,1,IF($AM1615,SUMIF(Allocation!$A:$A,$AC1615&$AJ1615,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1615&$AJ1615&\"|\"&$AK1615,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1611:F1615)","v":0},0,0,0,0,0,{"$f":"SUM(L1611:L1615)","v":0},{"$f":"SUM(M1611:M1614)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1619:F1623)","v":0},0,0,0,0,0,{"$f":"SUM(L1619:L1623)","v":0},{"$f":"SUM(M1619:M1622)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1627:F1631)","v":0},0,0,0,0,0,{"$f":"SUM(L1627:L1631)","v":0},{"$f":"SUM(M1627:M1630)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!K:K)))","v":0},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!L:L)))","v":193},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!M:M)))","v":170.88890000000001},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!N:N)))","v":365.81350000000003},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!O:O)))","v":466.78320000000002},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!P:P)))","v":134.00731133083721},{"$f":"$AN1635*(SUMIF(Datastore!$A:$A,$AD1635&$AE1635&\"|\"&$AF1635&$AG1635&$AH1635&$AI1635&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1635,1,IF($AM1635,SUMIF(Allocation!$A:$A,$AC1635&$AJ1635,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1635&$AJ1635&\"|\"&$AK1635,Allocation!Q:Q)))","v":516.03689753053914},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!K:K)))","v":1461.9063700000002},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!L:L)))","v":193},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!M:M)))","v":434.55},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!N:N)))","v":597.1},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!O:O)))","v":391.75},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!P:P)))","v":299.286992306309},{"$f":"$AN1636*(SUMIF(Datastore!$A:$A,$AD1636&$AE1636&\"|\"&$AF1636&$AG1636&$AH1636&$AI1636&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1636,1,IF($AM1636,SUMIF(Allocation!$A:$A,$AC1636&$AJ1636,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1636&$AJ1636&\"|\"&$AK1636,Allocation!Q:Q)))","v":306.74263840267866},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!K:K)))","v":0},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!L:L)))","v":0},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!M:M)))","v":21.121100000000002},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!N:N)))","v":36.536500000000004},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!O:O)))","v":61.846800000000002},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!P:P)))","v":5.2455240732055222},{"$f":"$AN1637*(SUMIF(Datastore!$A:$A,$AD1637&$AE1637&\"|\"&$AF1637&$AG1637&$AH1637&$AI1637&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1637,1,IF($AM1637,SUMIF(Allocation!$A:$A,$AC1637&$AJ1637,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1637&$AJ1637&\"|\"&$AK1637,Allocation!Q:Q)))","v":52.180737658685182},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!K:K)))","v":0},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!L:L)))","v":212},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!M:M)))","v":0},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!N:N)))","v":10.799999999999999},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!O:O)))","v":13.5},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!P:P)))","v":14.087115833900942},{"$f":"$AN1638*(SUMIF(Datastore!$A:$A,$AD1638&$AE1638&\"|\"&$AF1638&$AG1638&$AH1638&$AI1638&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1638,1,IF($AM1638,SUMIF(Allocation!$A:$A,$AC1638&$AJ1638,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1638&$AJ1638&\"|\"&$AK1638,Allocation!Q:Q)))","v":14.438045051929359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!K:K)))","v":760},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!L:L)))","v":547.06500000000005},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!M:M)))","v":0},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!N:N)))","v":410.2205063358137},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!O:O)))","v":651.7647520513907},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!P:P)))","v":690.17683086530383},{"$f":"$AN1639*(SUMIF(Datastore!$A:$A,$AD1639&$AE1639&\"|\"&$AF1639&$AG1639&$AH1639&$AI1639&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1639,1,IF($AM1639,SUMIF(Allocation!$A:$A,$AC1639&$AJ1639,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1639&$AJ1639&\"|\"&$AK1639,Allocation!Q:Q)))","v":651.05081173908513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1635:F1639)","v":2221.9063700000002},1145.0650000000001,626.55999999999995,1420.4705063358138,1585.6447520513907,1142.8037744095564,{"$f":"SUM(L1635:L1639)","v":1540.4491303829177},{"$f":"SUM(M1635:M1638)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC1646&'5.6.1'!$AJ1646&\"|\"&$AK1646,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN1646","v":413.68968549827105},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,null,null,null,null,null,1,"AQ**",null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1643:F1647)","v":0},413.68968549827105,0,0,0,0,{"$f":"SUM(L1643:L1647)","v":0},{"$f":"SUM(M1643:M1646)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1651:F1655)","v":0},0,0,0,0,0,{"$f":"SUM(L1651:L1655)","v":0},{"$f":"SUM(M1651:M1654)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1663:F1667)","v":0},0,0,0,0,0,{"$f":"SUM(L1663:L1667)","v":0},{"$f":"SUM(M1663:M1666)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1671:F1675)","v":0},0,0,0,0,0,{"$f":"SUM(L1671:L1675)","v":0},{"$f":"SUM(M1671:M1674)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1679:F1683)","v":0},0,0,0,0,0,{"$f":"SUM(L1679:L1683)","v":0},{"$f":"SUM(M1679:M1682)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1687:F1691)","v":0},0,0,0,0,0,{"$f":"SUM(L1687:L1691)","v":0},{"$f":"SUM(M1687:M1690)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1695:F1699)","v":0},0,0,0,0,0,{"$f":"SUM(L1695:L1699)","v":0},{"$f":"SUM(M1695:M1698)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1703:F1707)","v":0},0,0,0,0,0,{"$f":"SUM(L1703:L1707)","v":0},{"$f":"SUM(M1703:M1706)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1711:F1715)","v":0},0,0,0,0,0,{"$f":"SUM(L1711:L1715)","v":0},{"$f":"SUM(M1711:M1714)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1719:F1723)","v":0},0,0,0,0,0,{"$f":"SUM(L1719:L1723)","v":0},{"$f":"SUM(M1719:M1722)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1727:F1731)","v":0},0,0,0,0,0,{"$f":"SUM(L1727:L1731)","v":0},{"$f":"SUM(M1727:M1730)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1735:F1739)","v":0},0,0,0,0,0,{"$f":"SUM(L1735:L1739)","v":0},{"$f":"SUM(M1735:M1738)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1743:F1747)","v":0},0,0,0,0,0,{"$f":"SUM(L1743:L1747)","v":0},{"$f":"SUM(M1743:M1746)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1751:F1755)","v":0},0,0,0,0,0,{"$f":"SUM(L1751:L1755)","v":0},{"$f":"SUM(M1751:M1754)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1759:F1763)","v":0},0,0,0,0,0,{"$f":"SUM(L1759:L1763)","v":0},{"$f":"SUM(M1759:M1762)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1767:F1771)","v":0},0,0,0,0,0,{"$f":"SUM(L1767:L1771)","v":0},{"$f":"SUM(M1767:M1770)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1775:F1779)","v":0},0,0,0,0,0,{"$f":"SUM(L1775:L1779)","v":0},{"$f":"SUM(M1775:M1778)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!K:K)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!L:L)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!M:M)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!N:N)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!O:O)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!P:P)))","v":0},{"$f":"$AN1787*(SUMIF(Datastore!$A:$A,$AD1787&$AE1787&\"|\"&$AF1787&$AG1787&$AH1787&$AI1787&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1787,1,IF($AM1787,SUMIF(Allocation!$A:$A,$AC1787&$AJ1787,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1787&$AJ1787&\"|\"&$AK1787,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!K:K)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!L:L)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!M:M)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!N:N)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!O:O)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!P:P)))","v":0},{"$f":"$AN1788*(SUMIF(Datastore!$A:$A,$AD1788&$AE1788&\"|\"&$AF1788&$AG1788&$AH1788&$AI1788&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1788,1,IF($AM1788,SUMIF(Allocation!$A:$A,$AC1788&$AJ1788,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1788&$AJ1788&\"|\"&$AK1788,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!K:K)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!L:L)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!M:M)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!N:N)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!O:O)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!P:P)))","v":0},{"$f":"$AN1789*(SUMIF(Datastore!$A:$A,$AD1789&$AE1789&\"|\"&$AF1789&$AG1789&$AH1789&$AI1789&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1789,1,IF($AM1789,SUMIF(Allocation!$A:$A,$AC1789&$AJ1789,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1789&$AJ1789&\"|\"&$AK1789,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!K:K)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!L:L)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!M:M)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!N:N)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!O:O)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!P:P)))","v":0},{"$f":"$AN1790*(SUMIF(Datastore!$A:$A,$AD1790&$AE1790&\"|\"&$AF1790&$AG1790&$AH1790&$AI1790&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1790,1,IF($AM1790,SUMIF(Allocation!$A:$A,$AC1790&$AJ1790,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1790&$AJ1790&\"|\"&$AK1790,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!K:K)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!L:L)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!M:M)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!N:N)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!O:O)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!P:P)))","v":0},{"$f":"$AN1791*(SUMIF(Datastore!$A:$A,$AD1791&$AE1791&\"|\"&$AF1791&$AG1791&$AH1791&$AI1791&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1791,1,IF($AM1791,SUMIF(Allocation!$A:$A,$AC1791&$AJ1791,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1791&$AJ1791&\"|\"&$AK1791,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1787:F1791)","v":0},0,0,0,0,0,{"$f":"SUM(L1787:L1791)","v":0},{"$f":"SUM(M1787:M1790)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!K:K)))","v":0},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!L:L)))","v":33.5},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!M:M)))","v":0},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!N:N)))","v":21.651299999999999},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!O:O)))","v":0},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!P:P)))","v":673.60415244832473},{"$f":"$AN1795*(SUMIF(Datastore!$A:$A,$AD1795&$AE1795&\"|\"&$AF1795&$AG1795&$AH1795&$AI1795&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1795,1,IF($AM1795,SUMIF(Allocation!$A:$A,$AC1795&$AJ1795,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1795&$AJ1795&\"|\"&$AK1795,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!K:K)))","v":97.854300000000009},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!L:L)))","v":33.5},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!M:M)))","v":0},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!N:N)))","v":100.9984},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!O:O)))","v":330},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!P:P)))","v":155.15350043173177},{"$f":"$AN1796*(SUMIF(Datastore!$A:$A,$AD1796&$AE1796&\"|\"&$AF1796&$AG1796&$AH1796&$AI1796&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1796,1,IF($AM1796,SUMIF(Allocation!$A:$A,$AC1796&$AJ1796,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1796&$AJ1796&\"|\"&$AK1796,Allocation!Q:Q)))","v":160.07168839484046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!K:K)))","v":0},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!L:L)))","v":0},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!M:M)))","v":21.39},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!N:N)))","v":32.86},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!O:O)))","v":0},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!P:P)))","v":0},{"$f":"$AN1797*(SUMIF(Datastore!$A:$A,$AD1797&$AE1797&\"|\"&$AF1797&$AG1797&$AH1797&$AI1797&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1797,1,IF($AM1797,SUMIF(Allocation!$A:$A,$AC1797&$AJ1797,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1797&$AJ1797&\"|\"&$AK1797,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!K:K)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!L:L)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!M:M)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!N:N)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!O:O)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!P:P)))","v":0},{"$f":"$AN1798*(SUMIF(Datastore!$A:$A,$AD1798&$AE1798&\"|\"&$AF1798&$AG1798&$AH1798&$AI1798&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1798,1,IF($AM1798,SUMIF(Allocation!$A:$A,$AC1798&$AJ1798,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1798&$AJ1798&\"|\"&$AK1798,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!K:K)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!L:L)))","v":386.07},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!M:M)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!N:N)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!O:O)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!P:P)))","v":0},{"$f":"$AN1799*(SUMIF(Datastore!$A:$A,$AD1799&$AE1799&\"|\"&$AF1799&$AG1799&$AH1799&$AI1799&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1799,1,IF($AM1799,SUMIF(Allocation!$A:$A,$AC1799&$AJ1799,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1799&$AJ1799&\"|\"&$AK1799,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1795:F1799)","v":97.854300000000009},453.07,21.39,155.50970000000001,330,828.75765288005653,{"$f":"SUM(L1795:L1799)","v":160.07168839484046},{"$f":"SUM(M1795:M1798)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!K:K)))","v":0},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!L:L)))","v":92},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!M:M)))","v":0},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!N:N)))","v":298.21039999999999},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!O:O)))","v":683.5},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!P:P)))","v":0},{"$f":"$AN1803*(SUMIF(Datastore!$A:$A,$AD1803&$AE1803&\"|\"&$AF1803&$AG1803&$AH1803&$AI1803&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1803,1,IF($AM1803,SUMIF(Allocation!$A:$A,$AC1803&$AJ1803,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1803&$AJ1803&\"|\"&$AK1803,Allocation!Q:Q)))","v":4254.5369810207594},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","G",2,"x",1,0,{"$f":"AN1795","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!K:K)))","v":19.31615},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!L:L)))","v":52},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!M:M)))","v":0},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!N:N)))","v":95.987200000000001},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!O:O)))","v":237.8},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!P:P)))","v":75.007983652426617},{"$f":"$AN1804*(SUMIF(Datastore!$A:$A,$AD1804&$AE1804&\"|\"&$AF1804&$AG1804&$AH1804&$AI1804&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1804,1,IF($AM1804,SUMIF(Allocation!$A:$A,$AC1804&$AJ1804,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1804&$AJ1804&\"|\"&$AK1804,Allocation!Q:Q)))","v":76.876534558048377},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","R",2,"x",1,0,{"$f":"AN1796","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!K:K)))","v":0},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!L:L)))","v":0},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!M:M)))","v":47.61},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!N:N)))","v":73.14},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!O:O)))","v":27.200000000000003},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!P:P)))","v":0},{"$f":"$AN1805*(SUMIF(Datastore!$A:$A,$AD1805&$AE1805&\"|\"&$AF1805&$AG1805&$AH1805&$AI1805&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1805,1,IF($AM1805,SUMIF(Allocation!$A:$A,$AC1805&$AJ1805,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1805&$AJ1805&\"|\"&$AK1805,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","M",2,"x",1,0,{"$f":"AN1797","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!K:K)))","v":0},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!L:L)))","v":0},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!M:M)))","v":0},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!N:N)))","v":375},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!O:O)))","v":2701.5},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!P:P)))","v":156.18100705710748},{"$f":"$AN1806*(SUMIF(Datastore!$A:$A,$AD1806&$AE1806&\"|\"&$AF1806&$AG1806&$AH1806&$AI1806&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1806,1,IF($AM1806,SUMIF(Allocation!$A:$A,$AC1806&$AJ1806,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1806&$AJ1806&\"|\"&$AK1806,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN1798","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!K:K)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!L:L)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!M:M)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!N:N)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!O:O)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!P:P)))","v":0},{"$f":"$AN1807*(SUMIF(Datastore!$A:$A,$AD1807&$AE1807&\"|\"&$AF1807&$AG1807&$AH1807&$AI1807&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1807,1,IF($AM1807,SUMIF(Allocation!$A:$A,$AC1807&$AJ1807,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1807&$AJ1807&\"|\"&$AK1807,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","D",2,"x",1,0,{"$f":"AN1799","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1803:F1807)","v":19.31615},144,47.61,842.33759999999995,3650,231.1889907095341,{"$f":"SUM(L1803:L1807)","v":4331.4135155788081},{"$f":"SUM(M1803:M1806)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!K:K)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!L:L)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!M:M)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!N:N)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!O:O)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!P:P)))","v":0},{"$f":"$AN1811*(SUMIF(Datastore!$A:$A,$AD1811&$AE1811&\"|\"&$AF1811&$AG1811&$AH1811&$AI1811&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1811,1,IF($AM1811,SUMIF(Allocation!$A:$A,$AC1811&$AJ1811,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1811&$AJ1811&\"|\"&$AK1811,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!K:K)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!L:L)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!M:M)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!N:N)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!O:O)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!P:P)))","v":0},{"$f":"$AN1812*(SUMIF(Datastore!$A:$A,$AD1812&$AE1812&\"|\"&$AF1812&$AG1812&$AH1812&$AI1812&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1812,1,IF($AM1812,SUMIF(Allocation!$A:$A,$AC1812&$AJ1812,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1812&$AJ1812&\"|\"&$AK1812,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!K:K)))","v":0},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!L:L)))","v":0},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!M:M)))","v":0},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!N:N)))","v":0},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!O:O)))","v":108},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!P:P)))","v":110.97071554057636},{"$f":"$AN1813*(SUMIF(Datastore!$A:$A,$AD1813&$AE1813&\"|\"&$AF1813&$AG1813&$AH1813&$AI1813&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1813,1,IF($AM1813,SUMIF(Allocation!$A:$A,$AC1813&$AJ1813,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1813&$AJ1813&\"|\"&$AK1813,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!K:K)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!L:L)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!M:M)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!N:N)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!O:O)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!P:P)))","v":0},{"$f":"$AN1814*(SUMIF(Datastore!$A:$A,$AD1814&$AE1814&\"|\"&$AF1814&$AG1814&$AH1814&$AI1814&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1814,1,IF($AM1814,SUMIF(Allocation!$A:$A,$AC1814&$AJ1814,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1814&$AJ1814&\"|\"&$AK1814,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!K:K)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!L:L)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!M:M)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!N:N)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!O:O)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!P:P)))","v":0},{"$f":"$AN1815*(SUMIF(Datastore!$A:$A,$AD1815&$AE1815&\"|\"&$AF1815&$AG1815&$AH1815&$AI1815&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1815,1,IF($AM1815,SUMIF(Allocation!$A:$A,$AC1815&$AJ1815,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1815&$AJ1815&\"|\"&$AK1815,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1811:F1815)","v":0},0,0,0,108,110.97071554057636,{"$f":"SUM(L1811:L1815)","v":0},{"$f":"SUM(M1811:M1814)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!K:K)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!L:L)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!M:M)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!N:N)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!O:O)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!P:P)))","v":0},{"$f":"$AN1819*(SUMIF(Datastore!$A:$A,$AD1819&$AE1819&\"|\"&$AF1819&$AG1819&$AH1819&$AI1819&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1819,1,IF($AM1819,SUMIF(Allocation!$A:$A,$AC1819&$AJ1819,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1819&$AJ1819&\"|\"&$AK1819,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!K:K)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!L:L)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!M:M)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!N:N)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!O:O)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!P:P)))","v":0},{"$f":"$AN1820*(SUMIF(Datastore!$A:$A,$AD1820&$AE1820&\"|\"&$AF1820&$AG1820&$AH1820&$AI1820&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1820,1,IF($AM1820,SUMIF(Allocation!$A:$A,$AC1820&$AJ1820,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1820&$AJ1820&\"|\"&$AK1820,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!K:K)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!L:L)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!M:M)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!N:N)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!O:O)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!P:P)))","v":0},{"$f":"$AN1821*(SUMIF(Datastore!$A:$A,$AD1821&$AE1821&\"|\"&$AF1821&$AG1821&$AH1821&$AI1821&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1821,1,IF($AM1821,SUMIF(Allocation!$A:$A,$AC1821&$AJ1821,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1821&$AJ1821&\"|\"&$AK1821,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!K:K)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!L:L)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!M:M)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!N:N)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!O:O)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!P:P)))","v":0},{"$f":"$AN1822*(SUMIF(Datastore!$A:$A,$AD1822&$AE1822&\"|\"&$AF1822&$AG1822&$AH1822&$AI1822&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1822,1,IF($AM1822,SUMIF(Allocation!$A:$A,$AC1822&$AJ1822,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1822&$AJ1822&\"|\"&$AK1822,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!K:K)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!L:L)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!M:M)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!N:N)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!O:O)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!P:P)))","v":0},{"$f":"$AN1823*(SUMIF(Datastore!$A:$A,$AD1823&$AE1823&\"|\"&$AF1823&$AG1823&$AH1823&$AI1823&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1823,1,IF($AM1823,SUMIF(Allocation!$A:$A,$AC1823&$AJ1823,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1823&$AJ1823&\"|\"&$AK1823,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1819:F1823)","v":0},0,0,0,0,0,{"$f":"SUM(L1819:L1823)","v":0},{"$f":"SUM(M1819:M1822)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!K:K)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!L:L)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!M:M)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!N:N)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!O:O)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!P:P)))","v":0},{"$f":"$AN1827*(SUMIF(Datastore!$A:$A,$AD1827&$AE1827&\"|\"&$AF1827&$AG1827&$AH1827&$AI1827&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1827,1,IF($AM1827,SUMIF(Allocation!$A:$A,$AC1827&$AJ1827,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1827&$AJ1827&\"|\"&$AK1827,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!K:K)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!L:L)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!M:M)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!N:N)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!O:O)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!P:P)))","v":0},{"$f":"$AN1828*(SUMIF(Datastore!$A:$A,$AD1828&$AE1828&\"|\"&$AF1828&$AG1828&$AH1828&$AI1828&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1828,1,IF($AM1828,SUMIF(Allocation!$A:$A,$AC1828&$AJ1828,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1828&$AJ1828&\"|\"&$AK1828,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!K:K)))","v":0},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!L:L)))","v":0},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!M:M)))","v":1.018784831244691},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!N:N)))","v":1.2654044732878453},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!O:O)))","v":7.1947412914877411},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!P:P)))","v":5.8161203927495411},{"$f":"$AN1829*(SUMIF(Datastore!$A:$A,$AD1829&$AE1829&\"|\"&$AF1829&$AG1829&$AH1829&$AI1829&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1829,1,IF($AM1829,SUMIF(Allocation!$A:$A,$AC1829&$AJ1829,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1829&$AJ1829&\"|\"&$AK1829,Allocation!Q:Q)))","v":10.938736937685565},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!K:K)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!L:L)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!M:M)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!N:N)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!O:O)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!P:P)))","v":0},{"$f":"$AN1830*(SUMIF(Datastore!$A:$A,$AD1830&$AE1830&\"|\"&$AF1830&$AG1830&$AH1830&$AI1830&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1830,1,IF($AM1830,SUMIF(Allocation!$A:$A,$AC1830&$AJ1830,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1830&$AJ1830&\"|\"&$AK1830,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!K:K)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!L:L)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!M:M)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!N:N)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!O:O)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!P:P)))","v":0},{"$f":"$AN1831*(SUMIF(Datastore!$A:$A,$AD1831&$AE1831&\"|\"&$AF1831&$AG1831&$AH1831&$AI1831&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1831,1,IF($AM1831,SUMIF(Allocation!$A:$A,$AC1831&$AJ1831,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1831&$AJ1831&\"|\"&$AK1831,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1827:F1831)","v":0},0,1.018784831244691,1.2654044732878453,7.1947412914877411,5.8161203927495411,{"$f":"SUM(L1827:L1831)","v":10.938736937685565},{"$f":"SUM(M1827:M1830)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!K:K)))","v":4.6002298543473978},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!L:L)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!M:M)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!N:N)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!O:O)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!P:P)))","v":0},{"$f":"$AN1835*(SUMIF(Datastore!$A:$A,$AD1835&$AE1835&\"|\"&$AF1835&$AG1835&$AH1835&$AI1835&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1835,1,IF($AM1835,SUMIF(Allocation!$A:$A,$AC1835&$AJ1835,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1835&$AJ1835&\"|\"&$AK1835,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!K:K)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!L:L)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!M:M)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!N:N)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!O:O)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!P:P)))","v":0},{"$f":"$AN1836*(SUMIF(Datastore!$A:$A,$AD1836&$AE1836&\"|\"&$AF1836&$AG1836&$AH1836&$AI1836&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1836,1,IF($AM1836,SUMIF(Allocation!$A:$A,$AC1836&$AJ1836,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1836&$AJ1836&\"|\"&$AK1836,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!K:K)))","v":0},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!L:L)))","v":0},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!M:M)))","v":9.1690634812022189},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!N:N)))","v":11.388640259590607},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!O:O)))","v":64.752671623389674},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!P:P)))","v":52.345083534745875},{"$f":"$AN1837*(SUMIF(Datastore!$A:$A,$AD1837&$AE1837&\"|\"&$AF1837&$AG1837&$AH1837&$AI1837&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1837,1,IF($AM1837,SUMIF(Allocation!$A:$A,$AC1837&$AJ1837,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1837&$AJ1837&\"|\"&$AK1837,Allocation!Q:Q)))","v":98.448632439170098},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!K:K)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!L:L)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!M:M)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!N:N)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!O:O)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!P:P)))","v":0},{"$f":"$AN1838*(SUMIF(Datastore!$A:$A,$AD1838&$AE1838&\"|\"&$AF1838&$AG1838&$AH1838&$AI1838&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1838,1,IF($AM1838,SUMIF(Allocation!$A:$A,$AC1838&$AJ1838,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1838&$AJ1838&\"|\"&$AK1838,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!K:K)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!L:L)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!M:M)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!N:N)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!O:O)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!P:P)))","v":0},{"$f":"$AN1839*(SUMIF(Datastore!$A:$A,$AD1839&$AE1839&\"|\"&$AF1839&$AG1839&$AH1839&$AI1839&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1839,1,IF($AM1839,SUMIF(Allocation!$A:$A,$AC1839&$AJ1839,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1839&$AJ1839&\"|\"&$AK1839,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1835:F1839)","v":4.6002298543473978},0,9.1690634812022189,11.388640259590607,64.752671623389674,52.345083534745875,{"$f":"SUM(L1835:L1839)","v":98.448632439170098},{"$f":"SUM(M1835:M1838)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!K:K)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!L:L)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!M:M)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!N:N)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!O:O)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!P:P)))","v":0},{"$f":"$AN1843*(SUMIF(Datastore!$A:$A,$AD1843&$AE1843&\"|\"&$AF1843&$AG1843&$AH1843&$AI1843&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1843,1,IF($AM1843,SUMIF(Allocation!$A:$A,$AC1843&$AJ1843,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1843&$AJ1843&\"|\"&$AK1843,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!K:K)))","v":0},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!L:L)))","v":0},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!M:M)))","v":0},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!N:N)))","v":79.532938252408059},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!O:O)))","v":0},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!P:P)))","v":49.032372593967779},{"$f":"$AN1844*(SUMIF(Datastore!$A:$A,$AD1844&$AE1844&\"|\"&$AF1844&$AG1844&$AH1844&$AI1844&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1844,1,IF($AM1844,SUMIF(Allocation!$A:$A,$AC1844&$AJ1844,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1844&$AJ1844&\"|\"&$AK1844,Allocation!Q:Q)))","v":50.253835693679804},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!K:K)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!L:L)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!M:M)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!N:N)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!O:O)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!P:P)))","v":0},{"$f":"$AN1845*(SUMIF(Datastore!$A:$A,$AD1845&$AE1845&\"|\"&$AF1845&$AG1845&$AH1845&$AI1845&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1845,1,IF($AM1845,SUMIF(Allocation!$A:$A,$AC1845&$AJ1845,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1845&$AJ1845&\"|\"&$AK1845,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!K:K)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!L:L)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!M:M)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!N:N)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!O:O)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!P:P)))","v":0},{"$f":"$AN1846*(SUMIF(Datastore!$A:$A,$AD1846&$AE1846&\"|\"&$AF1846&$AG1846&$AH1846&$AI1846&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1846,1,IF($AM1846,SUMIF(Allocation!$A:$A,$AC1846&$AJ1846,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1846&$AJ1846&\"|\"&$AK1846,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!K:K)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!L:L)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!M:M)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!N:N)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!O:O)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!P:P)))","v":0},{"$f":"$AN1847*(SUMIF(Datastore!$A:$A,$AD1847&$AE1847&\"|\"&$AF1847&$AG1847&$AH1847&$AI1847&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1847,1,IF($AM1847,SUMIF(Allocation!$A:$A,$AC1847&$AJ1847,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1847&$AJ1847&\"|\"&$AK1847,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1843:F1847)","v":0},0,0,79.532938252408059,0,49.032372593967779,{"$f":"SUM(L1843:L1847)","v":50.253835693679804},{"$f":"SUM(M1843:M1846)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!K:K)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!L:L)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!M:M)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!N:N)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!O:O)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!P:P)))","v":0},{"$f":"$AN1851*(SUMIF(Datastore!$A:$A,$AD1851&$AE1851&\"|\"&$AF1851&$AG1851&$AH1851&$AI1851&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1851,1,IF($AM1851,SUMIF(Allocation!$A:$A,$AC1851&$AJ1851,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1851&$AJ1851&\"|\"&$AK1851,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!K:K)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!L:L)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!M:M)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!N:N)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!O:O)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!P:P)))","v":0},{"$f":"$AN1852*(SUMIF(Datastore!$A:$A,$AD1852&$AE1852&\"|\"&$AF1852&$AG1852&$AH1852&$AI1852&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1852,1,IF($AM1852,SUMIF(Allocation!$A:$A,$AC1852&$AJ1852,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1852&$AJ1852&\"|\"&$AK1852,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!K:K)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!L:L)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!M:M)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!N:N)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!O:O)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!P:P)))","v":0},{"$f":"$AN1853*(SUMIF(Datastore!$A:$A,$AD1853&$AE1853&\"|\"&$AF1853&$AG1853&$AH1853&$AI1853&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1853,1,IF($AM1853,SUMIF(Allocation!$A:$A,$AC1853&$AJ1853,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1853&$AJ1853&\"|\"&$AK1853,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!K:K)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!L:L)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!M:M)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!N:N)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!O:O)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!P:P)))","v":0},{"$f":"$AN1854*(SUMIF(Datastore!$A:$A,$AD1854&$AE1854&\"|\"&$AF1854&$AG1854&$AH1854&$AI1854&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1854,1,IF($AM1854,SUMIF(Allocation!$A:$A,$AC1854&$AJ1854,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1854&$AJ1854&\"|\"&$AK1854,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!K:K)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!L:L)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!M:M)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!N:N)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!O:O)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!P:P)))","v":0},{"$f":"$AN1855*(SUMIF(Datastore!$A:$A,$AD1855&$AE1855&\"|\"&$AF1855&$AG1855&$AH1855&$AI1855&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1855,1,IF($AM1855,SUMIF(Allocation!$A:$A,$AC1855&$AJ1855,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1855&$AJ1855&\"|\"&$AK1855,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1851:F1855)","v":0},0,0,0,0,0,{"$f":"SUM(L1851:L1855)","v":0},{"$f":"SUM(M1851:M1854)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!K:K)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!L:L)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!M:M)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!N:N)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!O:O)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!P:P)))","v":0},{"$f":"$AN1859*(SUMIF(Datastore!$A:$A,$AD1859&$AE1859&\"|\"&$AF1859&$AG1859&$AH1859&$AI1859&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1859,1,IF($AM1859,SUMIF(Allocation!$A:$A,$AC1859&$AJ1859,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1859&$AJ1859&\"|\"&$AK1859,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!K:K)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!L:L)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!M:M)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!N:N)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!O:O)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!P:P)))","v":0},{"$f":"$AN1860*(SUMIF(Datastore!$A:$A,$AD1860&$AE1860&\"|\"&$AF1860&$AG1860&$AH1860&$AI1860&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1860,1,IF($AM1860,SUMIF(Allocation!$A:$A,$AC1860&$AJ1860,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1860&$AJ1860&\"|\"&$AK1860,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!K:K)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!L:L)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!M:M)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!N:N)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!O:O)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!P:P)))","v":0},{"$f":"$AN1861*(SUMIF(Datastore!$A:$A,$AD1861&$AE1861&\"|\"&$AF1861&$AG1861&$AH1861&$AI1861&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1861,1,IF($AM1861,SUMIF(Allocation!$A:$A,$AC1861&$AJ1861,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1861&$AJ1861&\"|\"&$AK1861,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!K:K)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!L:L)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!M:M)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!N:N)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!O:O)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!P:P)))","v":0},{"$f":"$AN1862*(SUMIF(Datastore!$A:$A,$AD1862&$AE1862&\"|\"&$AF1862&$AG1862&$AH1862&$AI1862&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1862,1,IF($AM1862,SUMIF(Allocation!$A:$A,$AC1862&$AJ1862,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1862&$AJ1862&\"|\"&$AK1862,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!K:K)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!L:L)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!M:M)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!N:N)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!O:O)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!P:P)))","v":0},{"$f":"$AN1863*(SUMIF(Datastore!$A:$A,$AD1863&$AE1863&\"|\"&$AF1863&$AG1863&$AH1863&$AI1863&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1863,1,IF($AM1863,SUMIF(Allocation!$A:$A,$AC1863&$AJ1863,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1863&$AJ1863&\"|\"&$AK1863,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1859:F1863)","v":0},0,0,0,0,0,{"$f":"SUM(L1859:L1863)","v":0},{"$f":"SUM(M1859:M1862)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1867:F1871)","v":0},0,0,0,0,0,{"$f":"SUM(L1867:L1871)","v":0},{"$f":"SUM(M1867:M1870)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1875:F1879)","v":0},0,0,0,0,0,{"$f":"SUM(L1875:L1879)","v":0},{"$f":"SUM(M1875:M1878)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!K:K)))","v":0},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!L:L)))","v":3},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!M:M)))","v":0},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!N:N)))","v":215.4513},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!O:O)))","v":900.75},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!P:P)))","v":4082.9690483795339},{"$f":"$AN1883*(SUMIF(Datastore!$A:$A,$AD1883&$AE1883&\"|\"&$AF1883&$AG1883&$AH1883&$AI1883&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1883,1,IF($AM1883,SUMIF(Allocation!$A:$A,$AC1883&$AJ1883,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1883&$AJ1883&\"|\"&$AK1883,Allocation!Q:Q)))","v":380.10180822889299},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","G",2,"x",1,0,{"$f":"AN1787","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!K:K)))","v":35.346530000000001},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!L:L)))","v":3},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!M:M)))","v":177},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!N:N)))","v":286.9984},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!O:O)))","v":192.75},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!P:P)))","v":344.18903183522747},{"$f":"$AN1884*(SUMIF(Datastore!$A:$A,$AD1884&$AE1884&\"|\"&$AF1884&$AG1884&$AH1884&$AI1884&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1884,1,IF($AM1884,SUMIF(Allocation!$A:$A,$AC1884&$AJ1884,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1884&$AJ1884&\"|\"&$AK1884,Allocation!Q:Q)))","v":352.7632488161953},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","R",2,"x",1,0,{"$f":"AN1788","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!K:K)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!L:L)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!M:M)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!N:N)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!O:O)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!P:P)))","v":0},{"$f":"$AN1885*(SUMIF(Datastore!$A:$A,$AD1885&$AE1885&\"|\"&$AF1885&$AG1885&$AH1885&$AI1885&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1885,1,IF($AM1885,SUMIF(Allocation!$A:$A,$AC1885&$AJ1885,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1885&$AJ1885&\"|\"&$AK1885,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","M",2,"x",1,0,{"$f":"AN1789","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!K:K)))","v":0},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!L:L)))","v":0},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!M:M)))","v":0},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!N:N)))","v":25.199999999999996},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!O:O)))","v":31.499999999999996},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!P:P)))","v":32.869936945768863},{"$f":"$AN1886*(SUMIF(Datastore!$A:$A,$AD1886&$AE1886&\"|\"&$AF1886&$AG1886&$AH1886&$AI1886&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1886,1,IF($AM1886,SUMIF(Allocation!$A:$A,$AC1886&$AJ1886,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1886&$AJ1886&\"|\"&$AK1886,Allocation!Q:Q)))","v":33.688771787835165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN1790","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!K:K)))","v":690},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!L:L)))","v":1546.0350000000001},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!M:M)))","v":0},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!N:N)))","v":830.1379077011386},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!O:O)))","v":498.87084637986197},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!P:P)))","v":425.1816912314257},{"$f":"$AN1887*(SUMIF(Datastore!$A:$A,$AD1887&$AE1887&\"|\"&$AF1887&$AG1887&$AH1887&$AI1887&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1887,1,IF($AM1887,SUMIF(Allocation!$A:$A,$AC1887&$AJ1887,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1887&$AJ1887&\"|\"&$AK1887,Allocation!Q:Q)))","v":387.9522469559966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","D",2,"x",1,0,{"$f":"AN1791","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1883:F1887)","v":725.34653000000003},1552.0350000000001,177,1357.7876077011388,1623.8708463798621,4885.2097083919562,{"$f":"SUM(L1883:L1887)","v":1154.50607578892},{"$f":"SUM(M1883:M1886)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC1894&'5.6.1'!$AJ1894&\"|\"&$AK1894,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN1894","v":177.98509080062533},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,null,null,null,null,null,2,"AQ**",null,null,{"$f":"AN1787","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1891:F1895)","v":0},177.98509080062533,0,0,0,0,{"$f":"SUM(L1891:L1895)","v":0},{"$f":"SUM(M1891:M1894)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1899:F1903)","v":0},0,0,0,0,0,{"$f":"SUM(L1899:L1903)","v":0},{"$f":"SUM(M1899:M1902)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!K:K)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!L:L)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!M:M)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!N:N)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!O:O)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!P:P)))","v":0},{"$f":"$AN1910*(SUMIF(Datastore!$A:$A,$AD1910&$AE1910&\"|\"&$AF1910&$AG1910&$AH1910&$AI1910&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1910,1,IF($AM1910,SUMIF(Allocation!$A:$A,$AC1910&$AJ1910,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1910&$AJ1910&\"|\"&$AK1910,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN1787","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!K:K)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!L:L)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!M:M)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!N:N)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!O:O)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!P:P)))","v":0},{"$f":"$AN1911*(SUMIF(Datastore!$A:$A,$AD1911&$AE1911&\"|\"&$AF1911&$AG1911&$AH1911&$AI1911&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1911,1,IF($AM1911,SUMIF(Allocation!$A:$A,$AC1911&$AJ1911,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1911&$AJ1911&\"|\"&$AK1911,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN1788","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!K:K)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!L:L)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!M:M)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!N:N)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!O:O)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!P:P)))","v":0},{"$f":"$AN1912*(SUMIF(Datastore!$A:$A,$AD1912&$AE1912&\"|\"&$AF1912&$AG1912&$AH1912&$AI1912&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1912,1,IF($AM1912,SUMIF(Allocation!$A:$A,$AC1912&$AJ1912,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1912&$AJ1912&\"|\"&$AK1912,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!K:K)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!L:L)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!M:M)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!N:N)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!O:O)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!P:P)))","v":0},{"$f":"$AN1913*(SUMIF(Datastore!$A:$A,$AD1913&$AE1913&\"|\"&$AF1913&$AG1913&$AH1913&$AI1913&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1913,1,IF($AM1913,SUMIF(Allocation!$A:$A,$AC1913&$AJ1913,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1913&$AJ1913&\"|\"&$AK1913,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!K:K)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!L:L)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!M:M)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!N:N)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!O:O)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!P:P)))","v":0},{"$f":"$AN1914*(SUMIF(Datastore!$A:$A,$AD1914&$AE1914&\"|\"&$AF1914&$AG1914&$AH1914&$AI1914&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1914,1,IF($AM1914,SUMIF(Allocation!$A:$A,$AC1914&$AJ1914,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1914&$AJ1914&\"|\"&$AK1914,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","R","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1910:F1914)","v":0},0,0,0,0,0,{"$f":"SUM(L1910:L1914)","v":0},{"$f":"SUM(M1910:M1913)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!K:K)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!L:L)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!M:M)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!N:N)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!O:O)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!P:P)))","v":0},{"$f":"$AN1918*(SUMIF(Datastore!$A:$A,$AD1918&$AE1918&\"|\"&$AF1918&$AG1918&$AH1918&$AI1918&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1918,1,IF($AM1918,SUMIF(Allocation!$A:$A,$AC1918&$AJ1918,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1918&$AJ1918&\"|\"&$AK1918,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!K:K)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!L:L)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!M:M)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!N:N)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!O:O)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!P:P)))","v":0},{"$f":"$AN1919*(SUMIF(Datastore!$A:$A,$AD1919&$AE1919&\"|\"&$AF1919&$AG1919&$AH1919&$AI1919&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1919,1,IF($AM1919,SUMIF(Allocation!$A:$A,$AC1919&$AJ1919,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1919&$AJ1919&\"|\"&$AK1919,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!K:K)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!L:L)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!M:M)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!N:N)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!O:O)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!P:P)))","v":0},{"$f":"$AN1920*(SUMIF(Datastore!$A:$A,$AD1920&$AE1920&\"|\"&$AF1920&$AG1920&$AH1920&$AI1920&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1920,1,IF($AM1920,SUMIF(Allocation!$A:$A,$AC1920&$AJ1920,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1920&$AJ1920&\"|\"&$AK1920,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!K:K)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!L:L)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!M:M)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!N:N)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!O:O)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!P:P)))","v":0},{"$f":"$AN1921*(SUMIF(Datastore!$A:$A,$AD1921&$AE1921&\"|\"&$AF1921&$AG1921&$AH1921&$AI1921&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1921,1,IF($AM1921,SUMIF(Allocation!$A:$A,$AC1921&$AJ1921,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1921&$AJ1921&\"|\"&$AK1921,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!K:K)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!L:L)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!M:M)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!N:N)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!O:O)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!P:P)))","v":0},{"$f":"$AN1922*(SUMIF(Datastore!$A:$A,$AD1922&$AE1922&\"|\"&$AF1922&$AG1922&$AH1922&$AI1922&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1922,1,IF($AM1922,SUMIF(Allocation!$A:$A,$AC1922&$AJ1922,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1922&$AJ1922&\"|\"&$AK1922,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","P","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1918:F1922)","v":0},0,0,0,0,0,{"$f":"SUM(L1918:L1922)","v":0},{"$f":"SUM(M1918:M1921)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!K:K)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!L:L)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!M:M)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!N:N)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!O:O)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!P:P)))","v":0},{"$f":"$AN1926*(SUMIF(Datastore!$A:$A,$AD1926&$AE1926&\"|\"&$AF1926&$AG1926&$AH1926&$AI1926&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1926,1,IF($AM1926,SUMIF(Allocation!$A:$A,$AC1926&$AJ1926,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1926&$AJ1926&\"|\"&$AK1926,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!K:K)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!L:L)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!M:M)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!N:N)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!O:O)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!P:P)))","v":0},{"$f":"$AN1927*(SUMIF(Datastore!$A:$A,$AD1927&$AE1927&\"|\"&$AF1927&$AG1927&$AH1927&$AI1927&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1927,1,IF($AM1927,SUMIF(Allocation!$A:$A,$AC1927&$AJ1927,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1927&$AJ1927&\"|\"&$AK1927,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!K:K)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!L:L)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!M:M)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!N:N)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!O:O)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!P:P)))","v":0},{"$f":"$AN1928*(SUMIF(Datastore!$A:$A,$AD1928&$AE1928&\"|\"&$AF1928&$AG1928&$AH1928&$AI1928&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1928,1,IF($AM1928,SUMIF(Allocation!$A:$A,$AC1928&$AJ1928,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1928&$AJ1928&\"|\"&$AK1928,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!K:K)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!L:L)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!M:M)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!N:N)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!O:O)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!P:P)))","v":0},{"$f":"$AN1929*(SUMIF(Datastore!$A:$A,$AD1929&$AE1929&\"|\"&$AF1929&$AG1929&$AH1929&$AI1929&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1929,1,IF($AM1929,SUMIF(Allocation!$A:$A,$AC1929&$AJ1929,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1929&$AJ1929&\"|\"&$AK1929,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!K:K)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!L:L)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!M:M)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!N:N)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!O:O)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!P:P)))","v":0},{"$f":"$AN1930*(SUMIF(Datastore!$A:$A,$AD1930&$AE1930&\"|\"&$AF1930&$AG1930&$AH1930&$AI1930&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1930,1,IF($AM1930,SUMIF(Allocation!$A:$A,$AC1930&$AJ1930,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1930&$AJ1930&\"|\"&$AK1930,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","T","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1926:F1930)","v":0},0,0,0,0,0,{"$f":"SUM(L1926:L1930)","v":0},{"$f":"SUM(M1926:M1929)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!K:K)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!L:L)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!M:M)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!N:N)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!O:O)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!P:P)))","v":0},{"$f":"$AN1934*(SUMIF(Datastore!$A:$A,$AD1934&$AE1934&\"|\"&$AF1934&$AG1934&$AH1934&$AI1934&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1934,1,IF($AM1934,SUMIF(Allocation!$A:$A,$AC1934&$AJ1934,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1934&$AJ1934&\"|\"&$AK1934,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!K:K)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!L:L)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!M:M)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!N:N)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!O:O)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!P:P)))","v":0},{"$f":"$AN1935*(SUMIF(Datastore!$A:$A,$AD1935&$AE1935&\"|\"&$AF1935&$AG1935&$AH1935&$AI1935&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1935,1,IF($AM1935,SUMIF(Allocation!$A:$A,$AC1935&$AJ1935,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1935&$AJ1935&\"|\"&$AK1935,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!K:K)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!L:L)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!M:M)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!N:N)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!O:O)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!P:P)))","v":0},{"$f":"$AN1936*(SUMIF(Datastore!$A:$A,$AD1936&$AE1936&\"|\"&$AF1936&$AG1936&$AH1936&$AI1936&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1936,1,IF($AM1936,SUMIF(Allocation!$A:$A,$AC1936&$AJ1936,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1936&$AJ1936&\"|\"&$AK1936,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!K:K)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!L:L)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!M:M)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!N:N)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!O:O)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!P:P)))","v":0},{"$f":"$AN1937*(SUMIF(Datastore!$A:$A,$AD1937&$AE1937&\"|\"&$AF1937&$AG1937&$AH1937&$AI1937&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1937,1,IF($AM1937,SUMIF(Allocation!$A:$A,$AC1937&$AJ1937,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1937&$AJ1937&\"|\"&$AK1937,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!K:K)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!L:L)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!M:M)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!N:N)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!O:O)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!P:P)))","v":0},{"$f":"$AN1938*(SUMIF(Datastore!$A:$A,$AD1938&$AE1938&\"|\"&$AF1938&$AG1938&$AH1938&$AI1938&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1938,1,IF($AM1938,SUMIF(Allocation!$A:$A,$AC1938&$AJ1938,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1938&$AJ1938&\"|\"&$AK1938,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","S","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1934:F1938)","v":0},0,0,0,0,0,{"$f":"SUM(L1934:L1938)","v":0},{"$f":"SUM(M1934:M1937)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!K:K)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!L:L)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!M:M)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!N:N)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!O:O)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!P:P)))","v":0},{"$f":"$AN1942*(SUMIF(Datastore!$A:$A,$AD1942&$AE1942&\"|\"&$AF1942&$AG1942&$AH1942&$AI1942&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1942,1,IF($AM1942,SUMIF(Allocation!$A:$A,$AC1942&$AJ1942,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1942&$AJ1942&\"|\"&$AK1942,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!K:K)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!L:L)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!M:M)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!N:N)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!O:O)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!P:P)))","v":0},{"$f":"$AN1943*(SUMIF(Datastore!$A:$A,$AD1943&$AE1943&\"|\"&$AF1943&$AG1943&$AH1943&$AI1943&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1943,1,IF($AM1943,SUMIF(Allocation!$A:$A,$AC1943&$AJ1943,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1943&$AJ1943&\"|\"&$AK1943,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!K:K)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!L:L)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!M:M)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!N:N)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!O:O)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!P:P)))","v":0},{"$f":"$AN1944*(SUMIF(Datastore!$A:$A,$AD1944&$AE1944&\"|\"&$AF1944&$AG1944&$AH1944&$AI1944&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1944,1,IF($AM1944,SUMIF(Allocation!$A:$A,$AC1944&$AJ1944,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1944&$AJ1944&\"|\"&$AK1944,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!K:K)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!L:L)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!M:M)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!N:N)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!O:O)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!P:P)))","v":0},{"$f":"$AN1945*(SUMIF(Datastore!$A:$A,$AD1945&$AE1945&\"|\"&$AF1945&$AG1945&$AH1945&$AI1945&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1945,1,IF($AM1945,SUMIF(Allocation!$A:$A,$AC1945&$AJ1945,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1945&$AJ1945&\"|\"&$AK1945,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!K:K)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!L:L)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!M:M)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!N:N)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!O:O)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!P:P)))","v":0},{"$f":"$AN1946*(SUMIF(Datastore!$A:$A,$AD1946&$AE1946&\"|\"&$AF1946&$AG1946&$AH1946&$AI1946&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1946,1,IF($AM1946,SUMIF(Allocation!$A:$A,$AC1946&$AJ1946,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1946&$AJ1946&\"|\"&$AK1946,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","M","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1942:F1946)","v":0},0,0,0,0,0,{"$f":"SUM(L1942:L1946)","v":0},{"$f":"SUM(M1942:M1945)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!K:K)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!L:L)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!M:M)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!N:N)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!O:O)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!P:P)))","v":0},{"$f":"$AN1950*(SUMIF(Datastore!$A:$A,$AD1950&$AE1950&\"|\"&$AF1950&$AG1950&$AH1950&$AI1950&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1950,1,IF($AM1950,SUMIF(Allocation!$A:$A,$AC1950&$AJ1950,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1950&$AJ1950&\"|\"&$AK1950,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!K:K)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!L:L)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!M:M)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!N:N)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!O:O)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!P:P)))","v":0},{"$f":"$AN1951*(SUMIF(Datastore!$A:$A,$AD1951&$AE1951&\"|\"&$AF1951&$AG1951&$AH1951&$AI1951&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1951,1,IF($AM1951,SUMIF(Allocation!$A:$A,$AC1951&$AJ1951,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1951&$AJ1951&\"|\"&$AK1951,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!K:K)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!L:L)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!M:M)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!N:N)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!O:O)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!P:P)))","v":0},{"$f":"$AN1952*(SUMIF(Datastore!$A:$A,$AD1952&$AE1952&\"|\"&$AF1952&$AG1952&$AH1952&$AI1952&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1952,1,IF($AM1952,SUMIF(Allocation!$A:$A,$AC1952&$AJ1952,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1952&$AJ1952&\"|\"&$AK1952,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!K:K)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!L:L)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!M:M)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!N:N)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!O:O)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!P:P)))","v":0},{"$f":"$AN1953*(SUMIF(Datastore!$A:$A,$AD1953&$AE1953&\"|\"&$AF1953&$AG1953&$AH1953&$AI1953&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1953,1,IF($AM1953,SUMIF(Allocation!$A:$A,$AC1953&$AJ1953,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1953&$AJ1953&\"|\"&$AK1953,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!K:K)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!L:L)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!M:M)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!N:N)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!O:O)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!P:P)))","v":0},{"$f":"$AN1954*(SUMIF(Datastore!$A:$A,$AD1954&$AE1954&\"|\"&$AF1954&$AG1954&$AH1954&$AI1954&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1954,1,IF($AM1954,SUMIF(Allocation!$A:$A,$AC1954&$AJ1954,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1954&$AJ1954&\"|\"&$AK1954,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","I",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1950:F1954)","v":0},0,0,0,0,0,{"$f":"SUM(L1950:L1954)","v":0},{"$f":"SUM(M1950:M1953)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!K:K)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!L:L)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!M:M)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!N:N)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!O:O)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!P:P)))","v":0},{"$f":"$AN1958*(SUMIF(Datastore!$A:$A,$AD1958&$AE1958&\"|\"&$AF1958&$AG1958&$AH1958&$AI1958&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1958,1,IF($AM1958,SUMIF(Allocation!$A:$A,$AC1958&$AJ1958,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1958&$AJ1958&\"|\"&$AK1958,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!K:K)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!L:L)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!M:M)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!N:N)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!O:O)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!P:P)))","v":0},{"$f":"$AN1959*(SUMIF(Datastore!$A:$A,$AD1959&$AE1959&\"|\"&$AF1959&$AG1959&$AH1959&$AI1959&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1959,1,IF($AM1959,SUMIF(Allocation!$A:$A,$AC1959&$AJ1959,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1959&$AJ1959&\"|\"&$AK1959,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!K:K)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!L:L)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!M:M)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!N:N)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!O:O)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!P:P)))","v":0},{"$f":"$AN1960*(SUMIF(Datastore!$A:$A,$AD1960&$AE1960&\"|\"&$AF1960&$AG1960&$AH1960&$AI1960&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1960,1,IF($AM1960,SUMIF(Allocation!$A:$A,$AC1960&$AJ1960,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1960&$AJ1960&\"|\"&$AK1960,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!K:K)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!L:L)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!M:M)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!N:N)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!O:O)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!P:P)))","v":0},{"$f":"$AN1961*(SUMIF(Datastore!$A:$A,$AD1961&$AE1961&\"|\"&$AF1961&$AG1961&$AH1961&$AI1961&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1961,1,IF($AM1961,SUMIF(Allocation!$A:$A,$AC1961&$AJ1961,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1961&$AJ1961&\"|\"&$AK1961,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!K:K)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!L:L)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!M:M)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!N:N)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!O:O)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!P:P)))","v":0},{"$f":"$AN1962*(SUMIF(Datastore!$A:$A,$AD1962&$AE1962&\"|\"&$AF1962&$AG1962&$AH1962&$AI1962&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1962,1,IF($AM1962,SUMIF(Allocation!$A:$A,$AC1962&$AJ1962,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1962&$AJ1962&\"|\"&$AK1962,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,40,5,"C","C",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1958:F1962)","v":0},0,0,0,0,0,{"$f":"SUM(L1958:L1962)","v":0},{"$f":"SUM(M1958:M1961)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!K:K)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!L:L)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!M:M)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!N:N)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!O:O)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!P:P)))","v":0},{"$f":"$AN1966*(SUMIF(Datastore!$A:$A,$AD1966&$AE1966&\"|\"&$AF1966&$AG1966&$AH1966&$AI1966&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1966,1,IF($AM1966,SUMIF(Allocation!$A:$A,$AC1966&$AJ1966,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1966&$AJ1966&\"|\"&$AK1966,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"G",2,"AE**",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!K:K)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!L:L)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!M:M)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!N:N)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!O:O)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!P:P)))","v":0},{"$f":"$AN1967*(SUMIF(Datastore!$A:$A,$AD1967&$AE1967&\"|\"&$AF1967&$AG1967&$AH1967&$AI1967&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1967,1,IF($AM1967,SUMIF(Allocation!$A:$A,$AC1967&$AJ1967,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1967&$AJ1967&\"|\"&$AK1967,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"R",2,"AE**",0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!K:K)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!L:L)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!M:M)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!N:N)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!O:O)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!P:P)))","v":0},{"$f":"$AN1968*(SUMIF(Datastore!$A:$A,$AD1968&$AE1968&\"|\"&$AF1968&$AG1968&$AH1968&$AI1968&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1968,1,IF($AM1968,SUMIF(Allocation!$A:$A,$AC1968&$AJ1968,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1968&$AJ1968&\"|\"&$AK1968,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"M",2,"AE**",0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!K:K)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!L:L)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!M:M)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!N:N)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!O:O)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!P:P)))","v":0},{"$f":"$AN1969*(SUMIF(Datastore!$A:$A,$AD1969&$AE1969&\"|\"&$AF1969&$AG1969&$AH1969&$AI1969&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1969,1,IF($AM1969,SUMIF(Allocation!$A:$A,$AC1969&$AJ1969,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1969&$AJ1969&\"|\"&$AK1969,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"Q",2,"AE**",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!K:K)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!L:L)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!M:M)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!N:N)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!O:O)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!P:P)))","v":0},{"$f":"$AN1970*(SUMIF(Datastore!$A:$A,$AD1970&$AE1970&\"|\"&$AF1970&$AG1970&$AH1970&$AI1970&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1970,1,IF($AM1970,SUMIF(Allocation!$A:$A,$AC1970&$AJ1970,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1970&$AJ1970&\"|\"&$AK1970,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","E",5,"D",2,"AE**",0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1966:F1970)","v":0},0,0,0,0,0,{"$f":"SUM(L1966:L1970)","v":0},{"$f":"SUM(M1966:M1969)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!K:K)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!L:L)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!M:M)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!N:N)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!O:O)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!P:P)))","v":0},{"$f":"$AN1974*(SUMIF(Datastore!$A:$A,$AD1974&$AE1974&\"|\"&$AF1974&$AG1974&$AH1974&$AI1974&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1974,1,IF($AM1974,SUMIF(Allocation!$A:$A,$AC1974&$AJ1974,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1974&$AJ1974&\"|\"&$AK1974,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!K:K)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!L:L)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!M:M)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!N:N)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!O:O)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!P:P)))","v":0},{"$f":"$AN1975*(SUMIF(Datastore!$A:$A,$AD1975&$AE1975&\"|\"&$AF1975&$AG1975&$AH1975&$AI1975&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1975,1,IF($AM1975,SUMIF(Allocation!$A:$A,$AC1975&$AJ1975,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1975&$AJ1975&\"|\"&$AK1975,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","R",2,"x",1,0,{"$f":"1-AN1852","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!K:K)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!L:L)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!M:M)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!N:N)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!O:O)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!P:P)))","v":0},{"$f":"$AN1976*(SUMIF(Datastore!$A:$A,$AD1976&$AE1976&\"|\"&$AF1976&$AG1976&$AH1976&$AI1976&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1976,1,IF($AM1976,SUMIF(Allocation!$A:$A,$AC1976&$AJ1976,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1976&$AJ1976&\"|\"&$AK1976,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","M",2,"x",1,0,{"$f":"1-AN1853","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!K:K)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!L:L)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!M:M)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!N:N)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!O:O)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!P:P)))","v":0},{"$f":"$AN1977*(SUMIF(Datastore!$A:$A,$AD1977&$AE1977&\"|\"&$AF1977&$AG1977&$AH1977&$AI1977&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1977,1,IF($AM1977,SUMIF(Allocation!$A:$A,$AC1977&$AJ1977,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1977&$AJ1977&\"|\"&$AK1977,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","Q",2,"x",1,0,{"$f":"1-AN1854","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!K:K)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!L:L)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!M:M)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!N:N)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!O:O)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!P:P)))","v":0},{"$f":"$AN1978*(SUMIF(Datastore!$A:$A,$AD1978&$AE1978&\"|\"&$AF1978&$AG1978&$AH1978&$AI1978&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1978,1,IF($AM1978,SUMIF(Allocation!$A:$A,$AC1978&$AJ1978,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1978&$AJ1978&\"|\"&$AK1978,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","L","?","D",2,"x",1,0,{"$f":"1-AN1855","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1974:F1978)","v":0},0,0,0,0,0,{"$f":"SUM(L1974:L1978)","v":0},{"$f":"SUM(M1974:M1977)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!K:K)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!L:L)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!M:M)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!N:N)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!O:O)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!P:P)))","v":0},{"$f":"$AN1982*(SUMIF(Datastore!$A:$A,$AD1982&$AE1982&\"|\"&$AF1982&$AG1982&$AH1982&$AI1982&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1982,1,IF($AM1982,SUMIF(Allocation!$A:$A,$AC1982&$AJ1982,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1982&$AJ1982&\"|\"&$AK1982,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"1-AN1859","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!K:K)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!L:L)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!M:M)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!N:N)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!O:O)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!P:P)))","v":0},{"$f":"$AN1983*(SUMIF(Datastore!$A:$A,$AD1983&$AE1983&\"|\"&$AF1983&$AG1983&$AH1983&$AI1983&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1983,1,IF($AM1983,SUMIF(Allocation!$A:$A,$AC1983&$AJ1983,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1983&$AJ1983&\"|\"&$AK1983,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"1-AN1860","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!K:K)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!L:L)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!M:M)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!N:N)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!O:O)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!P:P)))","v":0},{"$f":"$AN1984*(SUMIF(Datastore!$A:$A,$AD1984&$AE1984&\"|\"&$AF1984&$AG1984&$AH1984&$AI1984&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1984,1,IF($AM1984,SUMIF(Allocation!$A:$A,$AC1984&$AJ1984,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1984&$AJ1984&\"|\"&$AK1984,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"1-AN1861","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!K:K)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!L:L)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!M:M)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!N:N)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!O:O)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!P:P)))","v":0},{"$f":"$AN1985*(SUMIF(Datastore!$A:$A,$AD1985&$AE1985&\"|\"&$AF1985&$AG1985&$AH1985&$AI1985&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1985,1,IF($AM1985,SUMIF(Allocation!$A:$A,$AC1985&$AJ1985,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1985&$AJ1985&\"|\"&$AK1985,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"1-AN1862","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!K:K)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!L:L)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!M:M)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!N:N)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!O:O)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!P:P)))","v":0},{"$f":"$AN1986*(SUMIF(Datastore!$A:$A,$AD1986&$AE1986&\"|\"&$AF1986&$AG1986&$AH1986&$AI1986&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL1986,1,IF($AM1986,SUMIF(Allocation!$A:$A,$AC1986&$AJ1986,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC1986&$AJ1986&\"|\"&$AK1986,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"1-AN1863","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1982:F1986)","v":0},0,0,0,0,0,{"$f":"SUM(L1982:L1986)","v":0},{"$f":"SUM(M1982:M1985)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1990:F1994)","v":0},0,0,0,0,0,{"$f":"SUM(L1990:L1994)","v":0},{"$f":"SUM(M1990:M1993)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F1998:F2002)","v":0},0,0,0,0,0,{"$f":"SUM(L1998:L2002)","v":0},{"$f":"SUM(M1998:M2001)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!K:K)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!L:L)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!M:M)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!N:N)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!O:O)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!P:P)))","v":0},{"$f":"$AN2006*(SUMIF(Datastore!$A:$A,$AD2006&$AE2006&\"|\"&$AF2006&$AG2006&$AH2006&$AI2006&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2006,1,IF($AM2006,SUMIF(Allocation!$A:$A,$AC2006&$AJ2006,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2006&$AJ2006&\"|\"&$AK2006,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN1883","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!K:K)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!L:L)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!M:M)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!N:N)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!O:O)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!P:P)))","v":0},{"$f":"$AN2007*(SUMIF(Datastore!$A:$A,$AD2007&$AE2007&\"|\"&$AF2007&$AG2007&$AH2007&$AI2007&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2007,1,IF($AM2007,SUMIF(Allocation!$A:$A,$AC2007&$AJ2007,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2007&$AJ2007&\"|\"&$AK2007,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN1884","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!K:K)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!L:L)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!M:M)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!N:N)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!O:O)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!P:P)))","v":0},{"$f":"$AN2008*(SUMIF(Datastore!$A:$A,$AD2008&$AE2008&\"|\"&$AF2008&$AG2008&$AH2008&$AI2008&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2008,1,IF($AM2008,SUMIF(Allocation!$A:$A,$AC2008&$AJ2008,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2008&$AJ2008&\"|\"&$AK2008,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN1885","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!K:K)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!L:L)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!M:M)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!N:N)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!O:O)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!P:P)))","v":0},{"$f":"$AN2009*(SUMIF(Datastore!$A:$A,$AD2009&$AE2009&\"|\"&$AF2009&$AG2009&$AH2009&$AI2009&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2009,1,IF($AM2009,SUMIF(Allocation!$A:$A,$AC2009&$AJ2009,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2009&$AJ2009&\"|\"&$AK2009,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN1886","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!K:K)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!L:L)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!M:M)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!N:N)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!O:O)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!P:P)))","v":0},{"$f":"$AN2010*(SUMIF(Datastore!$A:$A,$AD2010&$AE2010&\"|\"&$AF2010&$AG2010&$AH2010&$AI2010&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2010,1,IF($AM2010,SUMIF(Allocation!$A:$A,$AC2010&$AJ2010,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2010&$AJ2010&\"|\"&$AK2010,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN1887","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2006:F2010)","v":0},0,0,0,0,0,{"$f":"SUM(L2006:L2010)","v":0},{"$f":"SUM(M2006:M2009)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC2017&'5.6.1'!$AJ2017&\"|\"&$AK2017,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN2017","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,86,null,null,null,null,null,2,"AQ**",null,null,{"$f":"1-AN1894","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2014:F2018)","v":0},0,0,0,0,0,{"$f":"SUM(L2014:L2018)","v":0},{"$f":"SUM(M2014:M2017)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2022:F2026)","v":0},0,0,0,0,0,{"$f":"SUM(L2022:L2026)","v":0},{"$f":"SUM(M2022:M2025)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2033:F2037)","v":0},0,0,0,0,0,{"$f":"SUM(L2033:L2037)","v":0},{"$f":"SUM(M2033:M2036)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2041:F2045)","v":0},0,0,0,0,0,{"$f":"SUM(L2041:L2045)","v":0},{"$f":"SUM(M2041:M2044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2049:F2053)","v":0},0,0,0,0,0,{"$f":"SUM(L2049:L2053)","v":0},{"$f":"SUM(M2049:M2052)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2057:F2061)","v":0},0,0,0,0,0,{"$f":"SUM(L2057:L2061)","v":0},{"$f":"SUM(M2057:M2060)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2065:F2069)","v":0},0,0,0,0,0,{"$f":"SUM(L2065:L2069)","v":0},{"$f":"SUM(M2065:M2068)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2073:F2077)","v":0},0,0,0,0,0,{"$f":"SUM(L2073:L2077)","v":0},{"$f":"SUM(M2073:M2076)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2081:F2085)","v":0},0,0,0,0,0,{"$f":"SUM(L2081:L2085)","v":0},{"$f":"SUM(M2081:M2084)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2089:F2093)","v":0},0,0,0,0,0,{"$f":"SUM(L2089:L2093)","v":0},{"$f":"SUM(M2089:M2092)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2097:F2101)","v":0},0,0,0,0,0,{"$f":"SUM(L2097:L2101)","v":0},{"$f":"SUM(M2097:M2100)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2105:F2109)","v":0},0,0,0,0,0,{"$f":"SUM(L2105:L2109)","v":0},{"$f":"SUM(M2105:M2108)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2113:F2117)","v":0},0,0,0,0,0,{"$f":"SUM(L2113:L2117)","v":0},{"$f":"SUM(M2113:M2116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2121:F2125)","v":0},0,0,0,0,0,{"$f":"SUM(L2121:L2125)","v":0},{"$f":"SUM(M2121:M2124)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2129:F2133)","v":0},0,0,0,0,0,{"$f":"SUM(L2129:L2133)","v":0},{"$f":"SUM(M2129:M2132)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2137:F2141)","v":0},0,0,0,0,0,{"$f":"SUM(L2137:L2141)","v":0},{"$f":"SUM(M2137:M2140)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2145:F2149)","v":0},0,0,0,0,0,{"$f":"SUM(L2145:L2149)","v":0},{"$f":"SUM(M2145:M2148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2156:F2160)","v":0},0,0,0,0,0,{"$f":"SUM(L2156:L2160)","v":0},{"$f":"SUM(M2156:M2159)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2164:F2168)","v":0},0,0,0,0,0,{"$f":"SUM(L2164:L2168)","v":0},{"$f":"SUM(M2164:M2167)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2172:F2176)","v":0},0,0,0,0,0,{"$f":"SUM(L2172:L2176)","v":0},{"$f":"SUM(M2172:M2175)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2180:F2184)","v":0},0,0,0,0,0,{"$f":"SUM(L2180:L2184)","v":0},{"$f":"SUM(M2180:M2183)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2188:F2192)","v":0},0,0,0,0,0,{"$f":"SUM(L2188:L2192)","v":0},{"$f":"SUM(M2188:M2191)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2196:F2200)","v":0},0,0,0,0,0,{"$f":"SUM(L2196:L2200)","v":0},{"$f":"SUM(M2196:M2199)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2204:F2208)","v":0},0,0,0,0,0,{"$f":"SUM(L2204:L2208)","v":0},{"$f":"SUM(M2204:M2207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2212:F2216)","v":0},0,0,0,0,0,{"$f":"SUM(L2212:L2216)","v":0},{"$f":"SUM(M2212:M2215)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2220:F2224)","v":0},0,0,0,0,0,{"$f":"SUM(L2220:L2224)","v":0},{"$f":"SUM(M2220:M2223)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2228:F2232)","v":0},0,0,0,0,0,{"$f":"SUM(L2228:L2232)","v":0},{"$f":"SUM(M2228:M2231)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2236:F2240)","v":0},0,0,0,0,0,{"$f":"SUM(L2236:L2240)","v":0},{"$f":"SUM(M2236:M2239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2244:F2248)","v":0},0,0,0,0,0,{"$f":"SUM(L2244:L2248)","v":0},{"$f":"SUM(M2244:M2247)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2252:F2256)","v":0},0,0,0,0,0,{"$f":"SUM(L2252:L2256)","v":0},{"$f":"SUM(M2252:M2255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2260:F2264)","v":0},0,0,0,0,0,{"$f":"SUM(L2260:L2264)","v":0},{"$f":"SUM(M2260:M2263)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2268:F2272)","v":0},0,0,0,0,0,{"$f":"SUM(L2268:L2272)","v":0},{"$f":"SUM(M2268:M2271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 4 - \"&'Business Details'!D15","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2285,F$2295:F$3029)","v":237.77275318395181},{"$f":"SUMIF($D$2295:$D$3029,$D2285,G$2295:G$3029)","v":806.77576999999997},0,8755.8176834999995,1432.2855872499999,15647.808244124717,865.70349634854347,{"$f":"SUMIF($D$2295:$D$3029,$D2285,M$2295:M$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2286,F$2295:F$3029)","v":759.46380999999997},1292.3722500000001,847,4660.3512083333335,4046.9,2184.7359622050972,1657.8477332603788,{"$f":"SUMIF($D$2295:$D$3029,$D2286,M$2295:M$3029)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2287,F$2295:F$3029)","v":46},71,584.0723980008587,219.38380475229474,1829.7253940105302,3514.1941703093553,344.17976460529309,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2288,F$2295:F$3029)","v":0},645.49344505879446,11,627,2119,46.957052779669809,48.126816839764523,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$2295:$D$3029,$D2289,F$2295:F$3029)","v":1503},1133.6605100000002,0,793.5254641753703,753.48471698042681,816.70821708268682,861.46418650201542,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2285:F2289)","v":2546.2365631839521},3949.3019750587946,1442.0723980008588,15056.078160760999,10181.395698240958,22210.403646501527,{"$f":"SUM(L2285:L2289)","v":3777.3219975559955},{"$f":"SUM(M2285:M2288)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!K:K)))","v":0},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!L:L)))","v":4.4303299999999997},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!M:M)))","v":0},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!N:N)))","v":20.873999999999999},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!O:O)))","v":735.78558724999994},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!P:P)))","v":1080.4232165825561},{"$f":"$AN2295*(SUMIF(Datastore!$A:$A,$AD2295&$AE2295&\"|\"&$AF2295&$AG2295&$AH2295&$AI2295&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2295,1,IF($AM2295,SUMIF(Allocation!$A:$A,$AC2295&$AJ2295,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2295&$AJ2295&\"|\"&$AK2295,Allocation!Q:Q)))","v":276.43959344503696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!K:K)))","v":0},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!L:L)))","v":95.321210000000008},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!M:M)))","v":0},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!N:N)))","v":0},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!O:O)))","v":574},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!P:P)))","v":363.73734538300027},{"$f":"$AN2296*(SUMIF(Datastore!$A:$A,$AD2296&$AE2296&\"|\"&$AF2296&$AG2296&$AH2296&$AI2296&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2296,1,IF($AM2296,SUMIF(Allocation!$A:$A,$AC2296&$AJ2296,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2296&$AJ2296&\"|\"&$AK2296,Allocation!Q:Q)))","v":106.36342452551899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!K:K)))","v":0},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!L:L)))","v":0},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!M:M)))","v":0},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!N:N)))","v":0},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!O:O)))","v":0},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!P:P)))","v":1601.1211018794568},{"$f":"$AN2297*(SUMIF(Datastore!$A:$A,$AD2297&$AE2297&\"|\"&$AF2297&$AG2297&$AH2297&$AI2297&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2297,1,IF($AM2297,SUMIF(Allocation!$A:$A,$AC2297&$AJ2297,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2297&$AJ2297&\"|\"&$AK2297,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!K:K)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!L:L)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!M:M)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!N:N)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!O:O)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!P:P)))","v":0},{"$f":"$AN2298*(SUMIF(Datastore!$A:$A,$AD2298&$AE2298&\"|\"&$AF2298&$AG2298&$AH2298&$AI2298&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2298,1,IF($AM2298,SUMIF(Allocation!$A:$A,$AC2298&$AJ2298,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2298&$AJ2298&\"|\"&$AK2298,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!K:K)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!L:L)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!M:M)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!N:N)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!O:O)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!P:P)))","v":0},{"$f":"$AN2299*(SUMIF(Datastore!$A:$A,$AD2299&$AE2299&\"|\"&$AF2299&$AG2299&$AH2299&$AI2299&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2299,1,IF($AM2299,SUMIF(Allocation!$A:$A,$AC2299&$AJ2299,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2299&$AJ2299&\"|\"&$AK2299,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2295:F2299)","v":0},99.751540000000006,0,20.873999999999999,1309.7855872499999,3045.2816638450131,{"$f":"SUM(L2295:L2299)","v":382.80301797055597},{"$f":"SUM(M2295:M2298)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!K:K)))","v":0},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!L:L)))","v":0},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!M:M)))","v":0},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!N:N)))","v":16.5},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!O:O)))","v":404},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!P:P)))","v":1080.4232165825561},{"$f":"$AN2303*(SUMIF(Datastore!$A:$A,$AD2303&$AE2303&\"|\"&$AF2303&$AG2303&$AH2303&$AI2303&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2303,1,IF($AM2303,SUMIF(Allocation!$A:$A,$AC2303&$AJ2303,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2303&$AJ2303&\"|\"&$AK2303,Allocation!Q:Q)))","v":276.43959344503696},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!K:K)))","v":0},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!L:L)))","v":95},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!M:M)))","v":5},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!N:N)))","v":230},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!O:O)))","v":123},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!P:P)))","v":77.062996903178032},{"$f":"$AN2304*(SUMIF(Datastore!$A:$A,$AD2304&$AE2304&\"|\"&$AF2304&$AG2304&$AH2304&$AI2304&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2304,1,IF($AM2304,SUMIF(Allocation!$A:$A,$AC2304&$AJ2304,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2304&$AJ2304&\"|\"&$AK2304,Allocation!Q:Q)))","v":106.36342452551899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!K:K)))","v":0},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!L:L)))","v":0},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!M:M)))","v":221.02},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!N:N)))","v":46.01},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!O:O)))","v":0},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!P:P)))","v":0},{"$f":"$AN2305*(SUMIF(Datastore!$A:$A,$AD2305&$AE2305&\"|\"&$AF2305&$AG2305&$AH2305&$AI2305&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2305,1,IF($AM2305,SUMIF(Allocation!$A:$A,$AC2305&$AJ2305,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2305&$AJ2305&\"|\"&$AK2305,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!K:K)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!L:L)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!M:M)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!N:N)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!O:O)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!P:P)))","v":0},{"$f":"$AN2306*(SUMIF(Datastore!$A:$A,$AD2306&$AE2306&\"|\"&$AF2306&$AG2306&$AH2306&$AI2306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2306,1,IF($AM2306,SUMIF(Allocation!$A:$A,$AC2306&$AJ2306,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2306&$AJ2306&\"|\"&$AK2306,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!K:K)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!L:L)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!M:M)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!N:N)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!O:O)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!P:P)))","v":0},{"$f":"$AN2307*(SUMIF(Datastore!$A:$A,$AD2307&$AE2307&\"|\"&$AF2307&$AG2307&$AH2307&$AI2307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2307,1,IF($AM2307,SUMIF(Allocation!$A:$A,$AC2307&$AJ2307,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2307&$AJ2307&\"|\"&$AK2307,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2303:F2307)","v":0},95,226.02,292.51,527,1157.486213485734,{"$f":"SUM(L2303:L2307)","v":382.80301797055597},{"$f":"SUM(M2303:M2306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!K:K)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!L:L)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!M:M)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!N:N)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!O:O)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!P:P)))","v":0},{"$f":"$AN2311*(SUMIF(Datastore!$A:$A,$AD2311&$AE2311&\"|\"&$AF2311&$AG2311&$AH2311&$AI2311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2311,1,IF($AM2311,SUMIF(Allocation!$A:$A,$AC2311&$AJ2311,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2311&$AJ2311&\"|\"&$AK2311,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!K:K)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!L:L)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!M:M)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!N:N)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!O:O)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!P:P)))","v":0},{"$f":"$AN2312*(SUMIF(Datastore!$A:$A,$AD2312&$AE2312&\"|\"&$AF2312&$AG2312&$AH2312&$AI2312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2312,1,IF($AM2312,SUMIF(Allocation!$A:$A,$AC2312&$AJ2312,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2312&$AJ2312&\"|\"&$AK2312,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!K:K)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!L:L)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!M:M)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!N:N)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!O:O)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!P:P)))","v":0},{"$f":"$AN2313*(SUMIF(Datastore!$A:$A,$AD2313&$AE2313&\"|\"&$AF2313&$AG2313&$AH2313&$AI2313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2313,1,IF($AM2313,SUMIF(Allocation!$A:$A,$AC2313&$AJ2313,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2313&$AJ2313&\"|\"&$AK2313,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!K:K)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!L:L)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!M:M)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!N:N)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!O:O)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!P:P)))","v":0},{"$f":"$AN2314*(SUMIF(Datastore!$A:$A,$AD2314&$AE2314&\"|\"&$AF2314&$AG2314&$AH2314&$AI2314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2314,1,IF($AM2314,SUMIF(Allocation!$A:$A,$AC2314&$AJ2314,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2314&$AJ2314&\"|\"&$AK2314,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!K:K)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!L:L)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!M:M)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!N:N)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!O:O)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!P:P)))","v":0},{"$f":"$AN2315*(SUMIF(Datastore!$A:$A,$AD2315&$AE2315&\"|\"&$AF2315&$AG2315&$AH2315&$AI2315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2315,1,IF($AM2315,SUMIF(Allocation!$A:$A,$AC2315&$AJ2315,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2315&$AJ2315&\"|\"&$AK2315,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2311:F2315)","v":0},0,0,0,0,0,{"$f":"SUM(L2311:L2315)","v":0},{"$f":"SUM(M2311:M2314)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!K:K)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!L:L)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!M:M)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!N:N)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!O:O)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!P:P)))","v":0},{"$f":"$AN2319*(SUMIF(Datastore!$A:$A,$AD2319&$AE2319&\"|\"&$AF2319&$AG2319&$AH2319&$AI2319&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2319,1,IF($AM2319,SUMIF(Allocation!$A:$A,$AC2319&$AJ2319,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2319&$AJ2319&\"|\"&$AK2319,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!K:K)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!L:L)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!M:M)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!N:N)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!O:O)))","v":0},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!P:P)))","v":52.40283789416106},{"$f":"$AN2320*(SUMIF(Datastore!$A:$A,$AD2320&$AE2320&\"|\"&$AF2320&$AG2320&$AH2320&$AI2320&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2320,1,IF($AM2320,SUMIF(Allocation!$A:$A,$AC2320&$AJ2320,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2320&$AJ2320&\"|\"&$AK2320,Allocation!Q:Q)))","v":53.70826386932147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!K:K)))","v":46},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!L:L)))","v":71},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!M:M)))","v":0},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!N:N)))","v":0},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!O:O)))","v":338.5},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!P:P)))","v":806.07894760724218},{"$f":"$AN2321*(SUMIF(Datastore!$A:$A,$AD2321&$AE2321&\"|\"&$AF2321&$AG2321&$AH2321&$AI2321&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2321,1,IF($AM2321,SUMIF(Allocation!$A:$A,$AC2321&$AJ2321,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2321&$AJ2321&\"|\"&$AK2321,Allocation!Q:Q)))","v":32.119648000280485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!K:K)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!L:L)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!M:M)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!N:N)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!O:O)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!P:P)))","v":0},{"$f":"$AN2322*(SUMIF(Datastore!$A:$A,$AD2322&$AE2322&\"|\"&$AF2322&$AG2322&$AH2322&$AI2322&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2322,1,IF($AM2322,SUMIF(Allocation!$A:$A,$AC2322&$AJ2322,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2322&$AJ2322&\"|\"&$AK2322,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!K:K)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!L:L)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!M:M)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!N:N)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!O:O)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!P:P)))","v":0},{"$f":"$AN2323*(SUMIF(Datastore!$A:$A,$AD2323&$AE2323&\"|\"&$AF2323&$AG2323&$AH2323&$AI2323&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2323,1,IF($AM2323,SUMIF(Allocation!$A:$A,$AC2323&$AJ2323,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2323&$AJ2323&\"|\"&$AK2323,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2319:F2323)","v":46},71,0,0,338.5,858.48178550140324,{"$f":"SUM(L2319:L2323)","v":85.827911869601962},{"$f":"SUM(M2319:M2322)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!K:K)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!L:L)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!M:M)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!N:N)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!O:O)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!P:P)))","v":0},{"$f":"$AN2327*(SUMIF(Datastore!$A:$A,$AD2327&$AE2327&\"|\"&$AF2327&$AG2327&$AH2327&$AI2327&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2327,1,IF($AM2327,SUMIF(Allocation!$A:$A,$AC2327&$AJ2327,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2327&$AJ2327&\"|\"&$AK2327,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!K:K)))","v":119},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!L:L)))","v":385.62304},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!M:M)))","v":258},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!N:N)))","v":97},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!O:O)))","v":99},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!P:P)))","v":35.962731888149747},{"$f":"$AN2328*(SUMIF(Datastore!$A:$A,$AD2328&$AE2328&\"|\"&$AF2328&$AG2328&$AH2328&$AI2328&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2328,1,IF($AM2328,SUMIF(Allocation!$A:$A,$AC2328&$AJ2328,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2328&$AJ2328&\"|\"&$AK2328,Allocation!Q:Q)))","v":36.858612459338261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!K:K)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!L:L)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!M:M)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!N:N)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!O:O)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!P:P)))","v":0},{"$f":"$AN2329*(SUMIF(Datastore!$A:$A,$AD2329&$AE2329&\"|\"&$AF2329&$AG2329&$AH2329&$AI2329&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2329,1,IF($AM2329,SUMIF(Allocation!$A:$A,$AC2329&$AJ2329,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2329&$AJ2329&\"|\"&$AK2329,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!K:K)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!L:L)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!M:M)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!N:N)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!O:O)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!P:P)))","v":0},{"$f":"$AN2330*(SUMIF(Datastore!$A:$A,$AD2330&$AE2330&\"|\"&$AF2330&$AG2330&$AH2330&$AI2330&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2330,1,IF($AM2330,SUMIF(Allocation!$A:$A,$AC2330&$AJ2330,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2330&$AJ2330&\"|\"&$AK2330,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!K:K)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!L:L)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!M:M)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!N:N)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!O:O)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!P:P)))","v":0},{"$f":"$AN2331*(SUMIF(Datastore!$A:$A,$AD2331&$AE2331&\"|\"&$AF2331&$AG2331&$AH2331&$AI2331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2331,1,IF($AM2331,SUMIF(Allocation!$A:$A,$AC2331&$AJ2331,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2331&$AJ2331&\"|\"&$AK2331,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2327:F2331)","v":119},385.62304,258,97,99,35.962731888149747,{"$f":"SUM(L2327:L2331)","v":36.858612459338261},{"$f":"SUM(M2327:M2330)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!K:K)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!L:L)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!M:M)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!N:N)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!O:O)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!P:P)))","v":0},{"$f":"$AN2335*(SUMIF(Datastore!$A:$A,$AD2335&$AE2335&\"|\"&$AF2335&$AG2335&$AH2335&$AI2335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2335,1,IF($AM2335,SUMIF(Allocation!$A:$A,$AC2335&$AJ2335,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2335&$AJ2335&\"|\"&$AK2335,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!K:K)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!L:L)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!M:M)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!N:N)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!O:O)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!P:P)))","v":0},{"$f":"$AN2336*(SUMIF(Datastore!$A:$A,$AD2336&$AE2336&\"|\"&$AF2336&$AG2336&$AH2336&$AI2336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2336,1,IF($AM2336,SUMIF(Allocation!$A:$A,$AC2336&$AJ2336,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2336&$AJ2336&\"|\"&$AK2336,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!K:K)))","v":0},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!L:L)))","v":0},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!M:M)))","v":1.640741326159648},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!N:N)))","v":2.0379194408441186},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!O:O)))","v":11.587048615112261},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!P:P)))","v":9.366795415127342},{"$f":"$AN2337*(SUMIF(Datastore!$A:$A,$AD2337&$AE2337&\"|\"&$AF2337&$AG2337&$AH2337&$AI2337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2337,1,IF($AM2337,SUMIF(Allocation!$A:$A,$AC2337&$AJ2337,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2337&$AJ2337&\"|\"&$AK2337,Allocation!Q:Q)))","v":17.616710809997414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!K:K)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!L:L)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!M:M)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!N:N)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!O:O)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!P:P)))","v":0},{"$f":"$AN2338*(SUMIF(Datastore!$A:$A,$AD2338&$AE2338&\"|\"&$AF2338&$AG2338&$AH2338&$AI2338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2338,1,IF($AM2338,SUMIF(Allocation!$A:$A,$AC2338&$AJ2338,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2338&$AJ2338&\"|\"&$AK2338,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!K:K)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!L:L)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!M:M)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!N:N)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!O:O)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!P:P)))","v":0},{"$f":"$AN2339*(SUMIF(Datastore!$A:$A,$AD2339&$AE2339&\"|\"&$AF2339&$AG2339&$AH2339&$AI2339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2339,1,IF($AM2339,SUMIF(Allocation!$A:$A,$AC2339&$AJ2339,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2339&$AJ2339&\"|\"&$AK2339,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2335:F2339)","v":0},0,1.640741326159648,2.0379194408441186,11.587048615112261,9.366795415127342,{"$f":"SUM(L2335:L2339)","v":17.616710809997414},{"$f":"SUM(M2335:M2338)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!K:K)))","v":7.4086176004796966},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!L:L)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!M:M)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!N:N)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!O:O)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!P:P)))","v":0},{"$f":"$AN2343*(SUMIF(Datastore!$A:$A,$AD2343&$AE2343&\"|\"&$AF2343&$AG2343&$AH2343&$AI2343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2343,1,IF($AM2343,SUMIF(Allocation!$A:$A,$AC2343&$AJ2343,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2343&$AJ2343&\"|\"&$AK2343,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!K:K)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!L:L)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!M:M)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!N:N)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!O:O)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!P:P)))","v":0},{"$f":"$AN2344*(SUMIF(Datastore!$A:$A,$AD2344&$AE2344&\"|\"&$AF2344&$AG2344&$AH2344&$AI2344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2344,1,IF($AM2344,SUMIF(Allocation!$A:$A,$AC2344&$AJ2344,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2344&$AJ2344&\"|\"&$AK2344,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!K:K)))","v":0},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!L:L)))","v":0},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!M:M)))","v":14.766671935436833},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!N:N)))","v":18.341274967597066},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!O:O)))","v":104.28343753601035},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!P:P)))","v":84.301158736146093},{"$f":"$AN2345*(SUMIF(Datastore!$A:$A,$AD2345&$AE2345&\"|\"&$AF2345&$AG2345&$AH2345&$AI2345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2345,1,IF($AM2345,SUMIF(Allocation!$A:$A,$AC2345&$AJ2345,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2345&$AJ2345&\"|\"&$AK2345,Allocation!Q:Q)))","v":158.55039728997676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!K:K)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!L:L)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!M:M)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!N:N)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!O:O)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!P:P)))","v":0},{"$f":"$AN2346*(SUMIF(Datastore!$A:$A,$AD2346&$AE2346&\"|\"&$AF2346&$AG2346&$AH2346&$AI2346&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2346,1,IF($AM2346,SUMIF(Allocation!$A:$A,$AC2346&$AJ2346,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2346&$AJ2346&\"|\"&$AK2346,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!K:K)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!L:L)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!M:M)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!N:N)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!O:O)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!P:P)))","v":0},{"$f":"$AN2347*(SUMIF(Datastore!$A:$A,$AD2347&$AE2347&\"|\"&$AF2347&$AG2347&$AH2347&$AI2347&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2347,1,IF($AM2347,SUMIF(Allocation!$A:$A,$AC2347&$AJ2347,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2347&$AJ2347&\"|\"&$AK2347,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2343:F2347)","v":7.4086176004796966},0,14.766671935436833,18.341274967597066,104.28343753601035,84.301158736146093,{"$f":"SUM(L2343:L2347)","v":158.55039728997676},{"$f":"SUM(M2343:M2346)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!K:K)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!L:L)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!M:M)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!N:N)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!O:O)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!P:P)))","v":0},{"$f":"$AN2351*(SUMIF(Datastore!$A:$A,$AD2351&$AE2351&\"|\"&$AF2351&$AG2351&$AH2351&$AI2351&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2351,1,IF($AM2351,SUMIF(Allocation!$A:$A,$AC2351&$AJ2351,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2351&$AJ2351&\"|\"&$AK2351,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!K:K)))","v":103.26636242888097},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!L:L)))","v":14.406756137152607},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!M:M)))","v":0},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!N:N)))","v":185.84283309452869},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!O:O)))","v":0},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!P:P)))","v":112.87965061077041},{"$f":"$AN2352*(SUMIF(Datastore!$A:$A,$AD2352&$AE2352&\"|\"&$AF2352&$AG2352&$AH2352&$AI2352&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2352,1,IF($AM2352,SUMIF(Allocation!$A:$A,$AC2352&$AJ2352,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2352&$AJ2352&\"|\"&$AK2352,Allocation!Q:Q)))","v":115.69163625689035},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!K:K)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!L:L)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!M:M)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!N:N)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!O:O)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!P:P)))","v":0},{"$f":"$AN2353*(SUMIF(Datastore!$A:$A,$AD2353&$AE2353&\"|\"&$AF2353&$AG2353&$AH2353&$AI2353&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2353,1,IF($AM2353,SUMIF(Allocation!$A:$A,$AC2353&$AJ2353,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2353&$AJ2353&\"|\"&$AK2353,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!K:K)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!L:L)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!M:M)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!N:N)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!O:O)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!P:P)))","v":0},{"$f":"$AN2354*(SUMIF(Datastore!$A:$A,$AD2354&$AE2354&\"|\"&$AF2354&$AG2354&$AH2354&$AI2354&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2354,1,IF($AM2354,SUMIF(Allocation!$A:$A,$AC2354&$AJ2354,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2354&$AJ2354&\"|\"&$AK2354,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!K:K)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!L:L)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!M:M)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!N:N)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!O:O)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!P:P)))","v":0},{"$f":"$AN2355*(SUMIF(Datastore!$A:$A,$AD2355&$AE2355&\"|\"&$AF2355&$AG2355&$AH2355&$AI2355&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2355,1,IF($AM2355,SUMIF(Allocation!$A:$A,$AC2355&$AJ2355,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2355&$AJ2355&\"|\"&$AK2355,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2351:F2355)","v":103.26636242888097},14.406756137152607,0,185.84283309452869,0,112.87965061077041,{"$f":"SUM(L2351:L2355)","v":115.69163625689035},{"$f":"SUM(M2351:M2354)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!K:K)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!L:L)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!M:M)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!N:N)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!O:O)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!P:P)))","v":0},{"$f":"$AN2359*(SUMIF(Datastore!$A:$A,$AD2359&$AE2359&\"|\"&$AF2359&$AG2359&$AH2359&$AI2359&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2359,1,IF($AM2359,SUMIF(Allocation!$A:$A,$AC2359&$AJ2359,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2359&$AJ2359&\"|\"&$AK2359,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!K:K)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!L:L)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!M:M)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!N:N)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!O:O)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!P:P)))","v":0},{"$f":"$AN2360*(SUMIF(Datastore!$A:$A,$AD2360&$AE2360&\"|\"&$AF2360&$AG2360&$AH2360&$AI2360&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2360,1,IF($AM2360,SUMIF(Allocation!$A:$A,$AC2360&$AJ2360,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2360&$AJ2360&\"|\"&$AK2360,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!K:K)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!L:L)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!M:M)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!N:N)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!O:O)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!P:P)))","v":0},{"$f":"$AN2361*(SUMIF(Datastore!$A:$A,$AD2361&$AE2361&\"|\"&$AF2361&$AG2361&$AH2361&$AI2361&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2361,1,IF($AM2361,SUMIF(Allocation!$A:$A,$AC2361&$AJ2361,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2361&$AJ2361&\"|\"&$AK2361,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!K:K)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!L:L)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!M:M)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!N:N)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!O:O)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!P:P)))","v":0},{"$f":"$AN2362*(SUMIF(Datastore!$A:$A,$AD2362&$AE2362&\"|\"&$AF2362&$AG2362&$AH2362&$AI2362&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2362,1,IF($AM2362,SUMIF(Allocation!$A:$A,$AC2362&$AJ2362,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2362&$AJ2362&\"|\"&$AK2362,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!K:K)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!L:L)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!M:M)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!N:N)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!O:O)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!P:P)))","v":0},{"$f":"$AN2363*(SUMIF(Datastore!$A:$A,$AD2363&$AE2363&\"|\"&$AF2363&$AG2363&$AH2363&$AI2363&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2363,1,IF($AM2363,SUMIF(Allocation!$A:$A,$AC2363&$AJ2363,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2363&$AJ2363&\"|\"&$AK2363,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2359:F2363)","v":0},0,0,0,0,0,{"$f":"SUM(L2359:L2363)","v":0},{"$f":"SUM(M2359:M2362)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!K:K)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!L:L)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!M:M)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!N:N)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!O:O)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!P:P)))","v":0},{"$f":"$AN2367*(SUMIF(Datastore!$A:$A,$AD2367&$AE2367&\"|\"&$AF2367&$AG2367&$AH2367&$AI2367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2367,1,IF($AM2367,SUMIF(Allocation!$A:$A,$AC2367&$AJ2367,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2367&$AJ2367&\"|\"&$AK2367,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!K:K)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!L:L)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!M:M)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!N:N)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!O:O)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!P:P)))","v":0},{"$f":"$AN2368*(SUMIF(Datastore!$A:$A,$AD2368&$AE2368&\"|\"&$AF2368&$AG2368&$AH2368&$AI2368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2368,1,IF($AM2368,SUMIF(Allocation!$A:$A,$AC2368&$AJ2368,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2368&$AJ2368&\"|\"&$AK2368,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!K:K)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!L:L)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!M:M)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!N:N)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!O:O)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!P:P)))","v":0},{"$f":"$AN2369*(SUMIF(Datastore!$A:$A,$AD2369&$AE2369&\"|\"&$AF2369&$AG2369&$AH2369&$AI2369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2369,1,IF($AM2369,SUMIF(Allocation!$A:$A,$AC2369&$AJ2369,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2369&$AJ2369&\"|\"&$AK2369,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!K:K)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!L:L)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!M:M)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!N:N)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!O:O)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!P:P)))","v":0},{"$f":"$AN2370*(SUMIF(Datastore!$A:$A,$AD2370&$AE2370&\"|\"&$AF2370&$AG2370&$AH2370&$AI2370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2370,1,IF($AM2370,SUMIF(Allocation!$A:$A,$AC2370&$AJ2370,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2370&$AJ2370&\"|\"&$AK2370,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!K:K)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!L:L)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!M:M)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!N:N)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!O:O)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!P:P)))","v":0},{"$f":"$AN2371*(SUMIF(Datastore!$A:$A,$AD2371&$AE2371&\"|\"&$AF2371&$AG2371&$AH2371&$AI2371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2371,1,IF($AM2371,SUMIF(Allocation!$A:$A,$AC2371&$AJ2371,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2371&$AJ2371&\"|\"&$AK2371,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2367:F2371)","v":0},0,0,0,0,0,{"$f":"SUM(L2367:L2371)","v":0},{"$f":"SUM(M2367:M2370)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2375:F2379)","v":0},0,0,0,0,0,{"$f":"SUM(L2375:L2379)","v":0},{"$f":"SUM(M2375:M2378)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2383:F2387)","v":0},0,0,0,0,0,{"$f":"SUM(L2383:L2387)","v":0},{"$f":"SUM(M2383:M2386)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!K:K)))","v":226},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!L:L)))","v":374.4},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!M:M)))","v":0},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!N:N)))","v":545.16605850000008},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!O:O)))","v":87.75},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!P:P)))","v":240.55471359983363},{"$f":"$AN2391*(SUMIF(Datastore!$A:$A,$AD2391&$AE2391&\"|\"&$AF2391&$AG2391&$AH2391&$AI2391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2391,1,IF($AM2391,SUMIF(Allocation!$A:$A,$AC2391&$AJ2391,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2391&$AJ2391&\"|\"&$AK2391,Allocation!Q:Q)))","v":93.847292837540849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!K:K)))","v":158},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!L:L)))","v":72},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!M:M)))","v":495},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!N:N)))","v":1848.75},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!O:O)))","v":2386.75},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!P:P)))","v":306.47953868393904},{"$f":"$AN2392*(SUMIF(Datastore!$A:$A,$AD2392&$AE2392&\"|\"&$AF2392&$AG2392&$AH2392&$AI2392&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2392,1,IF($AM2392,SUMIF(Allocation!$A:$A,$AC2392&$AJ2392,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2392&$AJ2392&\"|\"&$AK2392,Allocation!Q:Q)))","v":314.11436089454634},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!K:K)))","v":0},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!L:L)))","v":0},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!M:M)))","v":44},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!N:N)))","v":80},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!O:O)))","v":535},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!P:P)))","v":0},{"$f":"$AN2393*(SUMIF(Datastore!$A:$A,$AD2393&$AE2393&\"|\"&$AF2393&$AG2393&$AH2393&$AI2393&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2393,1,IF($AM2393,SUMIF(Allocation!$A:$A,$AC2393&$AJ2393,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2393&$AJ2393&\"|\"&$AK2393,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!K:K)))","v":0},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!L:L)))","v":0},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!M:M)))","v":0},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!N:N)))","v":13.5},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!O:O)))","v":13.5},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!P:P)))","v":14.087115833900942},{"$f":"$AN2394*(SUMIF(Datastore!$A:$A,$AD2394&$AE2394&\"|\"&$AF2394&$AG2394&$AH2394&$AI2394&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2394,1,IF($AM2394,SUMIF(Allocation!$A:$A,$AC2394&$AJ2394,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2394&$AJ2394&\"|\"&$AK2394,Allocation!Q:Q)))","v":14.438045051929359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!K:K)))","v":815},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!L:L)))","v":449.459},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!M:M)))","v":0},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!N:N)))","v":395.9540147677252},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!O:O)))","v":414.41659433923473},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!P:P)))","v":449.18951939547782},{"$f":"$AN2395*(SUMIF(Datastore!$A:$A,$AD2395&$AE2395&\"|\"&$AF2395&$AG2395&$AH2395&$AI2395&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2395,1,IF($AM2395,SUMIF(Allocation!$A:$A,$AC2395&$AJ2395,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2395&$AJ2395&\"|\"&$AK2395,Allocation!Q:Q)))","v":473.80530257610849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2391:F2395)","v":1199},895.85899999999992,539,2883.3700732677253,3437.4165943392345,1010.3108875131516,{"$f":"SUM(L2391:L2395)","v":896.20500136012504},{"$f":"SUM(M2391:M2394)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC2402&'5.6.1'!$AJ2402&\"|\"&$AK2402,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN2402","v":286.64295439114608},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,null,null,null,null,null,1,"AQ**",null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2399:F2403)","v":0},286.64295439114608,0,0,0,0,{"$f":"SUM(L2399:L2403)","v":0},{"$f":"SUM(M2399:M2402)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2407:F2411)","v":0},0,0,0,0,0,{"$f":"SUM(L2407:L2411)","v":0},{"$f":"SUM(M2407:M2410)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2419:F2423)","v":0},0,0,0,0,0,{"$f":"SUM(L2419:L2423)","v":0},{"$f":"SUM(M2419:M2422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2427:F2431)","v":0},0,0,0,0,0,{"$f":"SUM(L2427:L2431)","v":0},{"$f":"SUM(M2427:M2430)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2435:F2439)","v":0},0,0,0,0,0,{"$f":"SUM(L2435:L2439)","v":0},{"$f":"SUM(M2435:M2438)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2443:F2447)","v":0},0,0,0,0,0,{"$f":"SUM(L2443:L2447)","v":0},{"$f":"SUM(M2443:M2446)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2451:F2455)","v":0},0,0,0,0,0,{"$f":"SUM(L2451:L2455)","v":0},{"$f":"SUM(M2451:M2454)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2459:F2463)","v":0},0,0,0,0,0,{"$f":"SUM(L2459:L2463)","v":0},{"$f":"SUM(M2459:M2462)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2467:F2471)","v":0},0,0,0,0,0,{"$f":"SUM(L2467:L2471)","v":0},{"$f":"SUM(M2467:M2470)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2475:F2479)","v":0},0,0,0,0,0,{"$f":"SUM(L2475:L2479)","v":0},{"$f":"SUM(M2475:M2478)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2483:F2487)","v":0},0,0,0,0,0,{"$f":"SUM(L2483:L2487)","v":0},{"$f":"SUM(M2483:M2486)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2491:F2495)","v":0},0,0,0,0,0,{"$f":"SUM(L2491:L2495)","v":0},{"$f":"SUM(M2491:M2494)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2499:F2503)","v":0},0,0,0,0,0,{"$f":"SUM(L2499:L2503)","v":0},{"$f":"SUM(M2499:M2502)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2507:F2511)","v":0},0,0,0,0,0,{"$f":"SUM(L2507:L2511)","v":0},{"$f":"SUM(M2507:M2510)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2515:F2519)","v":0},0,0,0,0,0,{"$f":"SUM(L2515:L2519)","v":0},{"$f":"SUM(M2515:M2518)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2523:F2527)","v":0},0,0,0,0,0,{"$f":"SUM(L2523:L2527)","v":0},{"$f":"SUM(M2523:M2526)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2531:F2535)","v":0},0,0,0,0,0,{"$f":"SUM(L2531:L2535)","v":0},{"$f":"SUM(M2531:M2534)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!K:K)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!L:L)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!M:M)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!N:N)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!O:O)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!P:P)))","v":0},{"$f":"$AN2543*(SUMIF(Datastore!$A:$A,$AD2543&$AE2543&\"|\"&$AF2543&$AG2543&$AH2543&$AI2543&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2543,1,IF($AM2543,SUMIF(Allocation!$A:$A,$AC2543&$AJ2543,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2543&$AJ2543&\"|\"&$AK2543,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!K:K)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!L:L)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!M:M)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!N:N)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!O:O)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!P:P)))","v":0},{"$f":"$AN2544*(SUMIF(Datastore!$A:$A,$AD2544&$AE2544&\"|\"&$AF2544&$AG2544&$AH2544&$AI2544&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2544,1,IF($AM2544,SUMIF(Allocation!$A:$A,$AC2544&$AJ2544,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2544&$AJ2544&\"|\"&$AK2544,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!K:K)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!L:L)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!M:M)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!N:N)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!O:O)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!P:P)))","v":0},{"$f":"$AN2545*(SUMIF(Datastore!$A:$A,$AD2545&$AE2545&\"|\"&$AF2545&$AG2545&$AH2545&$AI2545&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2545,1,IF($AM2545,SUMIF(Allocation!$A:$A,$AC2545&$AJ2545,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2545&$AJ2545&\"|\"&$AK2545,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!K:K)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!L:L)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!M:M)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!N:N)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!O:O)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!P:P)))","v":0},{"$f":"$AN2546*(SUMIF(Datastore!$A:$A,$AD2546&$AE2546&\"|\"&$AF2546&$AG2546&$AH2546&$AI2546&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2546,1,IF($AM2546,SUMIF(Allocation!$A:$A,$AC2546&$AJ2546,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2546&$AJ2546&\"|\"&$AK2546,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!K:K)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!L:L)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!M:M)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!N:N)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!O:O)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!P:P)))","v":0},{"$f":"$AN2547*(SUMIF(Datastore!$A:$A,$AD2547&$AE2547&\"|\"&$AF2547&$AG2547&$AH2547&$AI2547&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2547,1,IF($AM2547,SUMIF(Allocation!$A:$A,$AC2547&$AJ2547,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2547&$AJ2547&\"|\"&$AK2547,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2543:F2547)","v":0},0,0,0,0,0,{"$f":"SUM(L2543:L2547)","v":0},{"$f":"SUM(M2543:M2546)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!K:K)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!L:L)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!M:M)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!N:N)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!O:O)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!P:P)))","v":0},{"$f":"$AN2551*(SUMIF(Datastore!$A:$A,$AD2551&$AE2551&\"|\"&$AF2551&$AG2551&$AH2551&$AI2551&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2551,1,IF($AM2551,SUMIF(Allocation!$A:$A,$AC2551&$AJ2551,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2551&$AJ2551&\"|\"&$AK2551,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!K:K)))","v":7},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!L:L)))","v":54.4},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!M:M)))","v":9},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!N:N)))","v":1088.8254999999999},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!O:O)))","v":305},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!P:P)))","v":156.18100705710748},{"$f":"$AN2552*(SUMIF(Datastore!$A:$A,$AD2552&$AE2552&\"|\"&$AF2552&$AG2552&$AH2552&$AI2552&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2552,1,IF($AM2552,SUMIF(Allocation!$A:$A,$AC2552&$AJ2552,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2552&$AJ2552&\"|\"&$AK2552,Allocation!Q:Q)))","v":160.07168839484046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!K:K)))","v":0},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!L:L)))","v":0},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!M:M)))","v":292.97999999999996},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!N:N)))","v":60.989999999999995},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!O:O)))","v":0},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!P:P)))","v":0},{"$f":"$AN2553*(SUMIF(Datastore!$A:$A,$AD2553&$AE2553&\"|\"&$AF2553&$AG2553&$AH2553&$AI2553&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2553,1,IF($AM2553,SUMIF(Allocation!$A:$A,$AC2553&$AJ2553,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2553&$AJ2553&\"|\"&$AK2553,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!K:K)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!L:L)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!M:M)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!N:N)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!O:O)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!P:P)))","v":0},{"$f":"$AN2554*(SUMIF(Datastore!$A:$A,$AD2554&$AE2554&\"|\"&$AF2554&$AG2554&$AH2554&$AI2554&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2554,1,IF($AM2554,SUMIF(Allocation!$A:$A,$AC2554&$AJ2554,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2554&$AJ2554&\"|\"&$AK2554,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!K:K)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!L:L)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!M:M)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!N:N)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!O:O)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!P:P)))","v":0},{"$f":"$AN2555*(SUMIF(Datastore!$A:$A,$AD2555&$AE2555&\"|\"&$AF2555&$AG2555&$AH2555&$AI2555&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2555,1,IF($AM2555,SUMIF(Allocation!$A:$A,$AC2555&$AJ2555,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2555&$AJ2555&\"|\"&$AK2555,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2551:F2555)","v":7},54.4,301.97999999999996,1149.8154999999999,305,156.18100705710748,{"$f":"SUM(L2551:L2555)","v":160.07168839484046},{"$f":"SUM(M2551:M2554)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!K:K)))","v":0},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!L:L)))","v":178},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!M:M)))","v":0},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!N:N)))","v":7240.0569999999998},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!O:O)))","v":0},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!P:P)))","v":6468.0126776868819},{"$f":"$AN2559*(SUMIF(Datastore!$A:$A,$AD2559&$AE2559&\"|\"&$AF2559&$AG2559&$AH2559&$AI2559&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2559,1,IF($AM2559,SUMIF(Allocation!$A:$A,$AC2559&$AJ2559,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2559&$AJ2559&\"|\"&$AK2559,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","G",2,"x",1,0,{"$f":"AN2551","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!K:K)))","v":145},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!L:L)))","v":363.4},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!M:M)))","v":80},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!N:N)))","v":3.2805},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!O:O)))","v":480.4},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!P:P)))","v":379.14994476363592},{"$f":"$AN2560*(SUMIF(Datastore!$A:$A,$AD2560&$AE2560&\"|\"&$AF2560&$AG2560&$AH2560&$AI2560&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2560,1,IF($AM2560,SUMIF(Allocation!$A:$A,$AC2560&$AJ2560,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2560&$AJ2560&\"|\"&$AK2560,Allocation!Q:Q)))","v":319.09027357655702},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","R",2,"x",1,0,{"$f":"AN2552","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!K:K)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!L:L)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!M:M)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!N:N)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!O:O)))","v":285.60000000000002},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!P:P)))","v":0},{"$f":"$AN2561*(SUMIF(Datastore!$A:$A,$AD2561&$AE2561&\"|\"&$AF2561&$AG2561&$AH2561&$AI2561&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2561,1,IF($AM2561,SUMIF(Allocation!$A:$A,$AC2561&$AJ2561,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2561&$AJ2561&\"|\"&$AK2561,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","M",2,"x",1,0,{"$f":"AN2553","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!K:K)))","v":0},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!L:L)))","v":190},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!M:M)))","v":11},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!N:N)))","v":582},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!O:O)))","v":2074},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!P:P)))","v":0},{"$f":"$AN2562*(SUMIF(Datastore!$A:$A,$AD2562&$AE2562&\"|\"&$AF2562&$AG2562&$AH2562&$AI2562&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2562,1,IF($AM2562,SUMIF(Allocation!$A:$A,$AC2562&$AJ2562,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2562&$AJ2562&\"|\"&$AK2562,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN2554","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!K:K)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!L:L)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!M:M)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!N:N)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!O:O)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!P:P)))","v":0},{"$f":"$AN2563*(SUMIF(Datastore!$A:$A,$AD2563&$AE2563&\"|\"&$AF2563&$AG2563&$AH2563&$AI2563&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2563,1,IF($AM2563,SUMIF(Allocation!$A:$A,$AC2563&$AJ2563,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2563&$AJ2563&\"|\"&$AK2563,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","D",2,"x",1,0,{"$f":"AN2555","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2559:F2563)","v":145},731.4,91,7825.3374999999996,2840,6847.162622450518,{"$f":"SUM(L2559:L2563)","v":319.09027357655702},{"$f":"SUM(M2559:M2562)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!K:K)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!L:L)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!M:M)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!N:N)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!O:O)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!P:P)))","v":0},{"$f":"$AN2567*(SUMIF(Datastore!$A:$A,$AD2567&$AE2567&\"|\"&$AF2567&$AG2567&$AH2567&$AI2567&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2567,1,IF($AM2567,SUMIF(Allocation!$A:$A,$AC2567&$AJ2567,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2567&$AJ2567&\"|\"&$AK2567,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!K:K)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!L:L)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!M:M)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!N:N)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!O:O)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!P:P)))","v":0},{"$f":"$AN2568*(SUMIF(Datastore!$A:$A,$AD2568&$AE2568&\"|\"&$AF2568&$AG2568&$AH2568&$AI2568&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2568,1,IF($AM2568,SUMIF(Allocation!$A:$A,$AC2568&$AJ2568,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2568&$AJ2568&\"|\"&$AK2568,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!K:K)))","v":0},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!L:L)))","v":0},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!M:M)))","v":0},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!N:N)))","v":0},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!O:O)))","v":486.5},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!P:P)))","v":958.14992816284689},{"$f":"$AN2569*(SUMIF(Datastore!$A:$A,$AD2569&$AE2569&\"|\"&$AF2569&$AG2569&$AH2569&$AI2569&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2569,1,IF($AM2569,SUMIF(Allocation!$A:$A,$AC2569&$AJ2569,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2569&$AJ2569&\"|\"&$AK2569,Allocation!Q:Q)))","v":32.119648000280485},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!K:K)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!L:L)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!M:M)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!N:N)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!O:O)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!P:P)))","v":0},{"$f":"$AN2570*(SUMIF(Datastore!$A:$A,$AD2570&$AE2570&\"|\"&$AF2570&$AG2570&$AH2570&$AI2570&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2570,1,IF($AM2570,SUMIF(Allocation!$A:$A,$AC2570&$AJ2570,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2570&$AJ2570&\"|\"&$AK2570,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!K:K)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!L:L)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!M:M)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!N:N)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!O:O)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!P:P)))","v":0},{"$f":"$AN2571*(SUMIF(Datastore!$A:$A,$AD2571&$AE2571&\"|\"&$AF2571&$AG2571&$AH2571&$AI2571&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2571,1,IF($AM2571,SUMIF(Allocation!$A:$A,$AC2571&$AJ2571,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2571&$AJ2571&\"|\"&$AK2571,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2567:F2571)","v":0},0,0,0,486.5,958.14992816284689,{"$f":"SUM(L2567:L2571)","v":32.119648000280485},{"$f":"SUM(M2567:M2570)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!K:K)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!L:L)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!M:M)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!N:N)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!O:O)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!P:P)))","v":0},{"$f":"$AN2575*(SUMIF(Datastore!$A:$A,$AD2575&$AE2575&\"|\"&$AF2575&$AG2575&$AH2575&$AI2575&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2575,1,IF($AM2575,SUMIF(Allocation!$A:$A,$AC2575&$AJ2575,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2575&$AJ2575&\"|\"&$AK2575,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!K:K)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!L:L)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!M:M)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!N:N)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!O:O)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!P:P)))","v":0},{"$f":"$AN2576*(SUMIF(Datastore!$A:$A,$AD2576&$AE2576&\"|\"&$AF2576&$AG2576&$AH2576&$AI2576&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2576,1,IF($AM2576,SUMIF(Allocation!$A:$A,$AC2576&$AJ2576,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2576&$AJ2576&\"|\"&$AK2576,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!K:K)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!L:L)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!M:M)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!N:N)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!O:O)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!P:P)))","v":0},{"$f":"$AN2577*(SUMIF(Datastore!$A:$A,$AD2577&$AE2577&\"|\"&$AF2577&$AG2577&$AH2577&$AI2577&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2577,1,IF($AM2577,SUMIF(Allocation!$A:$A,$AC2577&$AJ2577,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2577&$AJ2577&\"|\"&$AK2577,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!K:K)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!L:L)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!M:M)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!N:N)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!O:O)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!P:P)))","v":0},{"$f":"$AN2578*(SUMIF(Datastore!$A:$A,$AD2578&$AE2578&\"|\"&$AF2578&$AG2578&$AH2578&$AI2578&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2578,1,IF($AM2578,SUMIF(Allocation!$A:$A,$AC2578&$AJ2578,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2578&$AJ2578&\"|\"&$AK2578,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!K:K)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!L:L)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!M:M)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!N:N)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!O:O)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!P:P)))","v":0},{"$f":"$AN2579*(SUMIF(Datastore!$A:$A,$AD2579&$AE2579&\"|\"&$AF2579&$AG2579&$AH2579&$AI2579&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2579,1,IF($AM2579,SUMIF(Allocation!$A:$A,$AC2579&$AJ2579,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2579&$AJ2579&\"|\"&$AK2579,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2575:F2579)","v":0},0,0,0,0,0,{"$f":"SUM(L2575:L2579)","v":0},{"$f":"SUM(M2575:M2578)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!K:K)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!L:L)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!M:M)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!N:N)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!O:O)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!P:P)))","v":0},{"$f":"$AN2583*(SUMIF(Datastore!$A:$A,$AD2583&$AE2583&\"|\"&$AF2583&$AG2583&$AH2583&$AI2583&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2583,1,IF($AM2583,SUMIF(Allocation!$A:$A,$AC2583&$AJ2583,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2583&$AJ2583&\"|\"&$AK2583,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!K:K)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!L:L)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!M:M)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!N:N)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!O:O)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!P:P)))","v":0},{"$f":"$AN2584*(SUMIF(Datastore!$A:$A,$AD2584&$AE2584&\"|\"&$AF2584&$AG2584&$AH2584&$AI2584&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2584,1,IF($AM2584,SUMIF(Allocation!$A:$A,$AC2584&$AJ2584,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2584&$AJ2584&\"|\"&$AK2584,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!K:K)))","v":0},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!L:L)))","v":0},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!M:M)))","v":0.96649847392621624},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!N:N)))","v":1.2004610343853539},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!O:O)))","v":6.8254907859407465},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!P:P)))","v":5.5176238508536102},{"$f":"$AN2585*(SUMIF(Datastore!$A:$A,$AD2585&$AE2585&\"|\"&$AF2585&$AG2585&$AH2585&$AI2585&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2585,1,IF($AM2585,SUMIF(Allocation!$A:$A,$AC2585&$AJ2585,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2585&$AJ2585&\"|\"&$AK2585,Allocation!Q:Q)))","v":10.377336050475796},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!K:K)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!L:L)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!M:M)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!N:N)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!O:O)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!P:P)))","v":0},{"$f":"$AN2586*(SUMIF(Datastore!$A:$A,$AD2586&$AE2586&\"|\"&$AF2586&$AG2586&$AH2586&$AI2586&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2586,1,IF($AM2586,SUMIF(Allocation!$A:$A,$AC2586&$AJ2586,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2586&$AJ2586&\"|\"&$AK2586,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!K:K)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!L:L)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!M:M)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!N:N)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!O:O)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!P:P)))","v":0},{"$f":"$AN2587*(SUMIF(Datastore!$A:$A,$AD2587&$AE2587&\"|\"&$AF2587&$AG2587&$AH2587&$AI2587&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2587,1,IF($AM2587,SUMIF(Allocation!$A:$A,$AC2587&$AJ2587,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2587&$AJ2587&\"|\"&$AK2587,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2583:F2587)","v":0},0,0.96649847392621624,1.2004610343853539,6.8254907859407465,5.5176238508536102,{"$f":"SUM(L2583:L2587)","v":10.377336050475796},{"$f":"SUM(M2583:M2586)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!K:K)))","v":4.3641355834721063},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!L:L)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!M:M)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!N:N)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!O:O)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!P:P)))","v":0},{"$f":"$AN2591*(SUMIF(Datastore!$A:$A,$AD2591&$AE2591&\"|\"&$AF2591&$AG2591&$AH2591&$AI2591&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2591,1,IF($AM2591,SUMIF(Allocation!$A:$A,$AC2591&$AJ2591,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2591&$AJ2591&\"|\"&$AK2591,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!K:K)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!L:L)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!M:M)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!N:N)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!O:O)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!P:P)))","v":0},{"$f":"$AN2592*(SUMIF(Datastore!$A:$A,$AD2592&$AE2592&\"|\"&$AF2592&$AG2592&$AH2592&$AI2592&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2592,1,IF($AM2592,SUMIF(Allocation!$A:$A,$AC2592&$AJ2592,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2592&$AJ2592&\"|\"&$AK2592,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!K:K)))","v":0},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!L:L)))","v":0},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!M:M)))","v":8.698486265335946},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!N:N)))","v":10.804149309468185},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!O:O)))","v":61.429417073466723},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!P:P)))","v":49.658614657682499},{"$f":"$AN2593*(SUMIF(Datastore!$A:$A,$AD2593&$AE2593&\"|\"&$AF2593&$AG2593&$AH2593&$AI2593&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2593,1,IF($AM2593,SUMIF(Allocation!$A:$A,$AC2593&$AJ2593,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2593&$AJ2593&\"|\"&$AK2593,Allocation!Q:Q)))","v":93.39602445428217},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!K:K)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!L:L)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!M:M)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!N:N)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!O:O)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!P:P)))","v":0},{"$f":"$AN2594*(SUMIF(Datastore!$A:$A,$AD2594&$AE2594&\"|\"&$AF2594&$AG2594&$AH2594&$AI2594&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2594,1,IF($AM2594,SUMIF(Allocation!$A:$A,$AC2594&$AJ2594,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2594&$AJ2594&\"|\"&$AK2594,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!K:K)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!L:L)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!M:M)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!N:N)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!O:O)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!P:P)))","v":0},{"$f":"$AN2595*(SUMIF(Datastore!$A:$A,$AD2595&$AE2595&\"|\"&$AF2595&$AG2595&$AH2595&$AI2595&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2595,1,IF($AM2595,SUMIF(Allocation!$A:$A,$AC2595&$AJ2595,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2595&$AJ2595&\"|\"&$AK2595,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2591:F2595)","v":4.3641355834721063},0,8.698486265335946,10.804149309468185,61.429417073466723,49.658614657682499,{"$f":"SUM(L2591:L2595)","v":93.39602445428217},{"$f":"SUM(M2591:M2594)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!K:K)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!L:L)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!M:M)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!N:N)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!O:O)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!P:P)))","v":0},{"$f":"$AN2599*(SUMIF(Datastore!$A:$A,$AD2599&$AE2599&\"|\"&$AF2599&$AG2599&$AH2599&$AI2599&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2599,1,IF($AM2599,SUMIF(Allocation!$A:$A,$AC2599&$AJ2599,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2599&$AJ2599&\"|\"&$AK2599,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!K:K)))","v":84.733637571119047},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!L:L)))","v":11.821243862847396},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!M:M)))","v":0},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!N:N)))","v":152.49050023880466},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!O:O)))","v":0},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!P:P)))","v":92.621674464371011},{"$f":"$AN2600*(SUMIF(Datastore!$A:$A,$AD2600&$AE2600&\"|\"&$AF2600&$AG2600&$AH2600&$AI2600&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2600,1,IF($AM2600,SUMIF(Allocation!$A:$A,$AC2600&$AJ2600,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2600&$AJ2600&\"|\"&$AK2600,Allocation!Q:Q)))","v":94.929006367899731},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!K:K)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!L:L)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!M:M)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!N:N)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!O:O)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!P:P)))","v":0},{"$f":"$AN2601*(SUMIF(Datastore!$A:$A,$AD2601&$AE2601&\"|\"&$AF2601&$AG2601&$AH2601&$AI2601&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2601,1,IF($AM2601,SUMIF(Allocation!$A:$A,$AC2601&$AJ2601,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2601&$AJ2601&\"|\"&$AK2601,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!K:K)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!L:L)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!M:M)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!N:N)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!O:O)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!P:P)))","v":0},{"$f":"$AN2602*(SUMIF(Datastore!$A:$A,$AD2602&$AE2602&\"|\"&$AF2602&$AG2602&$AH2602&$AI2602&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2602,1,IF($AM2602,SUMIF(Allocation!$A:$A,$AC2602&$AJ2602,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2602&$AJ2602&\"|\"&$AK2602,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!K:K)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!L:L)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!M:M)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!N:N)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!O:O)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!P:P)))","v":0},{"$f":"$AN2603*(SUMIF(Datastore!$A:$A,$AD2603&$AE2603&\"|\"&$AF2603&$AG2603&$AH2603&$AI2603&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2603,1,IF($AM2603,SUMIF(Allocation!$A:$A,$AC2603&$AJ2603,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2603&$AJ2603&\"|\"&$AK2603,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2599:F2603)","v":84.733637571119047},11.821243862847396,0,152.49050023880466,0,92.621674464371011,{"$f":"SUM(L2599:L2603)","v":94.929006367899731},{"$f":"SUM(M2599:M2602)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!K:K)))","v":0},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!L:L)))","v":59.945439999999998},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!M:M)))","v":0},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!N:N)))","v":0},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!O:O)))","v":0},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!P:P)))","v":4750.1631291118938},{"$f":"$AN2607*(SUMIF(Datastore!$A:$A,$AD2607&$AE2607&\"|\"&$AF2607&$AG2607&$AH2607&$AI2607&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2607,1,IF($AM2607,SUMIF(Allocation!$A:$A,$AC2607&$AJ2607,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2607&$AJ2607&\"|\"&$AK2607,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!K:K)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!L:L)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!M:M)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!N:N)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!O:O)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!P:P)))","v":0},{"$f":"$AN2608*(SUMIF(Datastore!$A:$A,$AD2608&$AE2608&\"|\"&$AF2608&$AG2608&$AH2608&$AI2608&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2608,1,IF($AM2608,SUMIF(Allocation!$A:$A,$AC2608&$AJ2608,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2608&$AJ2608&\"|\"&$AK2608,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!K:K)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!L:L)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!M:M)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!N:N)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!O:O)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!P:P)))","v":0},{"$f":"$AN2609*(SUMIF(Datastore!$A:$A,$AD2609&$AE2609&\"|\"&$AF2609&$AG2609&$AH2609&$AI2609&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2609,1,IF($AM2609,SUMIF(Allocation!$A:$A,$AC2609&$AJ2609,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2609&$AJ2609&\"|\"&$AK2609,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!K:K)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!L:L)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!M:M)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!N:N)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!O:O)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!P:P)))","v":0},{"$f":"$AN2610*(SUMIF(Datastore!$A:$A,$AD2610&$AE2610&\"|\"&$AF2610&$AG2610&$AH2610&$AI2610&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2610,1,IF($AM2610,SUMIF(Allocation!$A:$A,$AC2610&$AJ2610,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2610&$AJ2610&\"|\"&$AK2610,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!K:K)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!L:L)))","v":105.82150999999999},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!M:M)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!N:N)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!O:O)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!P:P)))","v":0},{"$f":"$AN2611*(SUMIF(Datastore!$A:$A,$AD2611&$AE2611&\"|\"&$AF2611&$AG2611&$AH2611&$AI2611&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2611,1,IF($AM2611,SUMIF(Allocation!$A:$A,$AC2611&$AJ2611,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2611&$AJ2611&\"|\"&$AK2611,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2607:F2611)","v":0},165.76694999999998,0,0,0,4750.1631291118938,{"$f":"SUM(L2607:L2611)","v":0},{"$f":"SUM(M2607:M2610)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!K:K)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!L:L)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!M:M)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!N:N)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!O:O)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!P:P)))","v":0},{"$f":"$AN2615*(SUMIF(Datastore!$A:$A,$AD2615&$AE2615&\"|\"&$AF2615&$AG2615&$AH2615&$AI2615&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2615,1,IF($AM2615,SUMIF(Allocation!$A:$A,$AC2615&$AJ2615,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2615&$AJ2615&\"|\"&$AK2615,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!K:K)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!L:L)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!M:M)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!N:N)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!O:O)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!P:P)))","v":0},{"$f":"$AN2616*(SUMIF(Datastore!$A:$A,$AD2616&$AE2616&\"|\"&$AF2616&$AG2616&$AH2616&$AI2616&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2616,1,IF($AM2616,SUMIF(Allocation!$A:$A,$AC2616&$AJ2616,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2616&$AJ2616&\"|\"&$AK2616,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!K:K)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!L:L)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!M:M)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!N:N)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!O:O)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!P:P)))","v":0},{"$f":"$AN2617*(SUMIF(Datastore!$A:$A,$AD2617&$AE2617&\"|\"&$AF2617&$AG2617&$AH2617&$AI2617&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2617,1,IF($AM2617,SUMIF(Allocation!$A:$A,$AC2617&$AJ2617,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2617&$AJ2617&\"|\"&$AK2617,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!K:K)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!L:L)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!M:M)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!N:N)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!O:O)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!P:P)))","v":0},{"$f":"$AN2618*(SUMIF(Datastore!$A:$A,$AD2618&$AE2618&\"|\"&$AF2618&$AG2618&$AH2618&$AI2618&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2618,1,IF($AM2618,SUMIF(Allocation!$A:$A,$AC2618&$AJ2618,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2618&$AJ2618&\"|\"&$AK2618,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!K:K)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!L:L)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!M:M)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!N:N)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!O:O)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!P:P)))","v":0},{"$f":"$AN2619*(SUMIF(Datastore!$A:$A,$AD2619&$AE2619&\"|\"&$AF2619&$AG2619&$AH2619&$AI2619&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2619,1,IF($AM2619,SUMIF(Allocation!$A:$A,$AC2619&$AJ2619,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2619&$AJ2619&\"|\"&$AK2619,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2615:F2619)","v":0},0,0,0,0,0,{"$f":"SUM(L2615:L2619)","v":0},{"$f":"SUM(M2615:M2618)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2623:F2627)","v":0},0,0,0,0,0,{"$f":"SUM(L2623:L2627)","v":0},{"$f":"SUM(M2623:M2626)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2631:F2635)","v":0},0,0,0,0,0,{"$f":"SUM(L2631:L2635)","v":0},{"$f":"SUM(M2631:M2634)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!K:K)))","v":0},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!L:L)))","v":190},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!M:M)))","v":0},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!N:N)))","v":933.22062500000004},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!O:O)))","v":204.74999999999997},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!P:P)))","v":2028.2312905609963},{"$f":"$AN2639*(SUMIF(Datastore!$A:$A,$AD2639&$AE2639&\"|\"&$AF2639&$AG2639&$AH2639&$AI2639&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2639,1,IF($AM2639,SUMIF(Allocation!$A:$A,$AC2639&$AJ2639,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2639&$AJ2639&\"|\"&$AK2639,Allocation!Q:Q)))","v":218.97701662092862},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","G",2,"x",1,0,{"$f":"AN2543","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!K:K)))","v":142.46381},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!L:L)))","v":200.4},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!M:M)))","v":0},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!N:N)))","v":1054.161875},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!O:O)))","v":78.75},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!P:P)))","v":608.25823455678415},{"$f":"$AN2640*(SUMIF(Datastore!$A:$A,$AD2640&$AE2640&\"|\"&$AF2640&$AG2640&$AH2640&$AI2640&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2640,1,IF($AM2640,SUMIF(Allocation!$A:$A,$AC2640&$AJ2640,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2640&$AJ2640&\"|\"&$AK2640,Allocation!Q:Q)))","v":350.65704238994738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","R",2,"x",1,0,{"$f":"AN2544","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!K:K)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!L:L)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!M:M)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!N:N)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!O:O)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!P:P)))","v":0},{"$f":"$AN2641*(SUMIF(Datastore!$A:$A,$AD2641&$AE2641&\"|\"&$AF2641&$AG2641&$AH2641&$AI2641&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2641,1,IF($AM2641,SUMIF(Allocation!$A:$A,$AC2641&$AJ2641,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2641&$AJ2641&\"|\"&$AK2641,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","M",2,"x",1,0,{"$f":"AN2545","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!K:K)))","v":0},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!L:L)))","v":0},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!M:M)))","v":0},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!N:N)))","v":31.499999999999996},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!O:O)))","v":31.499999999999996},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!P:P)))","v":32.869936945768863},{"$f":"$AN2642*(SUMIF(Datastore!$A:$A,$AD2642&$AE2642&\"|\"&$AF2642&$AG2642&$AH2642&$AI2642&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2642,1,IF($AM2642,SUMIF(Allocation!$A:$A,$AC2642&$AJ2642,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2642&$AJ2642&\"|\"&$AK2642,Allocation!Q:Q)))","v":33.688771787835165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN2546","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!K:K)))","v":688},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!L:L)))","v":578.38},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!M:M)))","v":0},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!N:N)))","v":397.5714494076451},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!O:O)))","v":339.06812264119202},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!P:P)))","v":367.518697687209},{"$f":"$AN2643*(SUMIF(Datastore!$A:$A,$AD2643&$AE2643&\"|\"&$AF2643&$AG2643&$AH2643&$AI2643&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2643,1,IF($AM2643,SUMIF(Allocation!$A:$A,$AC2643&$AJ2643,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2643&$AJ2643&\"|\"&$AK2643,Allocation!Q:Q)))","v":387.65888392590693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","D",2,"x",1,0,{"$f":"AN2547","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2639:F2643)","v":830.46380999999997},968.78,0,2416.4539494076453,654.06812264119208,3036.8781597507586,{"$f":"SUM(L2639:L2643)","v":990.98171472461809},{"$f":"SUM(M2639:M2642)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC2650&'5.6.1'!$AJ2650&\"|\"&$AK2650,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN2650","v":168.85049066764839},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,null,null,null,null,null,2,"AQ**",null,null,{"$f":"AN2543","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2647:F2651)","v":0},168.85049066764839,0,0,0,0,{"$f":"SUM(L2647:L2651)","v":0},{"$f":"SUM(M2647:M2650)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2655:F2659)","v":0},0,0,0,0,0,{"$f":"SUM(L2655:L2659)","v":0},{"$f":"SUM(M2655:M2658)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!K:K)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!L:L)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!M:M)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!N:N)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!O:O)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!P:P)))","v":0},{"$f":"$AN2666*(SUMIF(Datastore!$A:$A,$AD2666&$AE2666&\"|\"&$AF2666&$AG2666&$AH2666&$AI2666&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2666,1,IF($AM2666,SUMIF(Allocation!$A:$A,$AC2666&$AJ2666,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2666&$AJ2666&\"|\"&$AK2666,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN2543","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!K:K)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!L:L)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!M:M)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!N:N)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!O:O)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!P:P)))","v":0},{"$f":"$AN2667*(SUMIF(Datastore!$A:$A,$AD2667&$AE2667&\"|\"&$AF2667&$AG2667&$AH2667&$AI2667&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2667,1,IF($AM2667,SUMIF(Allocation!$A:$A,$AC2667&$AJ2667,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2667&$AJ2667&\"|\"&$AK2667,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN2544","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!K:K)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!L:L)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!M:M)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!N:N)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!O:O)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!P:P)))","v":0},{"$f":"$AN2668*(SUMIF(Datastore!$A:$A,$AD2668&$AE2668&\"|\"&$AF2668&$AG2668&$AH2668&$AI2668&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2668,1,IF($AM2668,SUMIF(Allocation!$A:$A,$AC2668&$AJ2668,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2668&$AJ2668&\"|\"&$AK2668,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!K:K)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!L:L)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!M:M)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!N:N)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!O:O)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!P:P)))","v":0},{"$f":"$AN2669*(SUMIF(Datastore!$A:$A,$AD2669&$AE2669&\"|\"&$AF2669&$AG2669&$AH2669&$AI2669&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2669,1,IF($AM2669,SUMIF(Allocation!$A:$A,$AC2669&$AJ2669,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2669&$AJ2669&\"|\"&$AK2669,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!K:K)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!L:L)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!M:M)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!N:N)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!O:O)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!P:P)))","v":0},{"$f":"$AN2670*(SUMIF(Datastore!$A:$A,$AD2670&$AE2670&\"|\"&$AF2670&$AG2670&$AH2670&$AI2670&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2670,1,IF($AM2670,SUMIF(Allocation!$A:$A,$AC2670&$AJ2670,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2670&$AJ2670&\"|\"&$AK2670,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","R","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2666:F2670)","v":0},0,0,0,0,0,{"$f":"SUM(L2666:L2670)","v":0},{"$f":"SUM(M2666:M2669)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!K:K)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!L:L)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!M:M)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!N:N)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!O:O)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!P:P)))","v":0},{"$f":"$AN2674*(SUMIF(Datastore!$A:$A,$AD2674&$AE2674&\"|\"&$AF2674&$AG2674&$AH2674&$AI2674&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2674,1,IF($AM2674,SUMIF(Allocation!$A:$A,$AC2674&$AJ2674,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2674&$AJ2674&\"|\"&$AK2674,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!K:K)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!L:L)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!M:M)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!N:N)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!O:O)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!P:P)))","v":0},{"$f":"$AN2675*(SUMIF(Datastore!$A:$A,$AD2675&$AE2675&\"|\"&$AF2675&$AG2675&$AH2675&$AI2675&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2675,1,IF($AM2675,SUMIF(Allocation!$A:$A,$AC2675&$AJ2675,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2675&$AJ2675&\"|\"&$AK2675,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!K:K)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!L:L)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!M:M)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!N:N)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!O:O)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!P:P)))","v":0},{"$f":"$AN2676*(SUMIF(Datastore!$A:$A,$AD2676&$AE2676&\"|\"&$AF2676&$AG2676&$AH2676&$AI2676&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2676,1,IF($AM2676,SUMIF(Allocation!$A:$A,$AC2676&$AJ2676,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2676&$AJ2676&\"|\"&$AK2676,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!K:K)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!L:L)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!M:M)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!N:N)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!O:O)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!P:P)))","v":0},{"$f":"$AN2677*(SUMIF(Datastore!$A:$A,$AD2677&$AE2677&\"|\"&$AF2677&$AG2677&$AH2677&$AI2677&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2677,1,IF($AM2677,SUMIF(Allocation!$A:$A,$AC2677&$AJ2677,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2677&$AJ2677&\"|\"&$AK2677,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!K:K)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!L:L)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!M:M)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!N:N)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!O:O)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!P:P)))","v":0},{"$f":"$AN2678*(SUMIF(Datastore!$A:$A,$AD2678&$AE2678&\"|\"&$AF2678&$AG2678&$AH2678&$AI2678&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2678,1,IF($AM2678,SUMIF(Allocation!$A:$A,$AC2678&$AJ2678,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2678&$AJ2678&\"|\"&$AK2678,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","P","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2674:F2678)","v":0},0,0,0,0,0,{"$f":"SUM(L2674:L2678)","v":0},{"$f":"SUM(M2674:M2677)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!K:K)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!L:L)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!M:M)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!N:N)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!O:O)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!P:P)))","v":0},{"$f":"$AN2682*(SUMIF(Datastore!$A:$A,$AD2682&$AE2682&\"|\"&$AF2682&$AG2682&$AH2682&$AI2682&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2682,1,IF($AM2682,SUMIF(Allocation!$A:$A,$AC2682&$AJ2682,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2682&$AJ2682&\"|\"&$AK2682,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!K:K)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!L:L)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!M:M)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!N:N)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!O:O)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!P:P)))","v":0},{"$f":"$AN2683*(SUMIF(Datastore!$A:$A,$AD2683&$AE2683&\"|\"&$AF2683&$AG2683&$AH2683&$AI2683&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2683,1,IF($AM2683,SUMIF(Allocation!$A:$A,$AC2683&$AJ2683,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2683&$AJ2683&\"|\"&$AK2683,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!K:K)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!L:L)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!M:M)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!N:N)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!O:O)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!P:P)))","v":0},{"$f":"$AN2684*(SUMIF(Datastore!$A:$A,$AD2684&$AE2684&\"|\"&$AF2684&$AG2684&$AH2684&$AI2684&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2684,1,IF($AM2684,SUMIF(Allocation!$A:$A,$AC2684&$AJ2684,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2684&$AJ2684&\"|\"&$AK2684,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!K:K)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!L:L)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!M:M)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!N:N)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!O:O)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!P:P)))","v":0},{"$f":"$AN2685*(SUMIF(Datastore!$A:$A,$AD2685&$AE2685&\"|\"&$AF2685&$AG2685&$AH2685&$AI2685&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2685,1,IF($AM2685,SUMIF(Allocation!$A:$A,$AC2685&$AJ2685,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2685&$AJ2685&\"|\"&$AK2685,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!K:K)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!L:L)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!M:M)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!N:N)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!O:O)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!P:P)))","v":0},{"$f":"$AN2686*(SUMIF(Datastore!$A:$A,$AD2686&$AE2686&\"|\"&$AF2686&$AG2686&$AH2686&$AI2686&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2686,1,IF($AM2686,SUMIF(Allocation!$A:$A,$AC2686&$AJ2686,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2686&$AJ2686&\"|\"&$AK2686,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","T","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2682:F2686)","v":0},0,0,0,0,0,{"$f":"SUM(L2682:L2686)","v":0},{"$f":"SUM(M2682:M2685)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!K:K)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!L:L)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!M:M)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!N:N)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!O:O)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!P:P)))","v":0},{"$f":"$AN2690*(SUMIF(Datastore!$A:$A,$AD2690&$AE2690&\"|\"&$AF2690&$AG2690&$AH2690&$AI2690&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2690,1,IF($AM2690,SUMIF(Allocation!$A:$A,$AC2690&$AJ2690,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2690&$AJ2690&\"|\"&$AK2690,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!K:K)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!L:L)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!M:M)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!N:N)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!O:O)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!P:P)))","v":0},{"$f":"$AN2691*(SUMIF(Datastore!$A:$A,$AD2691&$AE2691&\"|\"&$AF2691&$AG2691&$AH2691&$AI2691&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2691,1,IF($AM2691,SUMIF(Allocation!$A:$A,$AC2691&$AJ2691,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2691&$AJ2691&\"|\"&$AK2691,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!K:K)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!L:L)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!M:M)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!N:N)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!O:O)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!P:P)))","v":0},{"$f":"$AN2692*(SUMIF(Datastore!$A:$A,$AD2692&$AE2692&\"|\"&$AF2692&$AG2692&$AH2692&$AI2692&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2692,1,IF($AM2692,SUMIF(Allocation!$A:$A,$AC2692&$AJ2692,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2692&$AJ2692&\"|\"&$AK2692,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!K:K)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!L:L)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!M:M)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!N:N)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!O:O)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!P:P)))","v":0},{"$f":"$AN2693*(SUMIF(Datastore!$A:$A,$AD2693&$AE2693&\"|\"&$AF2693&$AG2693&$AH2693&$AI2693&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2693,1,IF($AM2693,SUMIF(Allocation!$A:$A,$AC2693&$AJ2693,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2693&$AJ2693&\"|\"&$AK2693,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!K:K)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!L:L)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!M:M)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!N:N)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!O:O)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!P:P)))","v":0},{"$f":"$AN2694*(SUMIF(Datastore!$A:$A,$AD2694&$AE2694&\"|\"&$AF2694&$AG2694&$AH2694&$AI2694&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2694,1,IF($AM2694,SUMIF(Allocation!$A:$A,$AC2694&$AJ2694,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2694&$AJ2694&\"|\"&$AK2694,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","S","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2690:F2694)","v":0},0,0,0,0,0,{"$f":"SUM(L2690:L2694)","v":0},{"$f":"SUM(M2690:M2693)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!K:K)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!L:L)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!M:M)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!N:N)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!O:O)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!P:P)))","v":0},{"$f":"$AN2698*(SUMIF(Datastore!$A:$A,$AD2698&$AE2698&\"|\"&$AF2698&$AG2698&$AH2698&$AI2698&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2698,1,IF($AM2698,SUMIF(Allocation!$A:$A,$AC2698&$AJ2698,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2698&$AJ2698&\"|\"&$AK2698,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!K:K)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!L:L)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!M:M)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!N:N)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!O:O)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!P:P)))","v":0},{"$f":"$AN2699*(SUMIF(Datastore!$A:$A,$AD2699&$AE2699&\"|\"&$AF2699&$AG2699&$AH2699&$AI2699&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2699,1,IF($AM2699,SUMIF(Allocation!$A:$A,$AC2699&$AJ2699,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2699&$AJ2699&\"|\"&$AK2699,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!K:K)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!L:L)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!M:M)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!N:N)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!O:O)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!P:P)))","v":0},{"$f":"$AN2700*(SUMIF(Datastore!$A:$A,$AD2700&$AE2700&\"|\"&$AF2700&$AG2700&$AH2700&$AI2700&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2700,1,IF($AM2700,SUMIF(Allocation!$A:$A,$AC2700&$AJ2700,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2700&$AJ2700&\"|\"&$AK2700,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!K:K)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!L:L)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!M:M)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!N:N)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!O:O)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!P:P)))","v":0},{"$f":"$AN2701*(SUMIF(Datastore!$A:$A,$AD2701&$AE2701&\"|\"&$AF2701&$AG2701&$AH2701&$AI2701&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2701,1,IF($AM2701,SUMIF(Allocation!$A:$A,$AC2701&$AJ2701,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2701&$AJ2701&\"|\"&$AK2701,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!K:K)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!L:L)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!M:M)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!N:N)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!O:O)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!P:P)))","v":0},{"$f":"$AN2702*(SUMIF(Datastore!$A:$A,$AD2702&$AE2702&\"|\"&$AF2702&$AG2702&$AH2702&$AI2702&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2702,1,IF($AM2702,SUMIF(Allocation!$A:$A,$AC2702&$AJ2702,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2702&$AJ2702&\"|\"&$AK2702,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","M","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2698:F2702)","v":0},0,0,0,0,0,{"$f":"SUM(L2698:L2702)","v":0},{"$f":"SUM(M2698:M2701)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!K:K)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!L:L)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!M:M)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!N:N)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!O:O)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!P:P)))","v":0},{"$f":"$AN2706*(SUMIF(Datastore!$A:$A,$AD2706&$AE2706&\"|\"&$AF2706&$AG2706&$AH2706&$AI2706&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2706,1,IF($AM2706,SUMIF(Allocation!$A:$A,$AC2706&$AJ2706,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2706&$AJ2706&\"|\"&$AK2706,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!K:K)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!L:L)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!M:M)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!N:N)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!O:O)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!P:P)))","v":0},{"$f":"$AN2707*(SUMIF(Datastore!$A:$A,$AD2707&$AE2707&\"|\"&$AF2707&$AG2707&$AH2707&$AI2707&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2707,1,IF($AM2707,SUMIF(Allocation!$A:$A,$AC2707&$AJ2707,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2707&$AJ2707&\"|\"&$AK2707,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!K:K)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!L:L)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!M:M)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!N:N)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!O:O)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!P:P)))","v":0},{"$f":"$AN2708*(SUMIF(Datastore!$A:$A,$AD2708&$AE2708&\"|\"&$AF2708&$AG2708&$AH2708&$AI2708&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2708,1,IF($AM2708,SUMIF(Allocation!$A:$A,$AC2708&$AJ2708,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2708&$AJ2708&\"|\"&$AK2708,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!K:K)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!L:L)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!M:M)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!N:N)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!O:O)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!P:P)))","v":0},{"$f":"$AN2709*(SUMIF(Datastore!$A:$A,$AD2709&$AE2709&\"|\"&$AF2709&$AG2709&$AH2709&$AI2709&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2709,1,IF($AM2709,SUMIF(Allocation!$A:$A,$AC2709&$AJ2709,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2709&$AJ2709&\"|\"&$AK2709,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!K:K)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!L:L)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!M:M)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!N:N)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!O:O)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!P:P)))","v":0},{"$f":"$AN2710*(SUMIF(Datastore!$A:$A,$AD2710&$AE2710&\"|\"&$AF2710&$AG2710&$AH2710&$AI2710&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2710,1,IF($AM2710,SUMIF(Allocation!$A:$A,$AC2710&$AJ2710,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2710&$AJ2710&\"|\"&$AK2710,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","I",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2706:F2710)","v":0},0,0,0,0,0,{"$f":"SUM(L2706:L2710)","v":0},{"$f":"SUM(M2706:M2709)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!K:K)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!L:L)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!M:M)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!N:N)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!O:O)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!P:P)))","v":0},{"$f":"$AN2714*(SUMIF(Datastore!$A:$A,$AD2714&$AE2714&\"|\"&$AF2714&$AG2714&$AH2714&$AI2714&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2714,1,IF($AM2714,SUMIF(Allocation!$A:$A,$AC2714&$AJ2714,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2714&$AJ2714&\"|\"&$AK2714,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!K:K)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!L:L)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!M:M)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!N:N)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!O:O)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!P:P)))","v":0},{"$f":"$AN2715*(SUMIF(Datastore!$A:$A,$AD2715&$AE2715&\"|\"&$AF2715&$AG2715&$AH2715&$AI2715&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2715,1,IF($AM2715,SUMIF(Allocation!$A:$A,$AC2715&$AJ2715,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2715&$AJ2715&\"|\"&$AK2715,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!K:K)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!L:L)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!M:M)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!N:N)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!O:O)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!P:P)))","v":0},{"$f":"$AN2716*(SUMIF(Datastore!$A:$A,$AD2716&$AE2716&\"|\"&$AF2716&$AG2716&$AH2716&$AI2716&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2716,1,IF($AM2716,SUMIF(Allocation!$A:$A,$AC2716&$AJ2716,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2716&$AJ2716&\"|\"&$AK2716,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!K:K)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!L:L)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!M:M)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!N:N)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!O:O)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!P:P)))","v":0},{"$f":"$AN2717*(SUMIF(Datastore!$A:$A,$AD2717&$AE2717&\"|\"&$AF2717&$AG2717&$AH2717&$AI2717&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2717,1,IF($AM2717,SUMIF(Allocation!$A:$A,$AC2717&$AJ2717,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2717&$AJ2717&\"|\"&$AK2717,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!K:K)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!L:L)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!M:M)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!N:N)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!O:O)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!P:P)))","v":0},{"$f":"$AN2718*(SUMIF(Datastore!$A:$A,$AD2718&$AE2718&\"|\"&$AF2718&$AG2718&$AH2718&$AI2718&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2718,1,IF($AM2718,SUMIF(Allocation!$A:$A,$AC2718&$AJ2718,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2718&$AJ2718&\"|\"&$AK2718,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,40,5,"C","C",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2714:F2718)","v":0},0,0,0,0,0,{"$f":"SUM(L2714:L2718)","v":0},{"$f":"SUM(M2714:M2717)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!K:K)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!L:L)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!M:M)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!N:N)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!O:O)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!P:P)))","v":0},{"$f":"$AN2722*(SUMIF(Datastore!$A:$A,$AD2722&$AE2722&\"|\"&$AF2722&$AG2722&$AH2722&$AI2722&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2722,1,IF($AM2722,SUMIF(Allocation!$A:$A,$AC2722&$AJ2722,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2722&$AJ2722&\"|\"&$AK2722,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"G",2,"AE**",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!K:K)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!L:L)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!M:M)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!N:N)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!O:O)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!P:P)))","v":0},{"$f":"$AN2723*(SUMIF(Datastore!$A:$A,$AD2723&$AE2723&\"|\"&$AF2723&$AG2723&$AH2723&$AI2723&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2723,1,IF($AM2723,SUMIF(Allocation!$A:$A,$AC2723&$AJ2723,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2723&$AJ2723&\"|\"&$AK2723,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"R",2,"AE**",0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!K:K)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!L:L)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!M:M)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!N:N)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!O:O)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!P:P)))","v":0},{"$f":"$AN2724*(SUMIF(Datastore!$A:$A,$AD2724&$AE2724&\"|\"&$AF2724&$AG2724&$AH2724&$AI2724&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2724,1,IF($AM2724,SUMIF(Allocation!$A:$A,$AC2724&$AJ2724,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2724&$AJ2724&\"|\"&$AK2724,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"M",2,"AE**",0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!K:K)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!L:L)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!M:M)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!N:N)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!O:O)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!P:P)))","v":0},{"$f":"$AN2725*(SUMIF(Datastore!$A:$A,$AD2725&$AE2725&\"|\"&$AF2725&$AG2725&$AH2725&$AI2725&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2725,1,IF($AM2725,SUMIF(Allocation!$A:$A,$AC2725&$AJ2725,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2725&$AJ2725&\"|\"&$AK2725,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"Q",2,"AE**",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!K:K)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!L:L)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!M:M)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!N:N)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!O:O)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!P:P)))","v":0},{"$f":"$AN2726*(SUMIF(Datastore!$A:$A,$AD2726&$AE2726&\"|\"&$AF2726&$AG2726&$AH2726&$AI2726&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2726,1,IF($AM2726,SUMIF(Allocation!$A:$A,$AC2726&$AJ2726,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2726&$AJ2726&\"|\"&$AK2726,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","E",5,"D",2,"AE**",0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2722:F2726)","v":0},0,0,0,0,0,{"$f":"SUM(L2722:L2726)","v":0},{"$f":"SUM(M2722:M2725)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!K:K)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!L:L)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!M:M)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!N:N)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!O:O)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!P:P)))","v":0},{"$f":"$AN2730*(SUMIF(Datastore!$A:$A,$AD2730&$AE2730&\"|\"&$AF2730&$AG2730&$AH2730&$AI2730&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2730,1,IF($AM2730,SUMIF(Allocation!$A:$A,$AC2730&$AJ2730,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2730&$AJ2730&\"|\"&$AK2730,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!K:K)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!L:L)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!M:M)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!N:N)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!O:O)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!P:P)))","v":0},{"$f":"$AN2731*(SUMIF(Datastore!$A:$A,$AD2731&$AE2731&\"|\"&$AF2731&$AG2731&$AH2731&$AI2731&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2731,1,IF($AM2731,SUMIF(Allocation!$A:$A,$AC2731&$AJ2731,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2731&$AJ2731&\"|\"&$AK2731,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","R",2,"x",1,0,{"$f":"1-AN2608","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!K:K)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!L:L)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!M:M)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!N:N)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!O:O)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!P:P)))","v":0},{"$f":"$AN2732*(SUMIF(Datastore!$A:$A,$AD2732&$AE2732&\"|\"&$AF2732&$AG2732&$AH2732&$AI2732&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2732,1,IF($AM2732,SUMIF(Allocation!$A:$A,$AC2732&$AJ2732,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2732&$AJ2732&\"|\"&$AK2732,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","M",2,"x",1,0,{"$f":"1-AN2609","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!K:K)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!L:L)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!M:M)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!N:N)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!O:O)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!P:P)))","v":0},{"$f":"$AN2733*(SUMIF(Datastore!$A:$A,$AD2733&$AE2733&\"|\"&$AF2733&$AG2733&$AH2733&$AI2733&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2733,1,IF($AM2733,SUMIF(Allocation!$A:$A,$AC2733&$AJ2733,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2733&$AJ2733&\"|\"&$AK2733,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","Q",2,"x",1,0,{"$f":"1-AN2610","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!K:K)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!L:L)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!M:M)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!N:N)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!O:O)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!P:P)))","v":0},{"$f":"$AN2734*(SUMIF(Datastore!$A:$A,$AD2734&$AE2734&\"|\"&$AF2734&$AG2734&$AH2734&$AI2734&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2734,1,IF($AM2734,SUMIF(Allocation!$A:$A,$AC2734&$AJ2734,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2734&$AJ2734&\"|\"&$AK2734,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","L","?","D",2,"x",1,0,{"$f":"1-AN2611","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2730:F2734)","v":0},0,0,0,0,0,{"$f":"SUM(L2730:L2734)","v":0},{"$f":"SUM(M2730:M2733)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!K:K)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!L:L)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!M:M)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!N:N)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!O:O)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!P:P)))","v":0},{"$f":"$AN2738*(SUMIF(Datastore!$A:$A,$AD2738&$AE2738&\"|\"&$AF2738&$AG2738&$AH2738&$AI2738&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2738,1,IF($AM2738,SUMIF(Allocation!$A:$A,$AC2738&$AJ2738,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2738&$AJ2738&\"|\"&$AK2738,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"1-AN2615","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!K:K)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!L:L)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!M:M)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!N:N)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!O:O)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!P:P)))","v":0},{"$f":"$AN2739*(SUMIF(Datastore!$A:$A,$AD2739&$AE2739&\"|\"&$AF2739&$AG2739&$AH2739&$AI2739&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2739,1,IF($AM2739,SUMIF(Allocation!$A:$A,$AC2739&$AJ2739,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2739&$AJ2739&\"|\"&$AK2739,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"1-AN2616","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!K:K)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!L:L)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!M:M)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!N:N)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!O:O)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!P:P)))","v":0},{"$f":"$AN2740*(SUMIF(Datastore!$A:$A,$AD2740&$AE2740&\"|\"&$AF2740&$AG2740&$AH2740&$AI2740&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2740,1,IF($AM2740,SUMIF(Allocation!$A:$A,$AC2740&$AJ2740,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2740&$AJ2740&\"|\"&$AK2740,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"1-AN2617","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!K:K)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!L:L)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!M:M)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!N:N)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!O:O)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!P:P)))","v":0},{"$f":"$AN2741*(SUMIF(Datastore!$A:$A,$AD2741&$AE2741&\"|\"&$AF2741&$AG2741&$AH2741&$AI2741&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2741,1,IF($AM2741,SUMIF(Allocation!$A:$A,$AC2741&$AJ2741,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2741&$AJ2741&\"|\"&$AK2741,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"1-AN2618","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!K:K)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!L:L)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!M:M)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!N:N)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!O:O)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!P:P)))","v":0},{"$f":"$AN2742*(SUMIF(Datastore!$A:$A,$AD2742&$AE2742&\"|\"&$AF2742&$AG2742&$AH2742&$AI2742&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2742,1,IF($AM2742,SUMIF(Allocation!$A:$A,$AC2742&$AJ2742,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2742&$AJ2742&\"|\"&$AK2742,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"1-AN2619","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2738:F2742)","v":0},0,0,0,0,0,{"$f":"SUM(L2738:L2742)","v":0},{"$f":"SUM(M2738:M2741)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2746:F2750)","v":0},0,0,0,0,0,{"$f":"SUM(L2746:L2750)","v":0},{"$f":"SUM(M2746:M2749)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2754:F2758)","v":0},0,0,0,0,0,{"$f":"SUM(L2754:L2758)","v":0},{"$f":"SUM(M2754:M2757)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!K:K)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!L:L)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!M:M)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!N:N)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!O:O)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!P:P)))","v":0},{"$f":"$AN2762*(SUMIF(Datastore!$A:$A,$AD2762&$AE2762&\"|\"&$AF2762&$AG2762&$AH2762&$AI2762&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2762,1,IF($AM2762,SUMIF(Allocation!$A:$A,$AC2762&$AJ2762,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2762&$AJ2762&\"|\"&$AK2762,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN2639","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!K:K)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!L:L)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!M:M)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!N:N)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!O:O)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!P:P)))","v":0},{"$f":"$AN2763*(SUMIF(Datastore!$A:$A,$AD2763&$AE2763&\"|\"&$AF2763&$AG2763&$AH2763&$AI2763&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2763,1,IF($AM2763,SUMIF(Allocation!$A:$A,$AC2763&$AJ2763,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2763&$AJ2763&\"|\"&$AK2763,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN2640","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!K:K)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!L:L)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!M:M)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!N:N)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!O:O)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!P:P)))","v":0},{"$f":"$AN2764*(SUMIF(Datastore!$A:$A,$AD2764&$AE2764&\"|\"&$AF2764&$AG2764&$AH2764&$AI2764&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2764,1,IF($AM2764,SUMIF(Allocation!$A:$A,$AC2764&$AJ2764,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2764&$AJ2764&\"|\"&$AK2764,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN2641","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!K:K)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!L:L)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!M:M)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!N:N)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!O:O)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!P:P)))","v":0},{"$f":"$AN2765*(SUMIF(Datastore!$A:$A,$AD2765&$AE2765&\"|\"&$AF2765&$AG2765&$AH2765&$AI2765&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2765,1,IF($AM2765,SUMIF(Allocation!$A:$A,$AC2765&$AJ2765,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2765&$AJ2765&\"|\"&$AK2765,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN2642","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!K:K)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!L:L)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!M:M)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!N:N)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!O:O)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!P:P)))","v":0},{"$f":"$AN2766*(SUMIF(Datastore!$A:$A,$AD2766&$AE2766&\"|\"&$AF2766&$AG2766&$AH2766&$AI2766&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL2766,1,IF($AM2766,SUMIF(Allocation!$A:$A,$AC2766&$AJ2766,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC2766&$AJ2766&\"|\"&$AK2766,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN2643","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2762:F2766)","v":0},0,0,0,0,0,{"$f":"SUM(L2762:L2766)","v":0},{"$f":"SUM(M2762:M2765)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC2773&'5.6.1'!$AJ2773&\"|\"&$AK2773,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN2773","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,87,null,null,null,null,null,2,"AQ**",null,null,{"$f":"1-AN2650","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2770:F2774)","v":0},0,0,0,0,0,{"$f":"SUM(L2770:L2774)","v":0},{"$f":"SUM(M2770:M2773)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2778:F2782)","v":0},0,0,0,0,0,{"$f":"SUM(L2778:L2782)","v":0},{"$f":"SUM(M2778:M2781)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2789:F2793)","v":0},0,0,0,0,0,{"$f":"SUM(L2789:L2793)","v":0},{"$f":"SUM(M2789:M2792)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2797:F2801)","v":0},0,0,0,0,0,{"$f":"SUM(L2797:L2801)","v":0},{"$f":"SUM(M2797:M2800)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2805:F2809)","v":0},0,0,0,0,0,{"$f":"SUM(L2805:L2809)","v":0},{"$f":"SUM(M2805:M2808)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2813:F2817)","v":0},0,0,0,0,0,{"$f":"SUM(L2813:L2817)","v":0},{"$f":"SUM(M2813:M2816)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2821:F2825)","v":0},0,0,0,0,0,{"$f":"SUM(L2821:L2825)","v":0},{"$f":"SUM(M2821:M2824)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2829:F2833)","v":0},0,0,0,0,0,{"$f":"SUM(L2829:L2833)","v":0},{"$f":"SUM(M2829:M2832)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2837:F2841)","v":0},0,0,0,0,0,{"$f":"SUM(L2837:L2841)","v":0},{"$f":"SUM(M2837:M2840)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2845:F2849)","v":0},0,0,0,0,0,{"$f":"SUM(L2845:L2849)","v":0},{"$f":"SUM(M2845:M2848)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2853:F2857)","v":0},0,0,0,0,0,{"$f":"SUM(L2853:L2857)","v":0},{"$f":"SUM(M2853:M2856)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2861:F2865)","v":0},0,0,0,0,0,{"$f":"SUM(L2861:L2865)","v":0},{"$f":"SUM(M2861:M2864)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2869:F2873)","v":0},0,0,0,0,0,{"$f":"SUM(L2869:L2873)","v":0},{"$f":"SUM(M2869:M2872)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2877:F2881)","v":0},0,0,0,0,0,{"$f":"SUM(L2877:L2881)","v":0},{"$f":"SUM(M2877:M2880)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2885:F2889)","v":0},0,0,0,0,0,{"$f":"SUM(L2885:L2889)","v":0},{"$f":"SUM(M2885:M2888)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2893:F2897)","v":0},0,0,0,0,0,{"$f":"SUM(L2893:L2897)","v":0},{"$f":"SUM(M2893:M2896)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2901:F2905)","v":0},0,0,0,0,0,{"$f":"SUM(L2901:L2905)","v":0},{"$f":"SUM(M2901:M2904)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2912:F2916)","v":0},0,0,0,0,0,{"$f":"SUM(L2912:L2916)","v":0},{"$f":"SUM(M2912:M2915)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2920:F2924)","v":0},0,0,0,0,0,{"$f":"SUM(L2920:L2924)","v":0},{"$f":"SUM(M2920:M2923)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2928:F2932)","v":0},0,0,0,0,0,{"$f":"SUM(L2928:L2932)","v":0},{"$f":"SUM(M2928:M2931)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2936:F2940)","v":0},0,0,0,0,0,{"$f":"SUM(L2936:L2940)","v":0},{"$f":"SUM(M2936:M2939)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2944:F2948)","v":0},0,0,0,0,0,{"$f":"SUM(L2944:L2948)","v":0},{"$f":"SUM(M2944:M2947)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2952:F2956)","v":0},0,0,0,0,0,{"$f":"SUM(L2952:L2956)","v":0},{"$f":"SUM(M2952:M2955)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2960:F2964)","v":0},0,0,0,0,0,{"$f":"SUM(L2960:L2964)","v":0},{"$f":"SUM(M2960:M2963)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2968:F2972)","v":0},0,0,0,0,0,{"$f":"SUM(L2968:L2972)","v":0},{"$f":"SUM(M2968:M2971)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2976:F2980)","v":0},0,0,0,0,0,{"$f":"SUM(L2976:L2980)","v":0},{"$f":"SUM(M2976:M2979)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2984:F2988)","v":0},0,0,0,0,0,{"$f":"SUM(L2984:L2988)","v":0},{"$f":"SUM(M2984:M2987)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F2992:F2996)","v":0},0,0,0,0,0,{"$f":"SUM(L2992:L2996)","v":0},{"$f":"SUM(M2992:M2995)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3000:F3004)","v":0},0,0,0,0,0,{"$f":"SUM(L3000:L3004)","v":0},{"$f":"SUM(M3000:M3003)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3008:F3012)","v":0},0,0,0,0,0,{"$f":"SUM(L3008:L3012)","v":0},{"$f":"SUM(M3008:M3011)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3016:F3020)","v":0},0,0,0,0,0,{"$f":"SUM(L3016:L3020)","v":0},{"$f":"SUM(M3016:M3019)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3024:F3028)","v":0},0,0,0,0,0,{"$f":"SUM(L3024:L3028)","v":0},{"$f":"SUM(M3024:M3027)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Geographic Area 5 - \"&'Business Details'!D16","v":"Geographic Area 5 - Somerset"}]
[]
[null,"TOTAL FOR GEOGRAPHIC AREA"]
[]
[null,null,null,"value of capex - new","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3041,F$3051:F$3785)","v":8.2602065425888291},{"$f":"SUMIF($D$3051:$D$3785,$D3041,G$3051:G$3785)","v":144.428},173,368.49599999999998,2207.5,912.47725866489657,74989.333929818124,{"$f":"SUMIF($D$3051:$D$3785,$D3041,M$3051:M$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3042,F$3051:F$3785)","v":334.017},419.26673999999997,1068,1881.7333333333333,1606.7,1628.2383739016141,1302.3200885097333,{"$f":"SUMIF($D$3051:$D$3785,$D3042,M$3051:M$3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3043,F$3051:F$3785)","v":0},0,58.293375320332729,458.72169574177997,1663.9893035127741,1125.3652682864119,345.5361795340142,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3044,F$3051:F$3785)","v":0},319.59133740354332,0,35.999999999999993,45,46.957052779669809,48.126816839764523,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets","$'000",{"$f":"SUMIF($D$3051:$D$3785,$D3045,F$3051:F$3785)","v":4004.0371},956.09999999999991,33.121600000000001,1556.2412082175777,1480.490536696552,1607.7305254068906,1699.020834365057,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3041:F3045)","v":4346.3143065425884},1839.3860774035431,1332.4149753203326,4301.1922372926911,7003.6798402093264,5320.7684790394833,{"$f":"SUM(L3041:L3045)","v":78384.337849066695},{"$f":"SUM(M3041:M3044)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"DRINKING WATER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!K:K)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!L:L)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!M:M)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!N:N)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!O:O)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!P:P)))","v":0},{"$f":"$AN3051*(SUMIF(Datastore!$A:$A,$AD3051&$AE3051&\"|\"&$AF3051&$AG3051&$AH3051&$AI3051&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3051,1,IF($AM3051,SUMIF(Allocation!$A:$A,$AC3051&$AJ3051,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3051&$AJ3051&\"|\"&$AK3051,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!K:K)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!L:L)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!M:M)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!N:N)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!O:O)))","v":0},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!P:P)))","v":460.32296816831672},{"$f":"$AN3052*(SUMIF(Datastore!$A:$A,$AD3052&$AE3052&\"|\"&$AF3052&$AG3052&$AH3052&$AI3052&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3052,1,IF($AM3052,SUMIF(Allocation!$A:$A,$AC3052&$AJ3052,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3052&$AJ3052&\"|\"&$AK3052,Allocation!Q:Q)))","v":106.36342452551899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!K:K)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!L:L)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!M:M)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!N:N)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!O:O)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!P:P)))","v":0},{"$f":"$AN3053*(SUMIF(Datastore!$A:$A,$AD3053&$AE3053&\"|\"&$AF3053&$AG3053&$AH3053&$AI3053&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3053,1,IF($AM3053,SUMIF(Allocation!$A:$A,$AC3053&$AJ3053,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3053&$AJ3053&\"|\"&$AK3053,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!K:K)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!L:L)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!M:M)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!N:N)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!O:O)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!P:P)))","v":0},{"$f":"$AN3054*(SUMIF(Datastore!$A:$A,$AD3054&$AE3054&\"|\"&$AF3054&$AG3054&$AH3054&$AI3054&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3054,1,IF($AM3054,SUMIF(Allocation!$A:$A,$AC3054&$AJ3054,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3054&$AJ3054&\"|\"&$AK3054,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!K:K)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!L:L)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!M:M)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!N:N)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!O:O)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!P:P)))","v":0},{"$f":"$AN3055*(SUMIF(Datastore!$A:$A,$AD3055&$AE3055&\"|\"&$AF3055&$AG3055&$AH3055&$AI3055&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3055,1,IF($AM3055,SUMIF(Allocation!$A:$A,$AC3055&$AJ3055,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3055&$AJ3055&\"|\"&$AK3055,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","R","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3051:F3055)","v":0},0,0,0,0,460.32296816831672,{"$f":"SUM(L3051:L3055)","v":106.36342452551899},{"$f":"SUM(M3051:M3054)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!K:K)))","v":0},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!L:L)))","v":0},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!M:M)))","v":0},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!N:N)))","v":0},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!O:O)))","v":104},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!P:P)))","v":9.8640636036067875},{"$f":"$AN3059*(SUMIF(Datastore!$A:$A,$AD3059&$AE3059&\"|\"&$AF3059&$AG3059&$AH3059&$AI3059&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3059,1,IF($AM3059,SUMIF(Allocation!$A:$A,$AC3059&$AJ3059,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3059&$AJ3059&\"|\"&$AK3059,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!K:K)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!L:L)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!M:M)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!N:N)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!O:O)))","v":0},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!P:P)))","v":103.77816916294641},{"$f":"$AN3060*(SUMIF(Datastore!$A:$A,$AD3060&$AE3060&\"|\"&$AF3060&$AG3060&$AH3060&$AI3060&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3060,1,IF($AM3060,SUMIF(Allocation!$A:$A,$AC3060&$AJ3060,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3060&$AJ3060&\"|\"&$AK3060,Allocation!Q:Q)))","v":106.36342452551899},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!K:K)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!L:L)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!M:M)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!N:N)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!O:O)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!P:P)))","v":0},{"$f":"$AN3061*(SUMIF(Datastore!$A:$A,$AD3061&$AE3061&\"|\"&$AF3061&$AG3061&$AH3061&$AI3061&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3061,1,IF($AM3061,SUMIF(Allocation!$A:$A,$AC3061&$AJ3061,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3061&$AJ3061&\"|\"&$AK3061,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!K:K)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!L:L)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!M:M)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!N:N)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!O:O)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!P:P)))","v":0},{"$f":"$AN3062*(SUMIF(Datastore!$A:$A,$AD3062&$AE3062&\"|\"&$AF3062&$AG3062&$AH3062&$AI3062&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3062,1,IF($AM3062,SUMIF(Allocation!$A:$A,$AC3062&$AJ3062,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3062&$AJ3062&\"|\"&$AK3062,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!K:K)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!L:L)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!M:M)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!N:N)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!O:O)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!P:P)))","v":0},{"$f":"$AN3063*(SUMIF(Datastore!$A:$A,$AD3063&$AE3063&\"|\"&$AF3063&$AG3063&$AH3063&$AI3063&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3063,1,IF($AM3063,SUMIF(Allocation!$A:$A,$AC3063&$AJ3063,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3063&$AJ3063&\"|\"&$AK3063,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","P","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3059:F3063)","v":0},0,0,0,104,113.64223276655321,{"$f":"SUM(L3059:L3063)","v":106.36342452551899},{"$f":"SUM(M3059:M3062)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!K:K)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!L:L)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!M:M)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!N:N)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!O:O)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!P:P)))","v":0},{"$f":"$AN3067*(SUMIF(Datastore!$A:$A,$AD3067&$AE3067&\"|\"&$AF3067&$AG3067&$AH3067&$AI3067&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3067,1,IF($AM3067,SUMIF(Allocation!$A:$A,$AC3067&$AJ3067,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3067&$AJ3067&\"|\"&$AK3067,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!K:K)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!L:L)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!M:M)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!N:N)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!O:O)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!P:P)))","v":0},{"$f":"$AN3068*(SUMIF(Datastore!$A:$A,$AD3068&$AE3068&\"|\"&$AF3068&$AG3068&$AH3068&$AI3068&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3068,1,IF($AM3068,SUMIF(Allocation!$A:$A,$AC3068&$AJ3068,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3068&$AJ3068&\"|\"&$AK3068,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!K:K)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!L:L)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!M:M)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!N:N)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!O:O)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!P:P)))","v":0},{"$f":"$AN3069*(SUMIF(Datastore!$A:$A,$AD3069&$AE3069&\"|\"&$AF3069&$AG3069&$AH3069&$AI3069&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3069,1,IF($AM3069,SUMIF(Allocation!$A:$A,$AC3069&$AJ3069,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3069&$AJ3069&\"|\"&$AK3069,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!K:K)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!L:L)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!M:M)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!N:N)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!O:O)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!P:P)))","v":0},{"$f":"$AN3070*(SUMIF(Datastore!$A:$A,$AD3070&$AE3070&\"|\"&$AF3070&$AG3070&$AH3070&$AI3070&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3070,1,IF($AM3070,SUMIF(Allocation!$A:$A,$AC3070&$AJ3070,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3070&$AJ3070&\"|\"&$AK3070,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!K:K)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!L:L)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!M:M)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!N:N)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!O:O)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!P:P)))","v":0},{"$f":"$AN3071*(SUMIF(Datastore!$A:$A,$AD3071&$AE3071&\"|\"&$AF3071&$AG3071&$AH3071&$AI3071&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3071,1,IF($AM3071,SUMIF(Allocation!$A:$A,$AC3071&$AJ3071,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3071&$AJ3071&\"|\"&$AK3071,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","T","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3067:F3071)","v":0},0,0,0,0,0,{"$f":"SUM(L3067:L3071)","v":0},{"$f":"SUM(M3067:M3070)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!K:K)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!L:L)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!M:M)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!N:N)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!O:O)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!P:P)))","v":0},{"$f":"$AN3075*(SUMIF(Datastore!$A:$A,$AD3075&$AE3075&\"|\"&$AF3075&$AG3075&$AH3075&$AI3075&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3075,1,IF($AM3075,SUMIF(Allocation!$A:$A,$AC3075&$AJ3075,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3075&$AJ3075&\"|\"&$AK3075,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!K:K)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!L:L)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!M:M)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!N:N)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!O:O)))","v":0},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!P:P)))","v":52.40283789416106},{"$f":"$AN3076*(SUMIF(Datastore!$A:$A,$AD3076&$AE3076&\"|\"&$AF3076&$AG3076&$AH3076&$AI3076&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3076,1,IF($AM3076,SUMIF(Allocation!$A:$A,$AC3076&$AJ3076,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3076&$AJ3076&\"|\"&$AK3076,Allocation!Q:Q)))","v":53.70826386932147},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!K:K)))","v":0},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!L:L)))","v":0},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!M:M)))","v":0},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!N:N)))","v":0},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!O:O)))","v":663},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!P:P)))","v":735.69474376900621},{"$f":"$AN3077*(SUMIF(Datastore!$A:$A,$AD3077&$AE3077&\"|\"&$AF3077&$AG3077&$AH3077&$AI3077&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3077,1,IF($AM3077,SUMIF(Allocation!$A:$A,$AC3077&$AJ3077,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3077&$AJ3077&\"|\"&$AK3077,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!K:K)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!L:L)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!M:M)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!N:N)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!O:O)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!P:P)))","v":0},{"$f":"$AN3078*(SUMIF(Datastore!$A:$A,$AD3078&$AE3078&\"|\"&$AF3078&$AG3078&$AH3078&$AI3078&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3078,1,IF($AM3078,SUMIF(Allocation!$A:$A,$AC3078&$AJ3078,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3078&$AJ3078&\"|\"&$AK3078,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!K:K)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!L:L)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!M:M)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!N:N)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!O:O)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!P:P)))","v":0},{"$f":"$AN3079*(SUMIF(Datastore!$A:$A,$AD3079&$AE3079&\"|\"&$AF3079&$AG3079&$AH3079&$AI3079&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3079,1,IF($AM3079,SUMIF(Allocation!$A:$A,$AC3079&$AJ3079,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3079&$AJ3079&\"|\"&$AK3079,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","S","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3075:F3079)","v":0},0,0,0,663,788.09758166316726,{"$f":"SUM(L3075:L3079)","v":53.70826386932147},{"$f":"SUM(M3075:M3078)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!K:K)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!L:L)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!M:M)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!N:N)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!O:O)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!P:P)))","v":0},{"$f":"$AN3083*(SUMIF(Datastore!$A:$A,$AD3083&$AE3083&\"|\"&$AF3083&$AG3083&$AH3083&$AI3083&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3083,1,IF($AM3083,SUMIF(Allocation!$A:$A,$AC3083&$AJ3083,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3083&$AJ3083&\"|\"&$AK3083,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!K:K)))","v":0},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!L:L)))","v":0},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!M:M)))","v":0},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!N:N)))","v":53},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!O:O)))","v":69},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!P:P)))","v":20.550132507514139},{"$f":"$AN3084*(SUMIF(Datastore!$A:$A,$AD3084&$AE3084&\"|\"&$AF3084&$AG3084&$AH3084&$AI3084&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3084,1,IF($AM3084,SUMIF(Allocation!$A:$A,$AC3084&$AJ3084,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3084&$AJ3084&\"|\"&$AK3084,Allocation!Q:Q)))","v":21.062064262479005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!K:K)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!L:L)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!M:M)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!N:N)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!O:O)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!P:P)))","v":0},{"$f":"$AN3085*(SUMIF(Datastore!$A:$A,$AD3085&$AE3085&\"|\"&$AF3085&$AG3085&$AH3085&$AI3085&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3085,1,IF($AM3085,SUMIF(Allocation!$A:$A,$AC3085&$AJ3085,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3085&$AJ3085&\"|\"&$AK3085,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!K:K)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!L:L)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!M:M)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!N:N)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!O:O)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!P:P)))","v":0},{"$f":"$AN3086*(SUMIF(Datastore!$A:$A,$AD3086&$AE3086&\"|\"&$AF3086&$AG3086&$AH3086&$AI3086&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3086,1,IF($AM3086,SUMIF(Allocation!$A:$A,$AC3086&$AJ3086,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3086&$AJ3086&\"|\"&$AK3086,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!K:K)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!L:L)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!M:M)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!N:N)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!O:O)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!P:P)))","v":0},{"$f":"$AN3087*(SUMIF(Datastore!$A:$A,$AD3087&$AE3087&\"|\"&$AF3087&$AG3087&$AH3087&$AI3087&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3087,1,IF($AM3087,SUMIF(Allocation!$A:$A,$AC3087&$AJ3087,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3087&$AJ3087&\"|\"&$AK3087,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","M","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3083:F3087)","v":0},0,0,53,69,20.550132507514139,{"$f":"SUM(L3083:L3087)","v":21.062064262479005},{"$f":"SUM(M3083:M3086)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!K:K)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!L:L)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!M:M)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!N:N)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!O:O)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!P:P)))","v":0},{"$f":"$AN3091*(SUMIF(Datastore!$A:$A,$AD3091&$AE3091&\"|\"&$AF3091&$AG3091&$AH3091&$AI3091&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3091,1,IF($AM3091,SUMIF(Allocation!$A:$A,$AC3091&$AJ3091,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3091&$AJ3091&\"|\"&$AK3091,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!K:K)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!L:L)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!M:M)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!N:N)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!O:O)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!P:P)))","v":0},{"$f":"$AN3092*(SUMIF(Datastore!$A:$A,$AD3092&$AE3092&\"|\"&$AF3092&$AG3092&$AH3092&$AI3092&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3092,1,IF($AM3092,SUMIF(Allocation!$A:$A,$AC3092&$AJ3092,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3092&$AJ3092&\"|\"&$AK3092,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!K:K)))","v":0},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!L:L)))","v":0},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!M:M)))","v":1.1064615177525263},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!N:N)))","v":1.3743052616658222},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!O:O)))","v":7.8139211785185108},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!P:P)))","v":6.3166560787235042},{"$f":"$AN3093*(SUMIF(Datastore!$A:$A,$AD3093&$AE3093&\"|\"&$AF3093&$AG3093&$AH3093&$AI3093&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3093,1,IF($AM3093,SUMIF(Allocation!$A:$A,$AC3093&$AJ3093,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3093&$AJ3093&\"|\"&$AK3093,Allocation!Q:Q)))","v":11.880125324971818},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!K:K)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!L:L)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!M:M)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!N:N)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!O:O)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!P:P)))","v":0},{"$f":"$AN3094*(SUMIF(Datastore!$A:$A,$AD3094&$AE3094&\"|\"&$AF3094&$AG3094&$AH3094&$AI3094&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3094,1,IF($AM3094,SUMIF(Allocation!$A:$A,$AC3094&$AJ3094,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3094&$AJ3094&\"|\"&$AK3094,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!K:K)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!L:L)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!M:M)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!N:N)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!O:O)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!P:P)))","v":0},{"$f":"$AN3095*(SUMIF(Datastore!$A:$A,$AD3095&$AE3095&\"|\"&$AF3095&$AG3095&$AH3095&$AI3095&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3095,1,IF($AM3095,SUMIF(Allocation!$A:$A,$AC3095&$AJ3095,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3095&$AJ3095&\"|\"&$AK3095,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3091:F3095)","v":0},0,1.1064615177525263,1.3743052616658222,7.8139211785185108,6.3166560787235042,{"$f":"SUM(L3091:L3095)","v":11.880125324971818},{"$f":"SUM(M3091:M3094)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!K:K)))","v":4.9961259242867531},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!L:L)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!M:M)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!N:N)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!O:O)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!P:P)))","v":0},{"$f":"$AN3099*(SUMIF(Datastore!$A:$A,$AD3099&$AE3099&\"|\"&$AF3099&$AG3099&$AH3099&$AI3099&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3099,1,IF($AM3099,SUMIF(Allocation!$A:$A,$AC3099&$AJ3099,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3099&$AJ3099&\"|\"&$AK3099,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"G",1,"x",0,1,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!K:K)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!L:L)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!M:M)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!N:N)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!O:O)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!P:P)))","v":0},{"$f":"$AN3100*(SUMIF(Datastore!$A:$A,$AD3100&$AE3100&\"|\"&$AF3100&$AG3100&$AH3100&$AI3100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3100,1,IF($AM3100,SUMIF(Allocation!$A:$A,$AC3100&$AJ3100,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3100&$AJ3100&\"|\"&$AK3100,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"R",1,"x",0,1,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!K:K)))","v":0},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!L:L)))","v":0},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!M:M)))","v":9.9581536597727371},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!N:N)))","v":12.368747354992399},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!O:O)))","v":70.325290606666599},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!P:P)))","v":56.849904708511545},{"$f":"$AN3101*(SUMIF(Datastore!$A:$A,$AD3101&$AE3101&\"|\"&$AF3101&$AG3101&$AH3101&$AI3101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3101,1,IF($AM3101,SUMIF(Allocation!$A:$A,$AC3101&$AJ3101,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3101&$AJ3101&\"|\"&$AK3101,Allocation!Q:Q)))","v":106.92112792474637},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"M",1,"x",0,1,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!K:K)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!L:L)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!M:M)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!N:N)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!O:O)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!P:P)))","v":0},{"$f":"$AN3102*(SUMIF(Datastore!$A:$A,$AD3102&$AE3102&\"|\"&$AF3102&$AG3102&$AH3102&$AI3102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3102,1,IF($AM3102,SUMIF(Allocation!$A:$A,$AC3102&$AJ3102,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3102&$AJ3102&\"|\"&$AK3102,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"Q",1,"x",0,1,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!K:K)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!L:L)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!M:M)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!N:N)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!O:O)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!P:P)))","v":0},{"$f":"$AN3103*(SUMIF(Datastore!$A:$A,$AD3103&$AE3103&\"|\"&$AF3103&$AG3103&$AH3103&$AI3103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3103,1,IF($AM3103,SUMIF(Allocation!$A:$A,$AC3103&$AJ3103,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3103&$AJ3103&\"|\"&$AK3103,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"D",1,"x",0,1,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3099:F3103)","v":4.9961259242867531},0,9.9581536597727371,12.368747354992399,70.325290606666599,56.849904708511545,{"$f":"SUM(L3099:L3103)","v":106.92112792474637},{"$f":"SUM(M3099:M3102)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!K:K)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!L:L)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!M:M)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!N:N)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!O:O)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!P:P)))","v":0},{"$f":"$AN3107*(SUMIF(Datastore!$A:$A,$AD3107&$AE3107&\"|\"&$AF3107&$AG3107&$AH3107&$AI3107&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3107,1,IF($AM3107,SUMIF(Allocation!$A:$A,$AC3107&$AJ3107,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3107&$AJ3107&\"|\"&$AK3107,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"G",1,"AE**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!K:K)))","v":0},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!L:L)))","v":0},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!M:M)))","v":0},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!N:N)))","v":196.66124087272496},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!O:O)))","v":0},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!P:P)))","v":121.24243677079961},{"$f":"$AN3108*(SUMIF(Datastore!$A:$A,$AD3108&$AE3108&\"|\"&$AF3108&$AG3108&$AH3108&$AI3108&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3108,1,IF($AM3108,SUMIF(Allocation!$A:$A,$AC3108&$AJ3108,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3108&$AJ3108&\"|\"&$AK3108,Allocation!Q:Q)))","v":124.26275079600589},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"R",1,"AE**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!K:K)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!L:L)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!M:M)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!N:N)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!O:O)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!P:P)))","v":0},{"$f":"$AN3109*(SUMIF(Datastore!$A:$A,$AD3109&$AE3109&\"|\"&$AF3109&$AG3109&$AH3109&$AI3109&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3109,1,IF($AM3109,SUMIF(Allocation!$A:$A,$AC3109&$AJ3109,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3109&$AJ3109&\"|\"&$AK3109,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"M",1,"AE**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!K:K)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!L:L)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!M:M)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!N:N)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!O:O)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!P:P)))","v":0},{"$f":"$AN3110*(SUMIF(Datastore!$A:$A,$AD3110&$AE3110&\"|\"&$AF3110&$AG3110&$AH3110&$AI3110&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3110,1,IF($AM3110,SUMIF(Allocation!$A:$A,$AC3110&$AJ3110,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3110&$AJ3110&\"|\"&$AK3110,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"Q",1,"AE**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!K:K)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!L:L)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!M:M)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!N:N)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!O:O)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!P:P)))","v":0},{"$f":"$AN3111*(SUMIF(Datastore!$A:$A,$AD3111&$AE3111&\"|\"&$AF3111&$AG3111&$AH3111&$AI3111&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3111,1,IF($AM3111,SUMIF(Allocation!$A:$A,$AC3111&$AJ3111,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3111&$AJ3111&\"|\"&$AK3111,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"D",1,"AE**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3107:F3111)","v":0},0,0,196.66124087272496,0,121.24243677079961,{"$f":"SUM(L3107:L3111)","v":124.26275079600589},{"$f":"SUM(M3107:M3110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!K:K)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!L:L)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!M:M)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!N:N)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!O:O)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!P:P)))","v":0},{"$f":"$AN3115*(SUMIF(Datastore!$A:$A,$AD3115&$AE3115&\"|\"&$AF3115&$AG3115&$AH3115&$AI3115&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3115,1,IF($AM3115,SUMIF(Allocation!$A:$A,$AC3115&$AJ3115,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3115&$AJ3115&\"|\"&$AK3115,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!K:K)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!L:L)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!M:M)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!N:N)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!O:O)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!P:P)))","v":0},{"$f":"$AN3116*(SUMIF(Datastore!$A:$A,$AD3116&$AE3116&\"|\"&$AF3116&$AG3116&$AH3116&$AI3116&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3116,1,IF($AM3116,SUMIF(Allocation!$A:$A,$AC3116&$AJ3116,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3116&$AJ3116&\"|\"&$AK3116,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!K:K)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!L:L)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!M:M)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!N:N)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!O:O)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!P:P)))","v":0},{"$f":"$AN3117*(SUMIF(Datastore!$A:$A,$AD3117&$AE3117&\"|\"&$AF3117&$AG3117&$AH3117&$AI3117&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3117,1,IF($AM3117,SUMIF(Allocation!$A:$A,$AC3117&$AJ3117,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3117&$AJ3117&\"|\"&$AK3117,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!K:K)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!L:L)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!M:M)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!N:N)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!O:O)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!P:P)))","v":0},{"$f":"$AN3118*(SUMIF(Datastore!$A:$A,$AD3118&$AE3118&\"|\"&$AF3118&$AG3118&$AH3118&$AI3118&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3118,1,IF($AM3118,SUMIF(Allocation!$A:$A,$AC3118&$AJ3118,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3118&$AJ3118&\"|\"&$AK3118,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!K:K)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!L:L)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!M:M)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!N:N)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!O:O)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!P:P)))","v":0},{"$f":"$AN3119*(SUMIF(Datastore!$A:$A,$AD3119&$AE3119&\"|\"&$AF3119&$AG3119&$AH3119&$AI3119&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3119,1,IF($AM3119,SUMIF(Allocation!$A:$A,$AC3119&$AJ3119,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3119&$AJ3119&\"|\"&$AK3119,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","L","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3115:F3119)","v":0},0,0,0,0,0,{"$f":"SUM(L3115:L3119)","v":0},{"$f":"SUM(M3115:M3118)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!K:K)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!L:L)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!M:M)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!N:N)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!O:O)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!P:P)))","v":0},{"$f":"$AN3123*(SUMIF(Datastore!$A:$A,$AD3123&$AE3123&\"|\"&$AF3123&$AG3123&$AH3123&$AI3123&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3123,1,IF($AM3123,SUMIF(Allocation!$A:$A,$AC3123&$AJ3123,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3123&$AJ3123&\"|\"&$AK3123,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"G",1,"AB**",0,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!K:K)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!L:L)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!M:M)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!N:N)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!O:O)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!P:P)))","v":0},{"$f":"$AN3124*(SUMIF(Datastore!$A:$A,$AD3124&$AE3124&\"|\"&$AF3124&$AG3124&$AH3124&$AI3124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3124,1,IF($AM3124,SUMIF(Allocation!$A:$A,$AC3124&$AJ3124,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3124&$AJ3124&\"|\"&$AK3124,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"R",1,"AB**",0,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!K:K)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!L:L)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!M:M)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!N:N)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!O:O)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!P:P)))","v":0},{"$f":"$AN3125*(SUMIF(Datastore!$A:$A,$AD3125&$AE3125&\"|\"&$AF3125&$AG3125&$AH3125&$AI3125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3125,1,IF($AM3125,SUMIF(Allocation!$A:$A,$AC3125&$AJ3125,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3125&$AJ3125&\"|\"&$AK3125,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"M",1,"AB**",0,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!K:K)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!L:L)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!M:M)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!N:N)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!O:O)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!P:P)))","v":0},{"$f":"$AN3126*(SUMIF(Datastore!$A:$A,$AD3126&$AE3126&\"|\"&$AF3126&$AG3126&$AH3126&$AI3126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3126,1,IF($AM3126,SUMIF(Allocation!$A:$A,$AC3126&$AJ3126,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3126&$AJ3126&\"|\"&$AK3126,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"Q",1,"AB**",0,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!K:K)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!L:L)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!M:M)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!N:N)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!O:O)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!P:P)))","v":0},{"$f":"$AN3127*(SUMIF(Datastore!$A:$A,$AD3127&$AE3127&\"|\"&$AF3127&$AG3127&$AH3127&$AI3127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3127,1,IF($AM3127,SUMIF(Allocation!$A:$A,$AC3127&$AJ3127,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3127&$AJ3127&\"|\"&$AK3127,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"D",1,"AB**",0,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3123:F3127)","v":0},0,0,0,0,0,{"$f":"SUM(L3123:L3127)","v":0},{"$f":"SUM(M3123:M3126)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3131:F3135)","v":0},0,0,0,0,0,{"$f":"SUM(L3131:L3135)","v":0},{"$f":"SUM(M3131:M3134)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3139:F3143)","v":0},0,0,0,0,0,{"$f":"SUM(L3139:L3143)","v":0},{"$f":"SUM(M3139:M3142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!K:K)))","v":0},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!L:L)))","v":89.39},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!M:M)))","v":0},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!N:N)))","v":70.2},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!O:O)))","v":1023.75},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!P:P)))","v":180.34282535281721},{"$f":"$AN3147*(SUMIF(Datastore!$A:$A,$AD3147&$AE3147&\"|\"&$AF3147&$AG3147&$AH3147&$AI3147&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3147,1,IF($AM3147,SUMIF(Allocation!$A:$A,$AC3147&$AJ3147,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3147&$AJ3147&\"|\"&$AK3147,Allocation!Q:Q)))","v":93.847292837540849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","G",1,"x",1,0,1]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!K:K)))","v":120},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!L:L)))","v":0},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!M:M)))","v":66},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!N:N)))","v":598.4},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!O:O)))","v":750.75},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!P:P)))","v":182.15123701347846},{"$f":"$AN3148*(SUMIF(Datastore!$A:$A,$AD3148&$AE3148&\"|\"&$AF3148&$AG3148&$AH3148&$AI3148&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3148,1,IF($AM3148,SUMIF(Allocation!$A:$A,$AC3148&$AJ3148,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3148&$AJ3148&\"|\"&$AK3148,Allocation!Q:Q)))","v":186.6888721065483},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","R",1,"x",1,0,1]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!K:K)))","v":0},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!L:L)))","v":0},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!M:M)))","v":0},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!N:N)))","v":0},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!O:O)))","v":15},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!P:P)))","v":0},{"$f":"$AN3149*(SUMIF(Datastore!$A:$A,$AD3149&$AE3149&\"|\"&$AF3149&$AG3149&$AH3149&$AI3149&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3149,1,IF($AM3149,SUMIF(Allocation!$A:$A,$AC3149&$AJ3149,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3149&$AJ3149&\"|\"&$AK3149,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","M",1,"x",1,0,1]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!K:K)))","v":0},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!L:L)))","v":0},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!M:M)))","v":0},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!N:N)))","v":10.799999999999999},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!O:O)))","v":13.5},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!P:P)))","v":14.087115833900942},{"$f":"$AN3150*(SUMIF(Datastore!$A:$A,$AD3150&$AE3150&\"|\"&$AF3150&$AG3150&$AH3150&$AI3150&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3150,1,IF($AM3150,SUMIF(Allocation!$A:$A,$AC3150&$AJ3150,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3150&$AJ3150&\"|\"&$AK3150,Allocation!Q:Q)))","v":14.438045051929359},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","Q",1,"x",1,0,1]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!K:K)))","v":1570.0371},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!L:L)))","v":369.2},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!M:M)))","v":33.121600000000001},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!N:N)))","v":614.72944921862597},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!O:O)))","v":814.26979518310361},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!P:P)))","v":884.25178897378998},{"$f":"$AN3151*(SUMIF(Datastore!$A:$A,$AD3151&$AE3151&\"|\"&$AF3151&$AG3151&$AH3151&$AI3151&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3151,1,IF($AM3151,SUMIF(Allocation!$A:$A,$AC3151&$AJ3151,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3151&$AJ3151&\"|\"&$AK3151,Allocation!Q:Q)))","v":934.46145890078139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,1,"C","D","?","D",1,"x",1,0,1]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3147:F3151)","v":1690.0371},458.59,99.121600000000001,1294.129449218626,2617.2697951831037,1260.8329671739866,{"$f":"SUM(L3147:L3151)","v":1229.4356688967998},{"$f":"SUM(M3147:M3150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC3158&'5.6.1'!$AJ3158&\"|\"&$AK3158,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN3158","v":193.30249888387056},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,null,null,null,null,null,1,"AQ**",null,null,1]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3155:F3159)","v":0},193.30249888387056,0,0,0,0,{"$f":"SUM(L3155:L3159)","v":0},{"$f":"SUM(M3155:M3158)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3163:F3167)","v":0},0,0,0,0,0,{"$f":"SUM(L3163:L3167)","v":0},{"$f":"SUM(M3163:M3166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"Other core water services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3175:F3179)","v":0},0,0,0,0,0,{"$f":"SUM(L3175:L3179)","v":0},{"$f":"SUM(M3175:M3178)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3183:F3187)","v":0},0,0,0,0,0,{"$f":"SUM(L3183:L3187)","v":0},{"$f":"SUM(M3183:M3186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3191:F3195)","v":0},0,0,0,0,0,{"$f":"SUM(L3191:L3195)","v":0},{"$f":"SUM(M3191:M3194)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3199:F3203)","v":0},0,0,0,0,0,{"$f":"SUM(L3199:L3203)","v":0},{"$f":"SUM(M3199:M3202)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3207:F3211)","v":0},0,0,0,0,0,{"$f":"SUM(L3207:L3211)","v":0},{"$f":"SUM(M3207:M3210)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3215:F3219)","v":0},0,0,0,0,0,{"$f":"SUM(L3215:L3219)","v":0},{"$f":"SUM(M3215:M3218)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3223:F3227)","v":0},0,0,0,0,0,{"$f":"SUM(L3223:L3227)","v":0},{"$f":"SUM(M3223:M3226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3231:F3235)","v":0},0,0,0,0,0,{"$f":"SUM(L3231:L3235)","v":0},{"$f":"SUM(M3231:M3234)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3239:F3243)","v":0},0,0,0,0,0,{"$f":"SUM(L3239:L3243)","v":0},{"$f":"SUM(M3239:M3242)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3247:F3251)","v":0},0,0,0,0,0,{"$f":"SUM(L3247:L3251)","v":0},{"$f":"SUM(M3247:M3250)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3255:F3259)","v":0},0,0,0,0,0,{"$f":"SUM(L3255:L3259)","v":0},{"$f":"SUM(M3255:M3258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3263:F3267)","v":0},0,0,0,0,0,{"$f":"SUM(L3263:L3267)","v":0},{"$f":"SUM(M3263:M3266)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3271:F3275)","v":0},0,0,0,0,0,{"$f":"SUM(L3271:L3275)","v":0},{"$f":"SUM(M3271:M3274)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3279:F3283)","v":0},0,0,0,0,0,{"$f":"SUM(L3279:L3283)","v":0},{"$f":"SUM(M3279:M3282)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3287:F3291)","v":0},0,0,0,0,0,{"$f":"SUM(L3287:L3291)","v":0},{"$f":"SUM(M3287:M3290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,"WASTEWATER VIA SEWER"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!K:K)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!L:L)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!M:M)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!N:N)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!O:O)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!P:P)))","v":0},{"$f":"$AN3299*(SUMIF(Datastore!$A:$A,$AD3299&$AE3299&\"|\"&$AF3299&$AG3299&$AH3299&$AI3299&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3299,1,IF($AM3299,SUMIF(Allocation!$A:$A,$AC3299&$AJ3299,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3299&$AJ3299&\"|\"&$AK3299,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","G",2,"x",1,0,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!K:K)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!L:L)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!M:M)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!N:N)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!O:O)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!P:P)))","v":0},{"$f":"$AN3300*(SUMIF(Datastore!$A:$A,$AD3300&$AE3300&\"|\"&$AF3300&$AG3300&$AH3300&$AI3300&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3300,1,IF($AM3300,SUMIF(Allocation!$A:$A,$AC3300&$AJ3300,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3300&$AJ3300&\"|\"&$AK3300,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","R",2,"x",1,0,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!K:K)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!L:L)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!M:M)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!N:N)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!O:O)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!P:P)))","v":0},{"$f":"$AN3301*(SUMIF(Datastore!$A:$A,$AD3301&$AE3301&\"|\"&$AF3301&$AG3301&$AH3301&$AI3301&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3301,1,IF($AM3301,SUMIF(Allocation!$A:$A,$AC3301&$AJ3301,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3301&$AJ3301&\"|\"&$AK3301,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","M",2,"x",1,0,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!K:K)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!L:L)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!M:M)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!N:N)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!O:O)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!P:P)))","v":0},{"$f":"$AN3302*(SUMIF(Datastore!$A:$A,$AD3302&$AE3302&\"|\"&$AF3302&$AG3302&$AH3302&$AI3302&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3302,1,IF($AM3302,SUMIF(Allocation!$A:$A,$AC3302&$AJ3302,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3302&$AJ3302&\"|\"&$AK3302,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","Q",2,"x",1,0,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!K:K)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!L:L)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!M:M)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!N:N)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!O:O)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!P:P)))","v":0},{"$f":"$AN3303*(SUMIF(Datastore!$A:$A,$AD3303&$AE3303&\"|\"&$AF3303&$AG3303&$AH3303&$AI3303&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3303,1,IF($AM3303,SUMIF(Allocation!$A:$A,$AC3303&$AJ3303,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3303&$AJ3303&\"|\"&$AK3303,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","D",2,"x",1,0,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3299:F3303)","v":0},0,0,0,0,0,{"$f":"SUM(L3299:L3303)","v":0},{"$f":"SUM(M3299:M3302)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!K:K)))","v":0},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!L:L)))","v":0},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!M:M)))","v":108.99},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!N:N)))","v":23.31},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!O:O)))","v":395.64},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!P:P)))","v":167.01092688856741},{"$f":"$AN3307*(SUMIF(Datastore!$A:$A,$AD3307&$AE3307&\"|\"&$AF3307&$AG3307&$AH3307&$AI3307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3307,1,IF($AM3307,SUMIF(Allocation!$A:$A,$AC3307&$AJ3307,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3307&$AJ3307&\"|\"&$AK3307,Allocation!Q:Q)))","v":335.04478725538479},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!K:K)))","v":0},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!L:L)))","v":0},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!M:M)))","v":159.20000000000002},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!N:N)))","v":486},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!O:O)))","v":381},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!P:P)))","v":156.18100705710748},{"$f":"$AN3308*(SUMIF(Datastore!$A:$A,$AD3308&$AE3308&\"|\"&$AF3308&$AG3308&$AH3308&$AI3308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3308,1,IF($AM3308,SUMIF(Allocation!$A:$A,$AC3308&$AJ3308,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3308&$AJ3308&\"|\"&$AK3308,Allocation!Q:Q)))","v":160.07168839484046},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!K:K)))","v":0},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!L:L)))","v":0},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!M:M)))","v":32},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!N:N)))","v":348.8},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!O:O)))","v":454.40000000000003},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!P:P)))","v":0},{"$f":"$AN3309*(SUMIF(Datastore!$A:$A,$AD3309&$AE3309&\"|\"&$AF3309&$AG3309&$AH3309&$AI3309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3309,1,IF($AM3309,SUMIF(Allocation!$A:$A,$AC3309&$AJ3309,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3309&$AJ3309&\"|\"&$AK3309,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!K:K)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!L:L)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!M:M)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!N:N)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!O:O)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!P:P)))","v":0},{"$f":"$AN3310*(SUMIF(Datastore!$A:$A,$AD3310&$AE3310&\"|\"&$AF3310&$AG3310&$AH3310&$AI3310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3310,1,IF($AM3310,SUMIF(Allocation!$A:$A,$AC3310&$AJ3310,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3310&$AJ3310&\"|\"&$AK3310,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!K:K)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!L:L)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!M:M)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!N:N)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!O:O)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!P:P)))","v":0},{"$f":"$AN3311*(SUMIF(Datastore!$A:$A,$AD3311&$AE3311&\"|\"&$AF3311&$AG3311&$AH3311&$AI3311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3311,1,IF($AM3311,SUMIF(Allocation!$A:$A,$AC3311&$AJ3311,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3311&$AJ3311&\"|\"&$AK3311,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3307:F3311)","v":0},0,300.19,858.11,1231.04,323.19193394567492,{"$f":"SUM(L3307:L3311)","v":495.11647565022525},{"$f":"SUM(M3307:M3310)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!K:K)))","v":0},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!L:L)))","v":0},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!M:M)))","v":0},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!N:N)))","v":80},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!O:O)))","v":247},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!P:P)))","v":0},{"$f":"$AN3315*(SUMIF(Datastore!$A:$A,$AD3315&$AE3315&\"|\"&$AF3315&$AG3315&$AH3315&$AI3315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3315,1,IF($AM3315,SUMIF(Allocation!$A:$A,$AC3315&$AJ3315,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3315&$AJ3315&\"|\"&$AK3315,Allocation!Q:Q)))","v":70218.721966963261},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","G",2,"x",1,0,{"$f":"AN3307","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!K:K)))","v":214.017},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!L:L)))","v":419.26673999999997},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!M:M)))","v":567},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!N:N)))","v":250},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!O:O)))","v":215.74},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!P:P)))","v":104.18917181309669},{"$f":"$AN3316*(SUMIF(Datastore!$A:$A,$AD3316&$AE3316&\"|\"&$AF3316&$AG3316&$AH3316&$AI3316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3316,1,IF($AM3316,SUMIF(Allocation!$A:$A,$AC3316&$AJ3316,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3316&$AJ3316&\"|\"&$AK3316,Allocation!Q:Q)))","v":105.73156259764463},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","R",2,"x",1,0,{"$f":"AN3308","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!K:K)))","v":0},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!L:L)))","v":0},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!M:M)))","v":8},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!N:N)))","v":87.2},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!O:O)))","v":220.56},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!P:P)))","v":145.49493815320011},{"$f":"$AN3317*(SUMIF(Datastore!$A:$A,$AD3317&$AE3317&\"|\"&$AF3317&$AG3317&$AH3317&$AI3317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3317,1,IF($AM3317,SUMIF(Allocation!$A:$A,$AC3317&$AJ3317,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3317&$AJ3317&\"|\"&$AK3317,Allocation!Q:Q)))","v":149.11941497835139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","M",2,"x",1,0,{"$f":"AN3309","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!K:K)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!L:L)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!M:M)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!N:N)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!O:O)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!P:P)))","v":0},{"$f":"$AN3318*(SUMIF(Datastore!$A:$A,$AD3318&$AE3318&\"|\"&$AF3318&$AG3318&$AH3318&$AI3318&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3318,1,IF($AM3318,SUMIF(Allocation!$A:$A,$AC3318&$AJ3318,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3318&$AJ3318&\"|\"&$AK3318,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","Q",2,"x",1,0,{"$f":"AN3310","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!K:K)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!L:L)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!M:M)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!N:N)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!O:O)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!P:P)))","v":0},{"$f":"$AN3319*(SUMIF(Datastore!$A:$A,$AD3319&$AE3319&\"|\"&$AF3319&$AG3319&$AH3319&$AI3319&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3319,1,IF($AM3319,SUMIF(Allocation!$A:$A,$AC3319&$AJ3319,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3319&$AJ3319&\"|\"&$AK3319,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","D",2,"x",1,0,{"$f":"AN3311","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3315:F3319)","v":214.017},419.26673999999997,575,417.2,683.3,249.6841099662968,{"$f":"SUM(L3315:L3319)","v":70473.572944539264},{"$f":"SUM(M3315:M3318)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!K:K)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!L:L)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!M:M)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!N:N)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!O:O)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!P:P)))","v":0},{"$f":"$AN3323*(SUMIF(Datastore!$A:$A,$AD3323&$AE3323&\"|\"&$AF3323&$AG3323&$AH3323&$AI3323&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3323,1,IF($AM3323,SUMIF(Allocation!$A:$A,$AC3323&$AJ3323,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3323&$AJ3323&\"|\"&$AK3323,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!K:K)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!L:L)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!M:M)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!N:N)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!O:O)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!P:P)))","v":0},{"$f":"$AN3324*(SUMIF(Datastore!$A:$A,$AD3324&$AE3324&\"|\"&$AF3324&$AG3324&$AH3324&$AI3324&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3324,1,IF($AM3324,SUMIF(Allocation!$A:$A,$AC3324&$AJ3324,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3324&$AJ3324&\"|\"&$AK3324,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!K:K)))","v":0},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!L:L)))","v":0},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!M:M)))","v":0},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!N:N)))","v":0},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!O:O)))","v":136},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!P:P)))","v":139.74090105109616},{"$f":"$AN3325*(SUMIF(Datastore!$A:$A,$AD3325&$AE3325&\"|\"&$AF3325&$AG3325&$AH3325&$AI3325&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3325,1,IF($AM3325,SUMIF(Allocation!$A:$A,$AC3325&$AJ3325,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3325&$AJ3325&\"|\"&$AK3325,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!K:K)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!L:L)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!M:M)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!N:N)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!O:O)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!P:P)))","v":0},{"$f":"$AN3326*(SUMIF(Datastore!$A:$A,$AD3326&$AE3326&\"|\"&$AF3326&$AG3326&$AH3326&$AI3326&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3326,1,IF($AM3326,SUMIF(Allocation!$A:$A,$AC3326&$AJ3326,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3326&$AJ3326&\"|\"&$AK3326,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!K:K)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!L:L)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!M:M)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!N:N)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!O:O)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!P:P)))","v":0},{"$f":"$AN3327*(SUMIF(Datastore!$A:$A,$AD3327&$AE3327&\"|\"&$AF3327&$AG3327&$AH3327&$AI3327&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3327,1,IF($AM3327,SUMIF(Allocation!$A:$A,$AC3327&$AJ3327,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3327&$AJ3327&\"|\"&$AK3327,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3323:F3327)","v":0},0,0,0,136,139.74090105109616,{"$f":"SUM(L3323:L3327)","v":0},{"$f":"SUM(M3323:M3326)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!K:K)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!L:L)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!M:M)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!N:N)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!O:O)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!P:P)))","v":0},{"$f":"$AN3331*(SUMIF(Datastore!$A:$A,$AD3331&$AE3331&\"|\"&$AF3331&$AG3331&$AH3331&$AI3331&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3331,1,IF($AM3331,SUMIF(Allocation!$A:$A,$AC3331&$AJ3331,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3331&$AJ3331&\"|\"&$AK3331,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!K:K)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!L:L)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!M:M)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!N:N)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!O:O)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!P:P)))","v":0},{"$f":"$AN3332*(SUMIF(Datastore!$A:$A,$AD3332&$AE3332&\"|\"&$AF3332&$AG3332&$AH3332&$AI3332&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3332,1,IF($AM3332,SUMIF(Allocation!$A:$A,$AC3332&$AJ3332,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3332&$AJ3332&\"|\"&$AK3332,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!K:K)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!L:L)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!M:M)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!N:N)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!O:O)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!P:P)))","v":0},{"$f":"$AN3333*(SUMIF(Datastore!$A:$A,$AD3333&$AE3333&\"|\"&$AF3333&$AG3333&$AH3333&$AI3333&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3333,1,IF($AM3333,SUMIF(Allocation!$A:$A,$AC3333&$AJ3333,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3333&$AJ3333&\"|\"&$AK3333,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!K:K)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!L:L)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!M:M)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!N:N)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!O:O)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!P:P)))","v":0},{"$f":"$AN3334*(SUMIF(Datastore!$A:$A,$AD3334&$AE3334&\"|\"&$AF3334&$AG3334&$AH3334&$AI3334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3334,1,IF($AM3334,SUMIF(Allocation!$A:$A,$AC3334&$AJ3334,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3334&$AJ3334&\"|\"&$AK3334,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!K:K)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!L:L)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!M:M)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!N:N)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!O:O)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!P:P)))","v":0},{"$f":"$AN3335*(SUMIF(Datastore!$A:$A,$AD3335&$AE3335&\"|\"&$AF3335&$AG3335&$AH3335&$AI3335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3335,1,IF($AM3335,SUMIF(Allocation!$A:$A,$AC3335&$AJ3335,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3335&$AJ3335&\"|\"&$AK3335,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3331:F3335)","v":0},0,0,0,0,0,{"$f":"SUM(L3331:L3335)","v":0},{"$f":"SUM(M3331:M3334)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!K:K)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!L:L)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!M:M)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!N:N)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!O:O)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!P:P)))","v":0},{"$f":"$AN3339*(SUMIF(Datastore!$A:$A,$AD3339&$AE3339&\"|\"&$AF3339&$AG3339&$AH3339&$AI3339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3339,1,IF($AM3339,SUMIF(Allocation!$A:$A,$AC3339&$AJ3339,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3339&$AJ3339&\"|\"&$AK3339,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"G",2,"x",0,1,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!K:K)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!L:L)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!M:M)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!N:N)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!O:O)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!P:P)))","v":0},{"$f":"$AN3340*(SUMIF(Datastore!$A:$A,$AD3340&$AE3340&\"|\"&$AF3340&$AG3340&$AH3340&$AI3340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3340,1,IF($AM3340,SUMIF(Allocation!$A:$A,$AC3340&$AJ3340,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3340&$AJ3340&\"|\"&$AK3340,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!K:K)))","v":0},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!L:L)))","v":0},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!M:M)))","v":0.72287601428074666},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!N:N)))","v":0.89786431251217358},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!O:O)))","v":5.1050091727588951},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!P:P)))","v":4.1268124525874157},{"$f":"$AN3341*(SUMIF(Datastore!$A:$A,$AD3341&$AE3341&\"|\"&$AF3341&$AG3341&$AH3341&$AI3341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3341,1,IF($AM3341,SUMIF(Allocation!$A:$A,$AC3341&$AJ3341,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3341&$AJ3341&\"|\"&$AK3341,Allocation!Q:Q)))","v":7.7615511305944649},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"M",2,"x",0,1,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!K:K)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!L:L)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!M:M)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!N:N)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!O:O)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!P:P)))","v":0},{"$f":"$AN3342*(SUMIF(Datastore!$A:$A,$AD3342&$AE3342&\"|\"&$AF3342&$AG3342&$AH3342&$AI3342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3342,1,IF($AM3342,SUMIF(Allocation!$A:$A,$AC3342&$AJ3342,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3342&$AJ3342&\"|\"&$AK3342,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"Q",2,"x",0,1,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!K:K)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!L:L)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!M:M)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!N:N)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!O:O)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!P:P)))","v":0},{"$f":"$AN3343*(SUMIF(Datastore!$A:$A,$AD3343&$AE3343&\"|\"&$AF3343&$AG3343&$AH3343&$AI3343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3343,1,IF($AM3343,SUMIF(Allocation!$A:$A,$AC3343&$AJ3343,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3343&$AJ3343&\"|\"&$AK3343,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"D",2,"x",0,1,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3339:F3343)","v":0},0,0.72287601428074666,0.89786431251217358,5.1050091727588951,4.1268124525874157,{"$f":"SUM(L3339:L3343)","v":7.7615511305944649},{"$f":"SUM(M3339:M3342)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!K:K)))","v":3.2640806183020761},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!L:L)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!M:M)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!N:N)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!O:O)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!P:P)))","v":0},{"$f":"$AN3347*(SUMIF(Datastore!$A:$A,$AD3347&$AE3347&\"|\"&$AF3347&$AG3347&$AH3347&$AI3347&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3347,1,IF($AM3347,SUMIF(Allocation!$A:$A,$AC3347&$AJ3347,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3347&$AJ3347&\"|\"&$AK3347,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"G",2,"x",0,1,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!K:K)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!L:L)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!M:M)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!N:N)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!O:O)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!P:P)))","v":0},{"$f":"$AN3348*(SUMIF(Datastore!$A:$A,$AD3348&$AE3348&\"|\"&$AF3348&$AG3348&$AH3348&$AI3348&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3348,1,IF($AM3348,SUMIF(Allocation!$A:$A,$AC3348&$AJ3348,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3348&$AJ3348&\"|\"&$AK3348,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"R",2,"x",0,1,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!K:K)))","v":0},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!L:L)))","v":0},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!M:M)))","v":6.5058841285267199},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!N:N)))","v":8.0807788126095623},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!O:O)))","v":45.945082554830059},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!P:P)))","v":37.141312073286741},{"$f":"$AN3349*(SUMIF(Datastore!$A:$A,$AD3349&$AE3349&\"|\"&$AF3349&$AG3349&$AH3349&$AI3349&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3349,1,IF($AM3349,SUMIF(Allocation!$A:$A,$AC3349&$AJ3349,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3349&$AJ3349&\"|\"&$AK3349,Allocation!Q:Q)))","v":69.853960175350181},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"M",2,"x",0,1,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!K:K)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!L:L)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!M:M)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!N:N)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!O:O)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!P:P)))","v":0},{"$f":"$AN3350*(SUMIF(Datastore!$A:$A,$AD3350&$AE3350&\"|\"&$AF3350&$AG3350&$AH3350&$AI3350&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3350,1,IF($AM3350,SUMIF(Allocation!$A:$A,$AC3350&$AJ3350,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3350&$AJ3350&\"|\"&$AK3350,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"Q",2,"x",0,1,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!K:K)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!L:L)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!M:M)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!N:N)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!O:O)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!P:P)))","v":0},{"$f":"$AN3351*(SUMIF(Datastore!$A:$A,$AD3351&$AE3351&\"|\"&$AF3351&$AG3351&$AH3351&$AI3351&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3351,1,IF($AM3351,SUMIF(Allocation!$A:$A,$AC3351&$AJ3351,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3351&$AJ3351&\"|\"&$AK3351,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"D",2,"x",0,1,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3347:F3351)","v":3.2640806183020761},0,6.5058841285267199,8.0807788126095623,45.945082554830059,37.141312073286741,{"$f":"SUM(L3347:L3351)","v":69.853960175350181},{"$f":"SUM(M3347:M3350)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!K:K)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!L:L)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!M:M)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!N:N)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!O:O)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!P:P)))","v":0},{"$f":"$AN3355*(SUMIF(Datastore!$A:$A,$AD3355&$AE3355&\"|\"&$AF3355&$AG3355&$AH3355&$AI3355&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3355,1,IF($AM3355,SUMIF(Allocation!$A:$A,$AC3355&$AJ3355,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3355&$AJ3355&\"|\"&$AK3355,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"G",2,"AE**",0,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!K:K)))","v":0},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!L:L)))","v":0},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!M:M)))","v":0},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!N:N)))","v":136.67209246060835},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!O:O)))","v":0},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!P:P)))","v":84.258888304341795},{"$f":"$AN3356*(SUMIF(Datastore!$A:$A,$AD3356&$AE3356&\"|\"&$AF3356&$AG3356&$AH3356&$AI3356&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3356,1,IF($AM3356,SUMIF(Allocation!$A:$A,$AC3356&$AJ3356,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3356&$AJ3356&\"|\"&$AK3356,Allocation!Q:Q)))","v":86.357891828784176},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"R",2,"AE**",0,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!K:K)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!L:L)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!M:M)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!N:N)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!O:O)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!P:P)))","v":0},{"$f":"$AN3357*(SUMIF(Datastore!$A:$A,$AD3357&$AE3357&\"|\"&$AF3357&$AG3357&$AH3357&$AI3357&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3357,1,IF($AM3357,SUMIF(Allocation!$A:$A,$AC3357&$AJ3357,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3357&$AJ3357&\"|\"&$AK3357,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"M",2,"AE**",0,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!K:K)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!L:L)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!M:M)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!N:N)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!O:O)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!P:P)))","v":0},{"$f":"$AN3358*(SUMIF(Datastore!$A:$A,$AD3358&$AE3358&\"|\"&$AF3358&$AG3358&$AH3358&$AI3358&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3358,1,IF($AM3358,SUMIF(Allocation!$A:$A,$AC3358&$AJ3358,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3358&$AJ3358&\"|\"&$AK3358,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"Q",2,"AE**",0,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!K:K)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!L:L)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!M:M)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!N:N)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!O:O)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!P:P)))","v":0},{"$f":"$AN3359*(SUMIF(Datastore!$A:$A,$AD3359&$AE3359&\"|\"&$AF3359&$AG3359&$AH3359&$AI3359&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3359,1,IF($AM3359,SUMIF(Allocation!$A:$A,$AC3359&$AJ3359,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3359&$AJ3359&\"|\"&$AK3359,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"D",2,"AE**",0,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3355:F3359)","v":0},0,0,136.67209246060835,0,84.258888304341795,{"$f":"SUM(L3355:L3359)","v":86.357891828784176},{"$f":"SUM(M3355:M3358)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!K:K)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!L:L)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!M:M)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!N:N)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!O:O)))","v":0},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!P:P)))","v":243.51907021404256},{"$f":"$AN3363*(SUMIF(Datastore!$A:$A,$AD3363&$AE3363&\"|\"&$AF3363&$AG3363&$AH3363&$AI3363&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3363,1,IF($AM3363,SUMIF(Allocation!$A:$A,$AC3363&$AJ3363,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3363&$AJ3363&\"|\"&$AK3363,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!K:K)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!L:L)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!M:M)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!N:N)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!O:O)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!P:P)))","v":0},{"$f":"$AN3364*(SUMIF(Datastore!$A:$A,$AD3364&$AE3364&\"|\"&$AF3364&$AG3364&$AH3364&$AI3364&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3364,1,IF($AM3364,SUMIF(Allocation!$A:$A,$AC3364&$AJ3364,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3364&$AJ3364&\"|\"&$AK3364,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!K:K)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!L:L)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!M:M)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!N:N)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!O:O)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!P:P)))","v":0},{"$f":"$AN3365*(SUMIF(Datastore!$A:$A,$AD3365&$AE3365&\"|\"&$AF3365&$AG3365&$AH3365&$AI3365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3365,1,IF($AM3365,SUMIF(Allocation!$A:$A,$AC3365&$AJ3365,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3365&$AJ3365&\"|\"&$AK3365,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!K:K)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!L:L)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!M:M)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!N:N)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!O:O)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!P:P)))","v":0},{"$f":"$AN3366*(SUMIF(Datastore!$A:$A,$AD3366&$AE3366&\"|\"&$AF3366&$AG3366&$AH3366&$AI3366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3366,1,IF($AM3366,SUMIF(Allocation!$A:$A,$AC3366&$AJ3366,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3366&$AJ3366&\"|\"&$AK3366,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!K:K)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!L:L)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!M:M)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!N:N)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!O:O)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!P:P)))","v":0},{"$f":"$AN3367*(SUMIF(Datastore!$A:$A,$AD3367&$AE3367&\"|\"&$AF3367&$AG3367&$AH3367&$AI3367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3367,1,IF($AM3367,SUMIF(Allocation!$A:$A,$AC3367&$AJ3367,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3367&$AJ3367&\"|\"&$AK3367,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3363:F3367)","v":0},0,0,0,0,243.51907021404256,{"$f":"SUM(L3363:L3367)","v":0},{"$f":"SUM(M3363:M3366)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!K:K)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!L:L)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!M:M)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!N:N)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!O:O)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!P:P)))","v":0},{"$f":"$AN3371*(SUMIF(Datastore!$A:$A,$AD3371&$AE3371&\"|\"&$AF3371&$AG3371&$AH3371&$AI3371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3371,1,IF($AM3371,SUMIF(Allocation!$A:$A,$AC3371&$AJ3371,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3371&$AJ3371&\"|\"&$AK3371,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!K:K)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!L:L)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!M:M)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!N:N)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!O:O)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!P:P)))","v":0},{"$f":"$AN3372*(SUMIF(Datastore!$A:$A,$AD3372&$AE3372&\"|\"&$AF3372&$AG3372&$AH3372&$AI3372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3372,1,IF($AM3372,SUMIF(Allocation!$A:$A,$AC3372&$AJ3372,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3372&$AJ3372&\"|\"&$AK3372,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!K:K)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!L:L)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!M:M)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!N:N)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!O:O)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!P:P)))","v":0},{"$f":"$AN3373*(SUMIF(Datastore!$A:$A,$AD3373&$AE3373&\"|\"&$AF3373&$AG3373&$AH3373&$AI3373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3373,1,IF($AM3373,SUMIF(Allocation!$A:$A,$AC3373&$AJ3373,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3373&$AJ3373&\"|\"&$AK3373,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!K:K)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!L:L)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!M:M)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!N:N)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!O:O)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!P:P)))","v":0},{"$f":"$AN3374*(SUMIF(Datastore!$A:$A,$AD3374&$AE3374&\"|\"&$AF3374&$AG3374&$AH3374&$AI3374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3374,1,IF($AM3374,SUMIF(Allocation!$A:$A,$AC3374&$AJ3374,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3374&$AJ3374&\"|\"&$AK3374,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!K:K)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!L:L)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!M:M)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!N:N)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!O:O)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!P:P)))","v":0},{"$f":"$AN3375*(SUMIF(Datastore!$A:$A,$AD3375&$AE3375&\"|\"&$AF3375&$AG3375&$AH3375&$AI3375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3375,1,IF($AM3375,SUMIF(Allocation!$A:$A,$AC3375&$AJ3375,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3375&$AJ3375&\"|\"&$AK3375,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3371:F3375)","v":0},0,0,0,0,0,{"$f":"SUM(L3371:L3375)","v":0},{"$f":"SUM(M3371:M3374)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3379:F3383)","v":0},0,0,0,0,0,{"$f":"SUM(L3379:L3383)","v":0},{"$f":"SUM(M3379:M3382)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3387:F3391)","v":0},0,0,0,0,0,{"$f":"SUM(L3387:L3391)","v":0},{"$f":"SUM(M3387:M3390)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!K:K)))","v":0},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!L:L)))","v":55.037999999999997},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!M:M)))","v":64.010000000000005},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!N:N)))","v":194.98599999999999},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!O:O)))","v":437.10999999999996},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!P:P)))","v":311.7403726058626},{"$f":"$AN3395*(SUMIF(Datastore!$A:$A,$AD3395&$AE3395&\"|\"&$AF3395&$AG3395&$AH3395&$AI3395&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3395,1,IF($AM3395,SUMIF(Allocation!$A:$A,$AC3395&$AJ3395,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3395&$AJ3395&\"|\"&$AK3395,Allocation!Q:Q)))","v":4341.7198827619459},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","G",2,"x",1,0,{"$f":"AN3299","v":1}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!K:K)))","v":0},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!L:L)))","v":0},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!M:M)))","v":275.8},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!N:N)))","v":161},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!O:O)))","v":190.20999999999998},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!P:P)))","v":343.16152520985173},{"$f":"$AN3396*(SUMIF(Datastore!$A:$A,$AD3396&$AE3396&\"|\"&$AF3396&$AG3396&$AH3396&$AI3396&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3396,1,IF($AM3396,SUMIF(Allocation!$A:$A,$AC3396&$AJ3396,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3396&$AJ3396&\"|\"&$AK3396,Allocation!Q:Q)))","v":351.71014560307134},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","R",2,"x",1,0,{"$f":"AN3300","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!K:K)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!L:L)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!M:M)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!N:N)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!O:O)))","v":45.839999999999989},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!P:P)))","v":0},{"$f":"$AN3397*(SUMIF(Datastore!$A:$A,$AD3397&$AE3397&\"|\"&$AF3397&$AG3397&$AH3397&$AI3397&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3397,1,IF($AM3397,SUMIF(Allocation!$A:$A,$AC3397&$AJ3397,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3397&$AJ3397&\"|\"&$AK3397,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","M",2,"x",1,0,{"$f":"AN3301","v":1}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!K:K)))","v":0},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!L:L)))","v":0},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!M:M)))","v":0},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!N:N)))","v":25.199999999999996},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!O:O)))","v":31.499999999999996},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!P:P)))","v":32.869936945768863},{"$f":"$AN3398*(SUMIF(Datastore!$A:$A,$AD3398&$AE3398&\"|\"&$AF3398&$AG3398&$AH3398&$AI3398&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3398,1,IF($AM3398,SUMIF(Allocation!$A:$A,$AC3398&$AJ3398,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3398&$AJ3398&\"|\"&$AK3398,Allocation!Q:Q)))","v":33.688771787835165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","Q",2,"x",1,0,{"$f":"AN3302","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!K:K)))","v":2434},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!L:L)))","v":586.9},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!M:M)))","v":0},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!N:N)))","v":941.51175899895168},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!O:O)))","v":666.22074151344839},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!P:P)))","v":723.47873643310072},{"$f":"$AN3399*(SUMIF(Datastore!$A:$A,$AD3399&$AE3399&\"|\"&$AF3399&$AG3399&$AH3399&$AI3399&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3399,1,IF($AM3399,SUMIF(Allocation!$A:$A,$AC3399&$AJ3399,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3399&$AJ3399&\"|\"&$AK3399,Allocation!Q:Q)))","v":764.55937546427549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","D",2,"x",1,0,{"$f":"AN3303","v":1}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3395:F3399)","v":2434},641.93799999999999,339.81,1322.6977589989517,1370.8807415134484,1411.2505711945839,{"$f":"SUM(L3395:L3399)","v":5491.6781756171276},{"$f":"SUM(M3395:M3398)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC3406&'5.6.1'!$AJ3406&\"|\"&$AK3406,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN3406","v":126.28883851967275},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,null,null,null,null,null,2,"AQ**",null,null,{"$f":"AN3299","v":1}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3403:F3407)","v":0},126.28883851967275,0,0,0,0,{"$f":"SUM(L3403:L3407)","v":0},{"$f":"SUM(M3403:M3406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3411:F3415)","v":0},0,0,0,0,0,{"$f":"SUM(L3411:L3415)","v":0},{"$f":"SUM(M3411:M3414)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"TRADE WASTE"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!K:K)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!L:L)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!M:M)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!N:N)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!O:O)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!P:P)))","v":0},{"$f":"$AN3422*(SUMIF(Datastore!$A:$A,$AD3422&$AE3422&\"|\"&$AF3422&$AG3422&$AH3422&$AI3422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3422,1,IF($AM3422,SUMIF(Allocation!$A:$A,$AC3422&$AJ3422,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3422&$AJ3422&\"|\"&$AK3422,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","G",2,"x",1,0,{"$f":"1-AN3299","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!K:K)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!L:L)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!M:M)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!N:N)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!O:O)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!P:P)))","v":0},{"$f":"$AN3423*(SUMIF(Datastore!$A:$A,$AD3423&$AE3423&\"|\"&$AF3423&$AG3423&$AH3423&$AI3423&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3423,1,IF($AM3423,SUMIF(Allocation!$A:$A,$AC3423&$AJ3423,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3423&$AJ3423&\"|\"&$AK3423,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","R",2,"x",1,0,{"$f":"1-AN3300","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!K:K)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!L:L)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!M:M)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!N:N)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!O:O)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!P:P)))","v":0},{"$f":"$AN3424*(SUMIF(Datastore!$A:$A,$AD3424&$AE3424&\"|\"&$AF3424&$AG3424&$AH3424&$AI3424&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3424,1,IF($AM3424,SUMIF(Allocation!$A:$A,$AC3424&$AJ3424,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3424&$AJ3424&\"|\"&$AK3424,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!K:K)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!L:L)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!M:M)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!N:N)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!O:O)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!P:P)))","v":0},{"$f":"$AN3425*(SUMIF(Datastore!$A:$A,$AD3425&$AE3425&\"|\"&$AF3425&$AG3425&$AH3425&$AI3425&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3425,1,IF($AM3425,SUMIF(Allocation!$A:$A,$AC3425&$AJ3425,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3425&$AJ3425&\"|\"&$AK3425,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!K:K)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!L:L)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!M:M)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!N:N)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!O:O)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!P:P)))","v":0},{"$f":"$AN3426*(SUMIF(Datastore!$A:$A,$AD3426&$AE3426&\"|\"&$AF3426&$AG3426&$AH3426&$AI3426&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3426,1,IF($AM3426,SUMIF(Allocation!$A:$A,$AC3426&$AJ3426,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3426&$AJ3426&\"|\"&$AK3426,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","R","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3422:F3426)","v":0},0,0,0,0,0,{"$f":"SUM(L3422:L3426)","v":0},{"$f":"SUM(M3422:M3425)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!K:K)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!L:L)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!M:M)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!N:N)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!O:O)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!P:P)))","v":0},{"$f":"$AN3430*(SUMIF(Datastore!$A:$A,$AD3430&$AE3430&\"|\"&$AF3430&$AG3430&$AH3430&$AI3430&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3430,1,IF($AM3430,SUMIF(Allocation!$A:$A,$AC3430&$AJ3430,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3430&$AJ3430&\"|\"&$AK3430,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!K:K)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!L:L)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!M:M)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!N:N)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!O:O)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!P:P)))","v":0},{"$f":"$AN3431*(SUMIF(Datastore!$A:$A,$AD3431&$AE3431&\"|\"&$AF3431&$AG3431&$AH3431&$AI3431&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3431,1,IF($AM3431,SUMIF(Allocation!$A:$A,$AC3431&$AJ3431,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3431&$AJ3431&\"|\"&$AK3431,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!K:K)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!L:L)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!M:M)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!N:N)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!O:O)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!P:P)))","v":0},{"$f":"$AN3432*(SUMIF(Datastore!$A:$A,$AD3432&$AE3432&\"|\"&$AF3432&$AG3432&$AH3432&$AI3432&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3432,1,IF($AM3432,SUMIF(Allocation!$A:$A,$AC3432&$AJ3432,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3432&$AJ3432&\"|\"&$AK3432,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!K:K)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!L:L)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!M:M)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!N:N)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!O:O)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!P:P)))","v":0},{"$f":"$AN3433*(SUMIF(Datastore!$A:$A,$AD3433&$AE3433&\"|\"&$AF3433&$AG3433&$AH3433&$AI3433&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3433,1,IF($AM3433,SUMIF(Allocation!$A:$A,$AC3433&$AJ3433,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3433&$AJ3433&\"|\"&$AK3433,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!K:K)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!L:L)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!M:M)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!N:N)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!O:O)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!P:P)))","v":0},{"$f":"$AN3434*(SUMIF(Datastore!$A:$A,$AD3434&$AE3434&\"|\"&$AF3434&$AG3434&$AH3434&$AI3434&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3434,1,IF($AM3434,SUMIF(Allocation!$A:$A,$AC3434&$AJ3434,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3434&$AJ3434&\"|\"&$AK3434,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","P","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3430:F3434)","v":0},0,0,0,0,0,{"$f":"SUM(L3430:L3434)","v":0},{"$f":"SUM(M3430:M3433)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!K:K)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!L:L)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!M:M)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!N:N)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!O:O)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!P:P)))","v":0},{"$f":"$AN3438*(SUMIF(Datastore!$A:$A,$AD3438&$AE3438&\"|\"&$AF3438&$AG3438&$AH3438&$AI3438&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3438,1,IF($AM3438,SUMIF(Allocation!$A:$A,$AC3438&$AJ3438,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3438&$AJ3438&\"|\"&$AK3438,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!K:K)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!L:L)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!M:M)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!N:N)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!O:O)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!P:P)))","v":0},{"$f":"$AN3439*(SUMIF(Datastore!$A:$A,$AD3439&$AE3439&\"|\"&$AF3439&$AG3439&$AH3439&$AI3439&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3439,1,IF($AM3439,SUMIF(Allocation!$A:$A,$AC3439&$AJ3439,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3439&$AJ3439&\"|\"&$AK3439,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!K:K)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!L:L)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!M:M)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!N:N)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!O:O)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!P:P)))","v":0},{"$f":"$AN3440*(SUMIF(Datastore!$A:$A,$AD3440&$AE3440&\"|\"&$AF3440&$AG3440&$AH3440&$AI3440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3440,1,IF($AM3440,SUMIF(Allocation!$A:$A,$AC3440&$AJ3440,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3440&$AJ3440&\"|\"&$AK3440,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!K:K)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!L:L)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!M:M)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!N:N)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!O:O)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!P:P)))","v":0},{"$f":"$AN3441*(SUMIF(Datastore!$A:$A,$AD3441&$AE3441&\"|\"&$AF3441&$AG3441&$AH3441&$AI3441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3441,1,IF($AM3441,SUMIF(Allocation!$A:$A,$AC3441&$AJ3441,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3441&$AJ3441&\"|\"&$AK3441,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!K:K)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!L:L)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!M:M)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!N:N)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!O:O)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!P:P)))","v":0},{"$f":"$AN3442*(SUMIF(Datastore!$A:$A,$AD3442&$AE3442&\"|\"&$AF3442&$AG3442&$AH3442&$AI3442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3442,1,IF($AM3442,SUMIF(Allocation!$A:$A,$AC3442&$AJ3442,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3442&$AJ3442&\"|\"&$AK3442,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","T","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3438:F3442)","v":0},0,0,0,0,0,{"$f":"SUM(L3438:L3442)","v":0},{"$f":"SUM(M3438:M3441)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!K:K)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!L:L)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!M:M)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!N:N)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!O:O)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!P:P)))","v":0},{"$f":"$AN3446*(SUMIF(Datastore!$A:$A,$AD3446&$AE3446&\"|\"&$AF3446&$AG3446&$AH3446&$AI3446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3446,1,IF($AM3446,SUMIF(Allocation!$A:$A,$AC3446&$AJ3446,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3446&$AJ3446&\"|\"&$AK3446,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!K:K)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!L:L)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!M:M)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!N:N)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!O:O)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!P:P)))","v":0},{"$f":"$AN3447*(SUMIF(Datastore!$A:$A,$AD3447&$AE3447&\"|\"&$AF3447&$AG3447&$AH3447&$AI3447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3447,1,IF($AM3447,SUMIF(Allocation!$A:$A,$AC3447&$AJ3447,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3447&$AJ3447&\"|\"&$AK3447,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!K:K)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!L:L)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!M:M)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!N:N)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!O:O)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!P:P)))","v":0},{"$f":"$AN3448*(SUMIF(Datastore!$A:$A,$AD3448&$AE3448&\"|\"&$AF3448&$AG3448&$AH3448&$AI3448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3448,1,IF($AM3448,SUMIF(Allocation!$A:$A,$AC3448&$AJ3448,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3448&$AJ3448&\"|\"&$AK3448,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!K:K)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!L:L)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!M:M)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!N:N)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!O:O)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!P:P)))","v":0},{"$f":"$AN3449*(SUMIF(Datastore!$A:$A,$AD3449&$AE3449&\"|\"&$AF3449&$AG3449&$AH3449&$AI3449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3449,1,IF($AM3449,SUMIF(Allocation!$A:$A,$AC3449&$AJ3449,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3449&$AJ3449&\"|\"&$AK3449,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!K:K)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!L:L)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!M:M)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!N:N)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!O:O)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!P:P)))","v":0},{"$f":"$AN3450*(SUMIF(Datastore!$A:$A,$AD3450&$AE3450&\"|\"&$AF3450&$AG3450&$AH3450&$AI3450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3450,1,IF($AM3450,SUMIF(Allocation!$A:$A,$AC3450&$AJ3450,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3450&$AJ3450&\"|\"&$AK3450,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","S","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3446:F3450)","v":0},0,0,0,0,0,{"$f":"SUM(L3446:L3450)","v":0},{"$f":"SUM(M3446:M3449)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!K:K)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!L:L)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!M:M)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!N:N)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!O:O)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!P:P)))","v":0},{"$f":"$AN3454*(SUMIF(Datastore!$A:$A,$AD3454&$AE3454&\"|\"&$AF3454&$AG3454&$AH3454&$AI3454&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3454,1,IF($AM3454,SUMIF(Allocation!$A:$A,$AC3454&$AJ3454,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3454&$AJ3454&\"|\"&$AK3454,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!K:K)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!L:L)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!M:M)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!N:N)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!O:O)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!P:P)))","v":0},{"$f":"$AN3455*(SUMIF(Datastore!$A:$A,$AD3455&$AE3455&\"|\"&$AF3455&$AG3455&$AH3455&$AI3455&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3455,1,IF($AM3455,SUMIF(Allocation!$A:$A,$AC3455&$AJ3455,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3455&$AJ3455&\"|\"&$AK3455,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","R",2,"x",1,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!K:K)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!L:L)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!M:M)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!N:N)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!O:O)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!P:P)))","v":0},{"$f":"$AN3456*(SUMIF(Datastore!$A:$A,$AD3456&$AE3456&\"|\"&$AF3456&$AG3456&$AH3456&$AI3456&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3456,1,IF($AM3456,SUMIF(Allocation!$A:$A,$AC3456&$AJ3456,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3456&$AJ3456&\"|\"&$AK3456,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","M",2,"x",1,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!K:K)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!L:L)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!M:M)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!N:N)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!O:O)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!P:P)))","v":0},{"$f":"$AN3457*(SUMIF(Datastore!$A:$A,$AD3457&$AE3457&\"|\"&$AF3457&$AG3457&$AH3457&$AI3457&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3457,1,IF($AM3457,SUMIF(Allocation!$A:$A,$AC3457&$AJ3457,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3457&$AJ3457&\"|\"&$AK3457,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","Q",2,"x",1,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!K:K)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!L:L)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!M:M)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!N:N)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!O:O)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!P:P)))","v":0},{"$f":"$AN3458*(SUMIF(Datastore!$A:$A,$AD3458&$AE3458&\"|\"&$AF3458&$AG3458&$AH3458&$AI3458&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3458,1,IF($AM3458,SUMIF(Allocation!$A:$A,$AC3458&$AJ3458,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3458&$AJ3458&\"|\"&$AK3458,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","M","?","D",2,"x",1,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3454:F3458)","v":0},0,0,0,0,0,{"$f":"SUM(L3454:L3458)","v":0},{"$f":"SUM(M3454:M3457)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!K:K)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!L:L)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!M:M)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!N:N)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!O:O)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!P:P)))","v":0},{"$f":"$AN3462*(SUMIF(Datastore!$A:$A,$AD3462&$AE3462&\"|\"&$AF3462&$AG3462&$AH3462&$AI3462&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3462,1,IF($AM3462,SUMIF(Allocation!$A:$A,$AC3462&$AJ3462,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3462&$AJ3462&\"|\"&$AK3462,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!K:K)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!L:L)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!M:M)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!N:N)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!O:O)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!P:P)))","v":0},{"$f":"$AN3463*(SUMIF(Datastore!$A:$A,$AD3463&$AE3463&\"|\"&$AF3463&$AG3463&$AH3463&$AI3463&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3463,1,IF($AM3463,SUMIF(Allocation!$A:$A,$AC3463&$AJ3463,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3463&$AJ3463&\"|\"&$AK3463,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"R",2,"x",0,1,{"$f":"1-AN3388","v":1}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!K:K)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!L:L)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!M:M)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!N:N)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!O:O)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!P:P)))","v":0},{"$f":"$AN3464*(SUMIF(Datastore!$A:$A,$AD3464&$AE3464&\"|\"&$AF3464&$AG3464&$AH3464&$AI3464&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3464,1,IF($AM3464,SUMIF(Allocation!$A:$A,$AC3464&$AJ3464,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3464&$AJ3464&\"|\"&$AK3464,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!K:K)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!L:L)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!M:M)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!N:N)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!O:O)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!P:P)))","v":0},{"$f":"$AN3465*(SUMIF(Datastore!$A:$A,$AD3465&$AE3465&\"|\"&$AF3465&$AG3465&$AH3465&$AI3465&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3465,1,IF($AM3465,SUMIF(Allocation!$A:$A,$AC3465&$AJ3465,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3465&$AJ3465&\"|\"&$AK3465,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!K:K)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!L:L)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!M:M)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!N:N)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!O:O)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!P:P)))","v":0},{"$f":"$AN3466*(SUMIF(Datastore!$A:$A,$AD3466&$AE3466&\"|\"&$AF3466&$AG3466&$AH3466&$AI3466&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3466,1,IF($AM3466,SUMIF(Allocation!$A:$A,$AC3466&$AJ3466,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3466&$AJ3466&\"|\"&$AK3466,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","I",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3462:F3466)","v":0},0,0,0,0,0,{"$f":"SUM(L3462:L3466)","v":0},{"$f":"SUM(M3462:M3465)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!K:K)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!L:L)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!M:M)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!N:N)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!O:O)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!P:P)))","v":0},{"$f":"$AN3470*(SUMIF(Datastore!$A:$A,$AD3470&$AE3470&\"|\"&$AF3470&$AG3470&$AH3470&$AI3470&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3470,1,IF($AM3470,SUMIF(Allocation!$A:$A,$AC3470&$AJ3470,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3470&$AJ3470&\"|\"&$AK3470,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"G",2,"x",0,1,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!K:K)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!L:L)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!M:M)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!N:N)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!O:O)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!P:P)))","v":0},{"$f":"$AN3471*(SUMIF(Datastore!$A:$A,$AD3471&$AE3471&\"|\"&$AF3471&$AG3471&$AH3471&$AI3471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3471,1,IF($AM3471,SUMIF(Allocation!$A:$A,$AC3471&$AJ3471,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3471&$AJ3471&\"|\"&$AK3471,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"R",2,"x",0,1,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!K:K)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!L:L)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!M:M)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!N:N)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!O:O)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!P:P)))","v":0},{"$f":"$AN3472*(SUMIF(Datastore!$A:$A,$AD3472&$AE3472&\"|\"&$AF3472&$AG3472&$AH3472&$AI3472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3472,1,IF($AM3472,SUMIF(Allocation!$A:$A,$AC3472&$AJ3472,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3472&$AJ3472&\"|\"&$AK3472,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"M",2,"x",0,1,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!K:K)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!L:L)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!M:M)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!N:N)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!O:O)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!P:P)))","v":0},{"$f":"$AN3473*(SUMIF(Datastore!$A:$A,$AD3473&$AE3473&\"|\"&$AF3473&$AG3473&$AH3473&$AI3473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3473,1,IF($AM3473,SUMIF(Allocation!$A:$A,$AC3473&$AJ3473,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3473&$AJ3473&\"|\"&$AK3473,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"Q",2,"x",0,1,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!K:K)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!L:L)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!M:M)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!N:N)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!O:O)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!P:P)))","v":0},{"$f":"$AN3474*(SUMIF(Datastore!$A:$A,$AD3474&$AE3474&\"|\"&$AF3474&$AG3474&$AH3474&$AI3474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3474,1,IF($AM3474,SUMIF(Allocation!$A:$A,$AC3474&$AJ3474,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3474&$AJ3474&\"|\"&$AK3474,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,40,5,"C","C",5,"D",2,"x",0,1,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3470:F3474)","v":0},0,0,0,0,0,{"$f":"SUM(L3470:L3474)","v":0},{"$f":"SUM(M3470:M3473)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!K:K)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!L:L)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!M:M)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!N:N)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!O:O)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!P:P)))","v":0},{"$f":"$AN3478*(SUMIF(Datastore!$A:$A,$AD3478&$AE3478&\"|\"&$AF3478&$AG3478&$AH3478&$AI3478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3478,1,IF($AM3478,SUMIF(Allocation!$A:$A,$AC3478&$AJ3478,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3478&$AJ3478&\"|\"&$AK3478,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"G",2,"AE**",0,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!K:K)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!L:L)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!M:M)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!N:N)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!O:O)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!P:P)))","v":0},{"$f":"$AN3479*(SUMIF(Datastore!$A:$A,$AD3479&$AE3479&\"|\"&$AF3479&$AG3479&$AH3479&$AI3479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3479,1,IF($AM3479,SUMIF(Allocation!$A:$A,$AC3479&$AJ3479,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3479&$AJ3479&\"|\"&$AK3479,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"R",2,"AE**",0,0,0]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!K:K)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!L:L)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!M:M)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!N:N)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!O:O)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!P:P)))","v":0},{"$f":"$AN3480*(SUMIF(Datastore!$A:$A,$AD3480&$AE3480&\"|\"&$AF3480&$AG3480&$AH3480&$AI3480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3480,1,IF($AM3480,SUMIF(Allocation!$A:$A,$AC3480&$AJ3480,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3480&$AJ3480&\"|\"&$AK3480,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"M",2,"AE**",0,0,0]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!K:K)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!L:L)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!M:M)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!N:N)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!O:O)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!P:P)))","v":0},{"$f":"$AN3481*(SUMIF(Datastore!$A:$A,$AD3481&$AE3481&\"|\"&$AF3481&$AG3481&$AH3481&$AI3481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3481,1,IF($AM3481,SUMIF(Allocation!$A:$A,$AC3481&$AJ3481,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3481&$AJ3481&\"|\"&$AK3481,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"Q",2,"AE**",0,0,0]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!K:K)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!L:L)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!M:M)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!N:N)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!O:O)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!P:P)))","v":0},{"$f":"$AN3482*(SUMIF(Datastore!$A:$A,$AD3482&$AE3482&\"|\"&$AF3482&$AG3482&$AH3482&$AI3482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3482,1,IF($AM3482,SUMIF(Allocation!$A:$A,$AC3482&$AJ3482,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3482&$AJ3482&\"|\"&$AK3482,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","E",5,"D",2,"AE**",0,0,0]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3478:F3482)","v":0},0,0,0,0,0,{"$f":"SUM(L3478:L3482)","v":0},{"$f":"SUM(M3478:M3481)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!K:K)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!L:L)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!M:M)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!N:N)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!O:O)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!P:P)))","v":0},{"$f":"$AN3486*(SUMIF(Datastore!$A:$A,$AD3486&$AE3486&\"|\"&$AF3486&$AG3486&$AH3486&$AI3486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3486,1,IF($AM3486,SUMIF(Allocation!$A:$A,$AC3486&$AJ3486,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3486&$AJ3486&\"|\"&$AK3486,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","G",2,"x",1,0,0]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!K:K)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!L:L)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!M:M)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!N:N)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!O:O)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!P:P)))","v":0},{"$f":"$AN3487*(SUMIF(Datastore!$A:$A,$AD3487&$AE3487&\"|\"&$AF3487&$AG3487&$AH3487&$AI3487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3487,1,IF($AM3487,SUMIF(Allocation!$A:$A,$AC3487&$AJ3487,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3487&$AJ3487&\"|\"&$AK3487,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","R",2,"x",1,0,{"$f":"1-AN3364","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!K:K)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!L:L)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!M:M)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!N:N)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!O:O)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!P:P)))","v":0},{"$f":"$AN3488*(SUMIF(Datastore!$A:$A,$AD3488&$AE3488&\"|\"&$AF3488&$AG3488&$AH3488&$AI3488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3488,1,IF($AM3488,SUMIF(Allocation!$A:$A,$AC3488&$AJ3488,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3488&$AJ3488&\"|\"&$AK3488,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","M",2,"x",1,0,{"$f":"1-AN3365","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!K:K)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!L:L)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!M:M)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!N:N)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!O:O)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!P:P)))","v":0},{"$f":"$AN3489*(SUMIF(Datastore!$A:$A,$AD3489&$AE3489&\"|\"&$AF3489&$AG3489&$AH3489&$AI3489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3489,1,IF($AM3489,SUMIF(Allocation!$A:$A,$AC3489&$AJ3489,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3489&$AJ3489&\"|\"&$AK3489,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","Q",2,"x",1,0,{"$f":"1-AN3366","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!K:K)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!L:L)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!M:M)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!N:N)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!O:O)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!P:P)))","v":0},{"$f":"$AN3490*(SUMIF(Datastore!$A:$A,$AD3490&$AE3490&\"|\"&$AF3490&$AG3490&$AH3490&$AI3490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3490,1,IF($AM3490,SUMIF(Allocation!$A:$A,$AC3490&$AJ3490,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3490&$AJ3490&\"|\"&$AK3490,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","L","?","D",2,"x",1,0,{"$f":"1-AN3367","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3486:F3490)","v":0},0,0,0,0,0,{"$f":"SUM(L3486:L3490)","v":0},{"$f":"SUM(M3486:M3489)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!K:K)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!L:L)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!M:M)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!N:N)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!O:O)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!P:P)))","v":0},{"$f":"$AN3494*(SUMIF(Datastore!$A:$A,$AD3494&$AE3494&\"|\"&$AF3494&$AG3494&$AH3494&$AI3494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3494,1,IF($AM3494,SUMIF(Allocation!$A:$A,$AC3494&$AJ3494,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3494&$AJ3494&\"|\"&$AK3494,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"G",2,"AB**",0,0,{"$f":"1-AN3371","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!K:K)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!L:L)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!M:M)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!N:N)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!O:O)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!P:P)))","v":0},{"$f":"$AN3495*(SUMIF(Datastore!$A:$A,$AD3495&$AE3495&\"|\"&$AF3495&$AG3495&$AH3495&$AI3495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3495,1,IF($AM3495,SUMIF(Allocation!$A:$A,$AC3495&$AJ3495,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3495&$AJ3495&\"|\"&$AK3495,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"R",2,"AB**",0,0,{"$f":"1-AN3372","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!K:K)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!L:L)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!M:M)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!N:N)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!O:O)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!P:P)))","v":0},{"$f":"$AN3496*(SUMIF(Datastore!$A:$A,$AD3496&$AE3496&\"|\"&$AF3496&$AG3496&$AH3496&$AI3496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3496,1,IF($AM3496,SUMIF(Allocation!$A:$A,$AC3496&$AJ3496,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3496&$AJ3496&\"|\"&$AK3496,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"M",2,"AB**",0,0,{"$f":"1-AN3373","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!K:K)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!L:L)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!M:M)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!N:N)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!O:O)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!P:P)))","v":0},{"$f":"$AN3497*(SUMIF(Datastore!$A:$A,$AD3497&$AE3497&\"|\"&$AF3497&$AG3497&$AH3497&$AI3497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3497,1,IF($AM3497,SUMIF(Allocation!$A:$A,$AC3497&$AJ3497,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3497&$AJ3497&\"|\"&$AK3497,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"Q",2,"AB**",0,0,{"$f":"1-AN3374","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!K:K)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!L:L)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!M:M)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!N:N)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!O:O)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!P:P)))","v":0},{"$f":"$AN3498*(SUMIF(Datastore!$A:$A,$AD3498&$AE3498&\"|\"&$AF3498&$AG3498&$AH3498&$AI3498&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3498,1,IF($AM3498,SUMIF(Allocation!$A:$A,$AC3498&$AJ3498,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3498&$AJ3498&\"|\"&$AK3498,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,5,"C","B",5,"D",2,"AB**",0,0,{"$f":"1-AN3375","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3494:F3498)","v":0},0,0,0,0,0,{"$f":"SUM(L3494:L3498)","v":0},{"$f":"SUM(M3494:M3497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3502:F3506)","v":0},0,0,0,0,0,{"$f":"SUM(L3502:L3506)","v":0},{"$f":"SUM(M3502:M3505)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3510:F3514)","v":0},0,0,0,0,0,{"$f":"SUM(L3510:L3514)","v":0},{"$f":"SUM(M3510:M3513)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000",{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!K:K)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!L:L)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!M:M)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!N:N)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!O:O)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!P:P)))","v":0},{"$f":"$AN3518*(SUMIF(Datastore!$A:$A,$AD3518&$AE3518&\"|\"&$AF3518&$AG3518&$AH3518&$AI3518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3518,1,IF($AM3518,SUMIF(Allocation!$A:$A,$AC3518&$AJ3518,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3518&$AJ3518&\"|\"&$AK3518,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","G",2,"x",1,0,{"$f":"1-AN3395","v":0}]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000",{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!K:K)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!L:L)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!M:M)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!N:N)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!O:O)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!P:P)))","v":0},{"$f":"$AN3519*(SUMIF(Datastore!$A:$A,$AD3519&$AE3519&\"|\"&$AF3519&$AG3519&$AH3519&$AI3519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3519,1,IF($AM3519,SUMIF(Allocation!$A:$A,$AC3519&$AJ3519,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3519&$AJ3519&\"|\"&$AK3519,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","R",2,"x",1,0,{"$f":"1-AN3396","v":0}]
[null,null,null,"value of capex - improvements","$'000",{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!K:K)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!L:L)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!M:M)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!N:N)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!O:O)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!P:P)))","v":0},{"$f":"$AN3520*(SUMIF(Datastore!$A:$A,$AD3520&$AE3520&\"|\"&$AF3520&$AG3520&$AH3520&$AI3520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3520,1,IF($AM3520,SUMIF(Allocation!$A:$A,$AC3520&$AJ3520,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3520&$AJ3520&\"|\"&$AK3520,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","M",2,"x",1,0,{"$f":"1-AN3397","v":0}]
[null,null,null,"value of capex - compliance","$'000",{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!K:K)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!L:L)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!M:M)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!N:N)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!O:O)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!P:P)))","v":0},{"$f":"$AN3521*(SUMIF(Datastore!$A:$A,$AD3521&$AE3521&\"|\"&$AF3521&$AG3521&$AH3521&$AI3521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3521,1,IF($AM3521,SUMIF(Allocation!$A:$A,$AC3521&$AJ3521,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3521&$AJ3521&\"|\"&$AK3521,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","Q",2,"x",1,0,{"$f":"1-AN3398","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets",null,{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!K:K),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!K:K)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!L:L),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!L:L)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!M:M),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!M:M)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!N:N),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!N:N)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!O:O),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!O:O)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!P:P),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!P:P)))","v":0},{"$f":"$AN3522*(SUMIF(Datastore!$A:$A,$AD3522&$AE3522&\"|\"&$AF3522&$AG3522&$AH3522&$AI3522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)/1000)*IF($AL3522,1,IF($AM3522,SUMIF(Allocation!$A:$A,$AC3522&$AJ3522,Allocation!Q:Q),SUMIF(Allocation!$A:$A,$AC3522&$AJ3522&\"|\"&$AK3522,Allocation!Q:Q)))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,2,"C","D","?","D",2,"x",1,0,{"$f":"1-AN3399","v":0}]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3518:F3522)","v":0},0,0,0,0,0,{"$f":"SUM(L3518:L3522)","v":0},{"$f":"SUM(M3518:M3521)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000",0,{"$f":"SUMIF(Allocation!$A:$A,'5.6.1'!$AC3529&'5.6.1'!$AJ3529&\"|\"&$AK3529,Allocation!M:M)*('Opening values'!$AF$40+'Opening values'!$AF$41+'Opening values'!$AF$76+'Opening values'!$AF$157)*$AN3529","v":0},0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,88,null,null,null,null,null,2,"AQ**",null,null,{"$f":"1-AN3406","v":0}]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3526:F3530)","v":0},0,0,0,0,0,{"$f":"SUM(L3526:L3530)","v":0},{"$f":"SUM(M3526:M3529)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3534:F3538)","v":0},0,0,0,0,0,{"$f":"SUM(L3534:L3538)","v":0},{"$f":"SUM(M3534:M3537)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Other core wastewater services"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3545:F3549)","v":0},0,0,0,0,0,{"$f":"SUM(L3545:L3549)","v":0},{"$f":"SUM(M3545:M3548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3553:F3557)","v":0},0,0,0,0,0,{"$f":"SUM(L3553:L3557)","v":0},{"$f":"SUM(M3553:M3556)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3561:F3565)","v":0},0,0,0,0,0,{"$f":"SUM(L3561:L3565)","v":0},{"$f":"SUM(M3561:M3564)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3569:F3573)","v":0},0,0,0,0,0,{"$f":"SUM(L3569:L3573)","v":0},{"$f":"SUM(M3569:M3572)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3577:F3581)","v":0},0,0,0,0,0,{"$f":"SUM(L3577:L3581)","v":0},{"$f":"SUM(M3577:M3580)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3585:F3589)","v":0},0,0,0,0,0,{"$f":"SUM(L3585:L3589)","v":0},{"$f":"SUM(M3585:M3588)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3593:F3597)","v":0},0,0,0,0,0,{"$f":"SUM(L3593:L3597)","v":0},{"$f":"SUM(M3593:M3596)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3601:F3605)","v":0},0,0,0,0,0,{"$f":"SUM(L3601:L3605)","v":0},{"$f":"SUM(M3601:M3604)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3609:F3613)","v":0},0,0,0,0,0,{"$f":"SUM(L3609:L3613)","v":0},{"$f":"SUM(M3609:M3612)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3617:F3621)","v":0},0,0,0,0,0,{"$f":"SUM(L3617:L3621)","v":0},{"$f":"SUM(M3617:M3620)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3625:F3629)","v":0},0,0,0,0,0,{"$f":"SUM(L3625:L3629)","v":0},{"$f":"SUM(M3625:M3628)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3633:F3637)","v":0},0,0,0,0,0,{"$f":"SUM(L3633:L3637)","v":0},{"$f":"SUM(M3633:M3636)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3641:F3645)","v":0},0,0,0,0,0,{"$f":"SUM(L3641:L3645)","v":0},{"$f":"SUM(M3641:M3644)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3649:F3653)","v":0},0,0,0,0,0,{"$f":"SUM(L3649:L3653)","v":0},{"$f":"SUM(M3649:M3652)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3657:F3661)","v":0},0,0,0,0,0,{"$f":"SUM(L3657:L3661)","v":0},{"$f":"SUM(M3657:M3660)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"AGGREGATE NON-REGULATED SERVICES"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3668:F3672)","v":0},0,0,0,0,0,{"$f":"SUM(L3668:L3672)","v":0},{"$f":"SUM(M3668:M3671)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3676:F3680)","v":0},0,0,0,0,0,{"$f":"SUM(L3676:L3680)","v":0},{"$f":"SUM(M3676:M3679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3684:F3688)","v":0},0,0,0,0,0,{"$f":"SUM(L3684:L3688)","v":0},{"$f":"SUM(M3684:M3687)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3692:F3696)","v":0},0,0,0,0,0,{"$f":"SUM(L3692:L3696)","v":0},{"$f":"SUM(M3692:M3695)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3700:F3704)","v":0},0,0,0,0,0,{"$f":"SUM(L3700:L3704)","v":0},{"$f":"SUM(M3700:M3703)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3708:F3712)","v":0},0,0,0,0,0,{"$f":"SUM(L3708:L3712)","v":0},{"$f":"SUM(M3708:M3711)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3716:F3720)","v":0},0,0,0,0,0,{"$f":"SUM(L3716:L3720)","v":0},{"$f":"SUM(M3716:M3719)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3724:F3728)","v":0},0,0,0,0,0,{"$f":"SUM(L3724:L3728)","v":0},{"$f":"SUM(M3724:M3727)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3732:F3736)","v":0},0,0,0,0,0,{"$f":"SUM(L3732:L3736)","v":0},{"$f":"SUM(M3732:M3735)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3740:F3744)","v":0},0,0,0,0,0,{"$f":"SUM(L3740:L3744)","v":0},{"$f":"SUM(M3740:M3743)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3748:F3752)","v":0},0,0,0,0,0,{"$f":"SUM(L3748:L3752)","v":0},{"$f":"SUM(M3748:M3751)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3756:F3760)","v":0},0,0,0,0,0,{"$f":"SUM(L3756:L3760)","v":0},{"$f":"SUM(M3756:M3759)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3764:F3768)","v":0},0,0,0,0,0,{"$f":"SUM(L3764:L3768)","v":0},{"$f":"SUM(M3764:M3767)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets","$'000"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3772:F3776)","v":0},0,0,0,0,0,{"$f":"SUM(L3772:L3776)","v":0},{"$f":"SUM(M3772:M3775)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"}]
[null,null,null,"value of capex - new","$'000"]
[null,null,null,"value of capex - renewal of existing infrastructure","$'000"]
[null,null,null,"value of capex - improvements","$'000"]
[null,null,null,"value of capex - compliance","$'000"]
[null,null,null,"value of Contributed, donated and gifted assets"]
[null,null,null,"Total capital expenditure","$'000",{"$f":"SUM(F3780:F3784)","v":0},0,0,0,0,0,{"$f":"SUM(L3780:L3784)","v":0},{"$f":"SUM(M3780:M3783)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Geographic Area / Service / Asset Class",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA$10","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F$11","v":2009},{"$f":"G$11","v":2010},{"$f":"H$11","v":2011},{"$f":"I$11","v":2012},{"$f":"J$11","v":2013},{"$f":"K$11","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA$11","v":"Supporting Documents"}]
[]
[null,{"$f":"\"Total\"","v":"Total"}]
[null,"Water"]
[null,null,"Drinking water",null,"$'000",{"$f":"SUM(F32,F40,F48,F56,F64,F72,F80,F88,F96,F104,F112,F120,F128,F136,F144)+SUM(F788,F796,F804,F812,F820,F828,F836,F844,F852,F860,F868,F876,F884,F892,F900)+SUM(F1544,F1552,F1560,F1568,F1576,F1584,F1592,F1600,F1608,F1616,F1624,F1632,F1640+F1648,F1656)+SUM(F2300,F2308,F2316,F2324,F2332,F2340,F2348,F2356,F2364,F2372,F2380,F2388,F2396,F2404,F2412)+SUM(F3056,F3064,F3072,F3080,F3088,F3096,F3104,F3112,F3120,F3128,F3136,F3144,F3152,F3160,F3168)","v":97171.92976290865},85158.598910186382,60183.611640668045,78999.914677408728,104205.65799378529,92074.434579254244,{"$f":"SUM(L32,L40,L48,L56,L64,L72,L80,L88,L96,L104,L112,L120,L128,L136,L144)+SUM(L788,L796,L804,L812,L820,L828,L836,L844,L852,L860,L868,L876,L884,L892,L900)+SUM(L1544,L1552,L1560,L1568,L1576,L1584,L1592,L1600,L1608,L1616,L1624,L1632,L1640+L1648,L1656)+SUM(L2300,L2308,L2316,L2324,L2332,L2340,L2348,L2356,L2364,L2372,L2380,L2388,L2396,L2404,L2412)+SUM(L3056,L3064,L3072,L3080,L3088,L3096,L3104,L3112,L3120,L3128,L3136,L3144,L3152,L3160,L3168)","v":89912.703492024913},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other core water services",null,"$'000",{"$f":"SUM(F156,F164,F172,F180,F188,F196,F204,F212,F220,F228,F236,F244,F252,F260,F268)+SUM(F912,F920,F928,F936,F944,F952,F960,F968,F976,F984,F992,F1000,F1008,F1016,F1024)+SUM(F1668,F1676,F1684,F1692,F1700,F1708,F1716,F1724,F1732,F1740,F1748,F1756,F1764,F1772,F1780)+SUM(F2424,F2432,F2440,F2448,F2456,F2464,F2472,F2480,F2488,F2496,F2504,F2512,F2520,F2528,F2536)+SUM(F3180,F3188,F3196,F3204,F3212,F3220,F3228:F3229,F3236,F3244,F3252,F3260,F3268,F3276,F3284,F3292)","v":0},0,0,0,0,0,{"$f":"SUM(L156,L164,L172,L180,L188,L196,L204,L212,L220,L228,L236,L244,L252,L260,L268)+SUM(L912,L920,L928,L936,L944,L952,L960,L968,L976,L984,L992,L1000,L1008,L1016,L1024)+SUM(L1668,L1676,L1684,L1692,L1700,L1708,L1716,L1724,L1732,L1740,L1748,L1756,L1764,L1772,L1780)+SUM(L2424,L2432,L2440,L2448,L2456,L2464,L2472,L2480,L2488,L2496,L2504,L2512,L2520,L2528,L2536)+SUM(L3180,L3188,L3196,L3204,L3212,L3220,L3228:L3229,L3236,L3244,L3252,L3260,L3268,L3276,L3284,L3292)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL WATER CAPITAL EXPENDITURE",null,null,"$'000",{"$f":"SUM(F3791:F3793)","v":97171.92976290865},85158.598910186382,60183.611640668045,78999.914677408728,104205.65799378529,92074.434579254244,{"$f":"SUM(L3791:L3793)","v":89912.703492024913},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer",null,"$'000",{"$f":"SUM(F280,F288,F296,F304,F312,F320,F328,F336,F344,F352,F360,F368,F376,F384,F392)+SUM(F1036,F1044,F1052,F1060,F1068,F1076,F1084,F1092,F1100,F1108,F1116,F1124,F1132,F1140,F1148)+SUM(F1792,F1800,F1808:F1809,F1816,F1824,F1832,F1840,F1848,F1856,F1864,F1872,F1880,F1888,F1896,F1904)+SUM(F2548,F2556,F2564,F2572,F2580,F2588,F2596,F2604,F2612,F2620,F2628,F2636,F2644,F2652,F2660)+SUM(F3304,F3312,F3320,F3328,F3336,F3344,F3352,F3360,F3368,F3376,F3384,F3392,F3400,F3408,F3416)","v":74785.432532647625},137383.5630869336,84958.696351617604,120812.60398483835,218383.70455546174,379876.63563831238,{"$f":"SUM(L280,L288,L296,L304,L312,L320,L328,L336,L344,L352,L360,L368,L376,L384,L392)+SUM(L1036,L1044,L1052,L1060,L1068,L1076,L1084,L1092,L1100,L1108,L1116,L1124,L1132,L1140,L1148)+SUM(L1792,L1800,L1808:L1809,L1816,L1824,L1832,L1840,L1848,L1856,L1864,L1872,L1880,L1888,L1896,L1904)+SUM(L2548,L2556,L2564,L2572,L2580,L2588,L2596,L2604,L2612,L2620,L2628,L2636,L2644,L2652,L2660)+SUM(L3304,L3312,L3320,L3328,L3336,L3344,L3352,L3360,L3368,L3376,L3384,L3392,L3400,L3408,L3416)","v":322461.62455130811},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Trade waste",null,"$'000",{"$f":"SUM(F403,F411,F419,F427,F435,F443,F451,F459,F467,F475,F483,F491,F499,F507,F515)+SUM(F1159,F1167,F1175,F1183,F1191,F1199,F1207,F1215,F1223,F1231,F1239,F1247,F1255,F1263,F1271)+SUM(F1915,F1923,F1931,F1939,F1947,F1955,F1963,F1971,F1979,F1987,F1995,F2003,F2011,F2019,F2027)+SUM(F2671,F2679,F2687,F2695,F2703,F2711,F2719,F2727,F2735,F2743,F2751,F2759,F2767,F2775,F2783)+SUM(F3427,F3435,F3443,F3451,F3459,F3467,F3475,F3483,F3491,F3499,F3507,F3515,F3523,F3531,F3539)","v":10544.516284443716},19841.324042879976,12602.244407714374,16411.440045372932,31650.68738019796,44430.829295998119,{"$f":"SUM(L403,L411,L419,L427,L435,L443,L451,L459,L467,L475,L483,L491,L499,L507,L515)+SUM(L1159,L1167,L1175,L1183,L1191,L1199,L1207,L1215,L1223,L1231,L1239,L1247,L1255,L1263,L1271)+SUM(L1915,L1923,L1931,L1939,L1947,L1955,L1963,L1971,L1979,L1987,L1995,L2003,L2011,L2019,L2027)+SUM(L2671,L2679,L2687,L2695,L2703,L2711,L2719,L2727,L2735,L2743,L2751,L2759,L2767,L2775,L2783)+SUM(L3427,L3435,L3443,L3451,L3459,L3467,L3475,L3483,L3491,L3499,L3507,L3515,L3523,L3531,L3539)","v":38974.694268114879},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other core wastewater services",null,"$'000",{"$f":"SUM(F526,F534,F542,F550,F558,F566,F574,F582,F590,F598,F606,F614,F622,F630,F638)+ SUM(F1282,F1290,F1298,F1306,F1314,F1322,F1330,F1338,F1346,F1354,F1362,F1370,F1378,F1386,F1394)+SUM(F2046,F2054,F2062,F2070,F2078,F2086,F2038,F2094,F2102,F2110,F2118,F2126,F2134,F2142,F2150)+SUM(F2794,F2802,F2810,F2818,F2826,F2834,F2842,F2850,F2858,F2866,F2874,F2882,F2890,F2898,F2906)+SUM(F3550,F3558,F3566,F3574,F3582,F3590,F3598,F3606,F3614,F3622,F3630,F3638,F3646,F3654,F3662)","v":0},0,0,0,0,0,{"$f":"SUM(L526,L534,L542,L550,L558,L566,L574,L582,L590,L598,L606,L614,L622,L630,L638)+ SUM(L1282,L1290,L1298,L1306,L1314,L1322,L1330,L1338,L1346,L1354,L1362,L1370,L1378,L1386,L1394)+SUM(L2046,L2054,L2062,L2070,L2078,L2086,L2038,L2094,L2102,L2110,L2118,L2126,L2134,L2142,L2150)+SUM(L2794,L2802,L2810,L2818,L2826,L2834,L2842,L2850,L2858,L2866,L2874,L2882,L2890,L2898,L2906)+SUM(L3550,L3558,L3566,L3574,L3582,L3590,L3598,L3606,L3614,L3622,L3630,L3638,L3646,L3654,L3662)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL WATER CAPITAL EXPENDITURE",null,null,"$'000",{"$f":"SUM(F3797:F3799)","v":85329.948817091339},157224.88712981358,97560.940759331977,137224.04403021128,250034.39193565969,424307.46493431053,{"$f":"SUM(L3797:L3799)","v":361436.31881942297},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services",null,"$'000",{"$f":"SUM(F649,F657,F665,F673,F681,F689,F697,F705,F713,F721,F729,F737,F745,F753,F761)+SUM(F1405,F1413,F1421,F1429,F1437,F1445,F1453,F1461,F1469,F1477,F1485,F1493,F1501,F1509,F1517)+SUM(F2161,F2169,F2177,F2185,F2193,F2201,F2209,F2217,F2273,F2265,F2257,F2249,F2241,F2233,F2225)+SUM(F2917,F2925,F2933,F2941,F2949,F2957,F2965,F2973,F2981,F2989,F2997,F3005,F3013,F3021,F3029)+SUM(F3673,F3681,F3689,F3697,F3705,F3713,F3721,F3729,F3737,F3745,F3753,F3761,F3769,F3777,F3785)","v":0},0,0,0,0,0,{"$f":"SUM(L649,L657,L665,L673,L681,L689,L697,L705,L713,L721,L729,L737,L745,L753,L761)+SUM(L1405,L1413,L1421,L1429,L1437,L1445,L1453,L1461,L1469,L1477,L1485,L1493,L1501,L1509,L1517)+SUM(L2161,L2169,L2177,L2185,L2193,L2201,L2209,L2217,L2273,L2265,L2257,L2249,L2241,L2233,L2225)+SUM(L2917,L2925,L2933,L2941,L2949,L2957,L2965,L2973,L2981,L2989,L2997,L3005,L3013,L3021,L3029)+SUM(L3673,L3681,L3689,L3697,L3705,L3713,L3721,L3729,L3737,L3745,L3753,L3761,L3769,L3777,L3785)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL WATER CAPITAL EXPENDITURE",null,null,"$'000",{"$f":"SUM(F3803,F3800,F3794)","v":182501.87857999999},242383.48603999996,157744.55240000002,216223.95870762001,354240.04992944497,516381.89951356477,{"$f":"SUM(L3803,L3800,L3794)","v":451349.02231144789},0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",null,"?","C","?","?","W"]
[null,null,null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G))/1000","v":182501.87858000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G))/1000+'Opening values'!AF40+'Opening values'!AF157+'Opening values'!AF76+'Opening values'!AF41","v":242383.48603999996},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G))/1000","v":157744.55240000004},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G))/1000","v":216223.95870761972},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G))/1000","v":354240.04992944514},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G))/1000","v":516381.8995135646},{"$f":"(SUMIF(Datastore!$A:$A,$AC3809&$AE3809&\"|\"&$AF3809&$AG3809&$AH3809&$AI3809&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$AC3808&$AE3808&\"|\"&$AF3808&$AG3808&$AH3808&$AI3808&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G))/1000","v":451349.02231144806},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",null,"?","C","?","?","?"]
[null,null,null,null,null,{"$f":"F3805-F3809","v":0},{"$f":"G3805-G3809","v":0},0,2.9103830456733704E-10,0,0,0]

{"sheet":"5.6.2","index":25,"n_rows":2121,"n_cols":78,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[12,7,12,11],[12,13,12,25],[12,33,13,33],[12,29,13,29],[12,31,13,31],[12,32,13,32]]}
[null,null,null,"Yes"]
[null,null,null,"No"]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Capital Expenditure for \",'Business Details'!$D$9,\" - \")","v":"Capital Expenditure for Queensland Urban Utilities - "}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[]
[]
[null,null,"Project Name","Geographic Area",null,"Service Category",null,"Driver (% Allocation )",null,null,null,null,null,"Asset Class (% allocation)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year of Commissioning",null,"Indexation Rate Applied","Indexation included in entry","Total Capital Expenditure as Commissioned",null,null,"Capital Expenditure as Incurred For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supporting"]
[null,null,null,"(dropdown list)",null,"(dropdown list)",null,"Growth","Renewals","Compliance","Improvement","Donated ",null,"Reservoirs","Pump stations","Treatment","Telemetry & control ","Meters","Billing systems","Corporate systems","Sundry property, plant & equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains",null,"Project Description",null,null,null,null,null,null,"Unit",null,{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"AM14+1","v":2014},{"$f":"AN14+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Documents",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"BY14","v":" "}]
[]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"No",null,"$"]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,14,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367},null,null,null,null,null,"$"]
[null,15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367},null,null,null,null,null,"$"]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,18,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,19,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,20,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,21,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,22,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,23,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,24,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,25,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,26,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,27,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,28,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,29,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,30,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,31,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,32,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,33,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,34,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$",null,null,null,null,null,{"$f":"Allocation!$K$168","v":0.83871939111753335}]
[null,35,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,36,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,37,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[null,38,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$"]
[]
[]
[]
[null,"Total Expenditure",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"$'000",null,{"$f":"SUM(AK16:AK53)","v":0},{"$f":"SUM(AL16:AL53)","v":0},{"$f":"SUM(AM16:AM53)","v":0},{"$f":"SUMIF($C:$C,\"=Revenue\",AN:AN)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AO57=('5.6.1'!L22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AP57=('5.6.1'!M22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AQ57=('5.6.1'!N22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AR57=('5.6.1'!O22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AS57=('5.6.1'!P22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AT57=('5.6.1'!Q22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AU57=('5.6.1'!R22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AV57=('5.6.1'!S22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AW57=('5.6.1'!T22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AX57=('5.6.1'!U22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AY57=('5.6.1'!V22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(AZ57=('5.6.1'!W22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(BA57=('5.6.1'!X22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}},{"$f":"IF(BB57=('5.6.1'!Y22+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!+'5.6.1'!#REF!),\"OK\",\"check\")","v":{"$error":"#REF!"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Brisbane"}]
[{"$f":"'Business Details'!D13","v":"Ipswich"}]
[{"$f":"'Business Details'!D14","v":"Lockyer Valley"}]
[{"$f":"'Business Details'!D15","v":"Scenic Rim"}]
[{"$f":"'Business Details'!D16","v":"Somerset"}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
["Other Core Waste-water Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
["Aggregate Non-regulated Services",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
["Driver type"]
["Growth"]
["Renewal of Existing Infrastructure"]
["Improvements",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
["compliance",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$151","v":0.85548729216857367}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]

{"sheet":"5.7.1","index":26,"n_rows":666,"n_cols":33,"rows_kept":666,"cut":false,"hidden":false,"merged":[[67,1,68,1],[125,1,126,1],[183,1,184,1],[241,1,242,1],[0,26,2,28],[241,26,242,26],[9,26,10,26],[67,26,68,26],[125,26,126,26],[183,26,184,26]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond 2013, additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[]
[null,{"$f":"CONCATENATE(\"Contributed Assets for \",'Business Details'!$D$9)","v":"Contributed Assets for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[null,"Geographic Area / Activity / Service",null,null,null,{"$f":"'5.1.1'!F12","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Supporting Documents"]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J11+1","v":2014},{"$f":"K11+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[null,null,null,null,null,"V5","V5","V5","V5","V5","V5","V5"]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C12,\" - \",'Business Details'!D12)","v":"Geographic Area 1 - Brisbane"},null,null,null,{"$f":"F20+F40+F78+F98+F136+F156+F194+F214+F252+F272","v":145268.46386999998},187133.20581999994,142531.25857999999,115910.36635279999,137689.06091989999,149380.02418514417,{"$f":"L20+L40+L78+L98+L136+L156+L194+L214+L252+L272","v":153311.55677809528}]
[null,null,null,null,null,{"$f":"-11091.4+(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G))*$AF15/1000","v":145268.52572000003},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G))*$AF15/1000","v":187134.20839000001},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G))*$AF15/1000","v":142531.25906000001},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G))*$AF15/1000","v":115910.36646560002},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G))*$AF15/1000","v":137689.06091989999},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G))*$AF15/1000","v":149380.02418514414},{"$f":"(SUMIF(Datastore!$A:$A,$AD15&\"|\"&$AE15&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AD16&\"|\"&$AE15&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G))*$AF15/1000","v":153311.55677809528},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist&Prod","Item","Sign","Allocation"]
[null,"WATER - Activity level",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??1","RC??",-1]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??2"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F24+F30","v":24643},23425.807000000001,12772.475,17943.590869088515,19751.930501513281,21590.698806037984,{"$f":"L24+L30","v":22561.235464078185},{"$f":"M24++M30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",26409.557689999998,42831.954079999996,22787.2768,14228.1096203,20940.404790199998,21222.765701427659,{"$f":"L25+L31","v":19697.35229039663},{"$f":"M25++M31","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",1802.2241300000001,3904.0714500000004,0,0,0,0,{"$f":"L26+L32","v":0},{"$f":"M26++M32","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F17:F19)","v":52854.781820000004},{"$f":"SUM(G17:G19)","v":70161.83253},{"$f":"SUM(H17:H19)","v":35559.751799999998},{"$f":"SUM(I17:I19)","v":32171.700489388517},{"$f":"SUM(J17:J19)","v":40692.33529171328},{"$f":"SUM(K17:K19)","v":42813.464507465644},42258.587754474815,{"$f":"SUM(M17:M19)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":24643},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":23425.807000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":12772.475},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":17943.590869088515},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":19751.930501513281},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":21590.698806037984},{"$f":"SUMIF(Datastore!$A:$A,$AD24&\"|\"&$AE24&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF24*$AG24/1000","v":22561.235464078185},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":26409.557689999998},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":42831.954079999996},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":22787.2768},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":14228.1096203},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":20940.404790199998},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":21222.765701427659},{"$f":"SUMIF(Datastore!$A:$A,$AD25&\"|\"&$AE25&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF25*$AG25/1000","v":19697.35229039663},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":1802.2241300000001},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":3904.0714500000004},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD26&\"|\"&$AE26&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF26*$AG26/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,401,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F24:F26)","v":52854.781820000004},{"$f":"SUM(G24:G26)","v":70161.83253},{"$f":"SUM(H24:H26)","v":35559.751799999998},{"$f":"SUM(I24:I26)","v":32171.700489388517},{"$f":"SUM(J24:J26)","v":40692.33529171328},{"$f":"SUM(K24:K26)","v":42813.464507465644},42258.587754474815,{"$f":"SUM(M24:M26)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F30:F32)","v":0},{"$f":"SUM(G30:G32)","v":0},{"$f":"SUM(H30:H32)","v":0},{"$f":"SUM(I30:I32)","v":0},{"$f":"SUM(J30:J32)","v":0},{"$f":"SUM(K30:K32)","v":0},0,{"$f":"SUM(M30:M32)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F44+F50+F56","v":20566},{"$f":"G44+G50+G56","v":20250.867999999999},28309.817999999999,19637.939224138503,20137.900779225671,21447.031920658301,{"$f":"L44+L50+L56","v":22227.879027500414},{"$f":"M44+M50+M56","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F45+F51+F57","v":32456.933510000003},50708.677989999989,51445.385890000005,37449.365728100005,44441.2282595,44004.947439731142,{"$f":"L45+L51+L57","v":38174.870016796289},{"$f":"M45+M51+M57","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",1246.0301400000001,8099.4040000000005,0,0,0,0,{"$f":"L46+L52+L58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F37:F39)","v":54268.963650000005},{"$f":"SUM(G37:G39)","v":79058.949989999979},{"$f":"SUM(H37:H39)","v":79755.203890000004},{"$f":"SUM(I37:I39)","v":57087.304952238512},{"$f":"SUM(J37:J39)","v":64579.129038725674},{"$f":"SUM(K37:K39)","v":65451.979360389443},60402.749044296703,{"$f":"SUM(M37:M39)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":17593.951650738887},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":17324.360229383219},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":24218.689542605145},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":16800.007450629269},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":17227.718207579179},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":18347.663262856935},{"$f":"SUMIF(Datastore!$A:$A,$AD44&\"|\"&$AE44&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF44*$AG44/1000","v":19015.668039886958},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"C??D",1,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":27766.49416056534},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":43380.629623113244},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":44010.873869603449},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":32037.456480162855},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":38018.906024365147},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":37645.673327236007},{"$f":"SUMIF(Datastore!$A:$A,$AD45&\"|\"&$AE45&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF45*$AG45/1000","v":32658.116179556331},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"RCDC",-1,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":1065.9629504290288},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":6928.9371961393144},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD46&\"|\"&$AE46&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF46*$AG46/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"RCSU",-1,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F44:F46)","v":46426.408761733255},67633.927048635785,68229.56341220859,48837.463930792124,55246.624231944326,55993.336590092942,{"$f":"SUM(L44:L46)","v":51673.784219443289},{"$f":"SUM(M44:M46)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E44","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":2972.0483492611138},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":2926.5077706167808},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":4091.1284573948542},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":2837.9317735092345},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":2910.1825716464923},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":3099.3686578013671},{"$f":"SUMIF(Datastore!$A:$A,$AD50&\"|\"&$AE50&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF50*$AG50/1000","v":3212.2109876134568},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"C??D",1,{"$f":"1-AG44","v":0.14451270783142633}]
[null,null,null,"Developer Cash contributions ",{"$f":"E45","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":4690.4393494346605},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":7328.0483668867482},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":7434.5120203965525},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":5411.9092479371466},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":6422.3222351348504},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":6359.274112495139},{"$f":"SUMIF(Datastore!$A:$A,$AD51&\"|\"&$AE51&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF51*$AG51/1000","v":5516.7538372399595},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"RCDC",-1,{"$f":"1-AG45","v":0.14451270783142633}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E46","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":180.06718957097127},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":1170.4668038606858},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD52&\"|\"&$AE52&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF52*$AG52/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,402,"RCSU",-1,{"$f":"1-AG46","v":0.14451270783142633}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F50:F52)","v":7842.5548882667454},11425.022941364214,{"$f":"SUM(H50:H52)","v":11525.640477791407},8249.8410214463802,9332.5048067813423,9458.6427702965066,{"$f":"SUM(L50:L52)","v":8728.9648248534158},{"$f":"SUM(M50:M52)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F56:F58)","v":0},{"$f":"SUM(G56:G58)","v":0},{"$f":"SUM(H56:H58)","v":0},{"$f":"SUM(I56:I58)","v":0},{"$f":"SUM(J56:J58)","v":0},{"$f":"SUM(K56:K58)","v":0},0,{"$f":"SUM(M56:M58)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F63:F65)","v":0},{"$f":"SUM(G63:G65)","v":0},{"$f":"SUM(H63:H65)","v":0},{"$f":"SUM(I63:I65)","v":0},{"$f":"SUM(J63:J65)","v":0},{"$f":"SUM(K63:K65)","v":0},0,{"$f":"SUM(M63:M65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"$J$11","v":2013},{"$f":"$J$11","v":2013},2013,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C13,\" - \",'Business Details'!D13)","v":"Geographic Area 2 - Ipswich"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F82+F88","v":7638.3980000000001},{"$f":"G82+G88","v":1906.1993799999998},5775.9939999999997,4395.9974872668017,5259.3887483160561,5995.4148408983447,{"$f":"L82+L88","v":6387.0166586165178},{"$f":"M82+M88","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F83+F89","v":4159.2524999999996},8935,3317.2055,2979.9833503999998,3971.2622277,5963.679016362843,{"$f":"L83+L89","v":8063.9014316263219},{"$f":"M83+M89","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",261.60000000000002,337,0,0,0,0,{"$f":"L84+L90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F75:F77)","v":12059.2505},{"$f":"SUM(G75:G77)","v":11178.19938},{"$f":"SUM(H75:H77)","v":9093.1994999999988},{"$f":"SUM(I75:I77)","v":7375.9808376668016},{"$f":"SUM(J75:J77)","v":9230.6509760160552},{"$f":"SUM(K75:K77)","v":11959.093857261189},14450.91809024284,{"$f":"SUM(M75:M77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":7638.3980000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":1906.1993799999998},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":5775.9939999999997},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":4395.9974872668017},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":5259.3887483160561},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":5995.4148408983447},{"$f":"SUMIF(Datastore!$A:$A,$AD82&\"|\"&$AE82&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF82*$AG82/1000","v":6387.0166586165178},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":4159.2524999999996},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":8935},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":3317.2055},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":2979.9833503999998},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":3971.2622277},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":5963.679016362843},{"$f":"SUMIF(Datastore!$A:$A,$AD83&\"|\"&$AE83&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF83*$AG83/1000","v":8063.9014316263219},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":261.60000000000002},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":337},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD84&\"|\"&$AE84&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF84*$AG84/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,851,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F82:F84)","v":12059.2505},11178.19938,9093.1994999999988,7375.9808376668016,9230.6509760160552,11959.093857261189,{"$f":"SUM(L82:L84)","v":14450.91809024284},{"$f":"SUM(M82:M84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F88:F90)","v":0},0,0,0,0,0,{"$f":"SUM(L88:L90)","v":0},{"$f":"SUM(M88:M90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F102+F108+F114","v":4916.0000000000009},8401.848,8606.2548000000006,7296.9263330762824,7070.1691188367613,7819.8521131316093,{"$f":"L102+L108+L114","v":8416.7630768929721},{"$f":"M102+M108+M114","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",4164.5414999999994,11135.000000000002,5519.1213499999994,2788.3286539999999,5536.4518790999991,8373.8912347554324,{"$f":"L103+L109+L115","v":13547.79561253324},{"$f":"M103+M109+M115","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",327.05799999999999,166.99999999999997,0,0,0,0,{"$f":"L104+L110+L116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F95:F97)","v":9407.5995000000003},{"$f":"SUM(G95:G97)","v":19703.848000000002},{"$f":"SUM(H95:H97)","v":14125.37615},{"$f":"SUM(I95:I97)","v":10085.254987076281},{"$f":"SUM(J95:J97)","v":12606.62099793676},{"$f":"SUM(K95:K97)","v":16193.743347887041},21964.558689426212,{"$f":"SUM(M95:M97)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":4466.9699872458077},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":7634.4188066316538},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":7820.1549825447864},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":6630.421263017769},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":6424.3761713986869},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":7105.5827286532958},{"$f":"SUMIF(Datastore!$A:$A,$AD102&\"|\"&$AE102&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF102*$AG102/1000","v":7647.9715325955203},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"C??D",1,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":3784.1500999063533},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":10117.923272575685},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":5015.0019174974695},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":2533.6412554913545},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":5030.749466999664},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":7609.0156269555018},{"$f":"SUMIF(Datastore!$A:$A,$AD103&\"|\"&$AE103&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF103*$AG103/1000","v":12310.332871140441},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"RCDC",-1,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":297.18435111648478},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":151.74613260171881},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD104&\"|\"&$AE104&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF104*$AG104/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"RCSU",-1,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F102:F104)","v":8548.3044382686458},17904.088211809056,12835.156900042257,9164.062518509123,11455.125638398351,14714.598355608798,{"$f":"SUM(L102:L104)","v":19958.304403735961},{"$f":"SUM(M102:M104)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E102","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":449.03001275419302},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":767.42919336834643},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":786.09981745521463},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":666.50507005851296},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":645.79294743807418},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":714.26938447831378},{"$f":"SUMIF(Datastore!$A:$A,$AD108&\"|\"&$AE108&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF108*$AG108/1000","v":768.79154429745165},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"C??D",1,{"$f":"1-AG102","v":9.1340523343001023E-2}]
[null,null,null,"Developer Cash contributions ",{"$f":"E103","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":380.3914000936465},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":1017.0767274243163},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":504.11943250253029},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":254.68739850864563},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":505.70241210033544},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":764.87560779993032},{"$f":"SUMIF(Datastore!$A:$A,$AD109&\"|\"&$AE109&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF109*$AG109/1000","v":1237.4627413927992},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"RCDC",-1,9.1340523343001023E-2]
[null,null,null,"Grants and other cash contributions ",{"$f":"E104","v":"$'000"},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":29.87364888351523},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":15.253867398281171},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD110&\"|\"&$AE110&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF110*$AG110/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,852,"RCSU",-1,9.1340523343001023E-2]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F108:F110)","v":859.29506173135474},1799.7597881909442,1290.219249957745,921.19246856715858,1151.4953595384095,1479.144992278244,{"$f":"SUM(L108:L110)","v":2006.254285690251},{"$f":"SUM(M108:M110)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F114:F116)","v":0},0,0,0,0,0,{"$f":"SUM(L114:L116)","v":0},{"$f":"SUM(M114:M116)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F121:F123)","v":0},0,0,0,0,0,{"$f":"SUM(L121:L123)","v":0},{"$f":"SUM(M121:M123)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"$J$11","v":2013},{"$f":"$J$11","v":2013},2013,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C14,\" - \",'Business Details'!D14)","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F140+F146","v":760},{"$f":"G140+G146","v":547.06500000000005},0,410.2205063358137,651.7647520513907,690.17683086530383,{"$f":"L140+L146","v":651.05081173908513},{"$f":"M140+M146","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F141+F147","v":2077.5914600000001},616.75386000000003,960.33166000000006,880,1840.7024692,2276.4245693797543,{"$f":"L141+L147","v":2553.1240089218982},{"$f":"M141+M147","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",41.4,0,0,0,0,0,{"$f":"L142+L148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F133:F135)","v":2878.9914600000002},{"$f":"SUM(G133:G135)","v":1163.8188600000001},{"$f":"SUM(H133:H135)","v":960.33166000000006},{"$f":"SUM(I133:I135)","v":1290.2205063358138},{"$f":"SUM(J133:J135)","v":2492.4672212513906},{"$f":"SUM(K133:K135)","v":2966.6014002450584},3204.1748206609832,{"$f":"SUM(M133:M135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":760},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":547.06500000000005},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":410.2205063358137},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":651.7647520513907},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":690.17683086530383},{"$f":"SUMIF(Datastore!$A:$A,$AD140&\"|\"&$AE140&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF140*$AG140/1000","v":651.05081173908513},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":2077.5914600000001},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":616.75386000000003},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":960.33166000000006},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":880},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":1840.7024692},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":2276.4245693797543},{"$f":"SUMIF(Datastore!$A:$A,$AD141&\"|\"&$AE141&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF141*$AG141/1000","v":2553.1240089218982},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":41.4},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD142&\"|\"&$AE142&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF142*$AG142/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,861,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F140:F142)","v":2878.9914600000002},1163.8188600000001,960.33166000000006,1290.2205063358138,2492.4672212513906,2966.6014002450584,{"$f":"SUM(L140:L142)","v":3204.1748206609832},{"$f":"SUM(M140:M142)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F146:F148)","v":0},0,0,0,0,0,{"$f":"SUM(L146:L148)","v":0},{"$f":"SUM(M146:M148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F160+F166+F172","v":690},{"$f":"G160+G166+G172","v":1932.105},0,830.1379077011386,498.87084637986197,425.1816912314257,{"$f":"L160+L166+L172","v":387.9522469559966},{"$f":"M160+M166+M172","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F161+F167+F173","v":258.81927999999999},151.82499999999999,146.56,720,1226.3003194999999,1802.0125261987921,{"$f":"L161+L167+L173","v":2327.6594566405024},{"$f":"M161+M167+M173","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,{"$f":"L162+L168+L174","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F153:F155)","v":948.81927999999994},{"$f":"SUM(G153:G155)","v":2083.9299999999998},{"$f":"SUM(H153:H155)","v":146.56},{"$f":"SUM(I153:I155)","v":1550.1379077011386},{"$f":"SUM(J153:J155)","v":1725.1711658798617},{"$f":"SUM(K153:K155)","v":2227.1942174302176},2715.611703596499,{"$f":"SUM(M153:M155)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":690},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":1932.105},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":830.1379077011386},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":498.87084637986197},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":425.1816912314257},{"$f":"SUMIF(Datastore!$A:$A,$AD160&\"|\"&$AE160&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF160*$AG160/1000","v":387.9522469559966},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862,"C??D",1,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":258.81927999999999},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":151.82499999999999},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":146.56},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":720},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":1226.3003194999999},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":1802.0125261987921},{"$f":"SUMIF(Datastore!$A:$A,$AD161&\"|\"&$AE161&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF161*$AG161/1000","v":2327.6594566405024},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862,"RCDC",-1,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD162&\"|\"&$AE162&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF162*$AG162/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,862,"RCSU",-1,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F160:F162)","v":948.81927999999994},2083.9299999999998,146.56,1550.1379077011386,1725.1711658798617,2227.1942174302176,{"$f":"SUM(L160:L162)","v":2715.611703596499},{"$f":"SUM(M160:M162)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E160","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E161","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E162","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F166:F168)","v":0},0,0,0,0,0,{"$f":"SUM(L166:L168)","v":0},{"$f":"SUM(M166:M168)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F172:F174)","v":0},0,0,0,0,0,{"$f":"SUM(L172:L174)","v":0},{"$f":"SUM(M172:M174)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F179:F181)","v":0},0,0,0,0,0,{"$f":"SUM(L179:L181)","v":0},{"$f":"SUM(M179:M181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"$J$11","v":2013},{"$f":"$J$11","v":2013},2013,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C15,\" - \",'Business Details'!D15)","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F198+F204","v":815},{"$f":"G198+G204","v":449.459},0,395.9540147677252,414.41659433923473,449.18951939547782,{"$f":"L198+L204","v":473.80530257610849},{"$f":"M198+M204","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F199+F205","v":1815.3966816708992},745.22781900000007,63.480350000000001,990,752.29322459999992,796.78404694371466,{"$f":"L199+L205","v":651.18105347698383},{"$f":"M199+M205","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,{"$f":"L200+L206","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F191:F193)","v":2630.3966816708989},{"$f":"SUM(G191:G193)","v":1194.686819},{"$f":"SUM(H191:H193)","v":63.480350000000001},{"$f":"SUM(I191:I193)","v":1385.9540147677253},{"$f":"SUM(J191:J193)","v":1166.7098189392345},{"$f":"SUM(K191:K193)","v":1245.9735663391925},1124.9863560530923,{"$f":"SUM(M191:M193)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":815},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":449.459},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":395.9540147677252},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":414.41659433923473},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":449.18951939547782},{"$f":"SUMIF(Datastore!$A:$A,$AD198&\"|\"&$AE198&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF198*$AG198/1000","v":473.80530257610849},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":1815.3966816708992},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":745.22781900000007},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":63.480350000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":990},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":752.29322459999992},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":796.78404694371466},{"$f":"SUMIF(Datastore!$A:$A,$AD199&\"|\"&$AE199&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF199*$AG199/1000","v":651.18105347698383},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD200&\"|\"&$AE200&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF200*$AG200/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,871,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F198:F200)","v":2630.3966816708989},1194.686819,63.480350000000001,1385.9540147677253,1166.7098189392345,1245.9735663391925,{"$f":"SUM(L198:L200)","v":1124.9863560530923},{"$f":"SUM(M198:M200)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F204:F206)","v":0},0,0,0,0,0,{"$f":"SUM(L204:L206)","v":0},{"$f":"SUM(M204:M206)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F218+F224+F230","v":688},{"$f":"G218+G224+G230","v":684.20150999999998},0,397.5714494076451,339.06812264119202,367.518697687209,{"$f":"L218+L224+L230","v":387.65888392590693},{"$f":"M218+M224+M230","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F219+F225+F231","v":1069.3813183291004},437.67348100000004,51.046190000000003,810,1659.6329361000001,2327.479016957092,{"$f":"L219+L225+L231","v":2648.1632989093241},{"$f":"M219+M225+M231","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",3.9350000000000001,0,0,0,0,0,{"$f":"L220+L226+L232","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F211:F213)","v":1761.3163183291003},{"$f":"SUM(G211:G213)","v":1121.8749910000001},{"$f":"SUM(H211:H213)","v":51.046190000000003},{"$f":"SUM(I211:I213)","v":1207.5714494076451},{"$f":"SUM(J211:J213)","v":1998.7010587411921},{"$f":"SUM(K211:K213)","v":2694.9977146443011},3035.8221828352312,{"$f":"SUM(M211:M213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":688},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":684.20150999999998},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":397.5714494076451},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":339.06812264119202},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":367.518697687209},{"$f":"SUMIF(Datastore!$A:$A,$AD218&\"|\"&$AE218&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF218*$AG218/1000","v":387.65888392590693},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,"C??D",1,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":1069.3813183291004},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":437.67348100000004},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":51.046190000000003},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":810},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":1659.6329361000001},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":2327.479016957092},{"$f":"SUMIF(Datastore!$A:$A,$AD219&\"|\"&$AE219&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF219*$AG219/1000","v":2648.1632989093241},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,"RCDC",-1,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":3.9350000000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD220&\"|\"&$AE220&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF220*$AG220/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,872,"RCSU",-1,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F218:F220)","v":1761.3163183291003},1121.8749910000001,51.046190000000003,1207.5714494076451,1998.7010587411921,2694.9977146443011,{"$f":"SUM(L218:L220)","v":3035.8221828352312},{"$f":"SUM(M218:M220)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E218","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E219","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E220","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F224:F226)","v":0},0,0,0,0,0,{"$f":"SUM(L224:L226)","v":0},{"$f":"SUM(M224:M226)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F230:F232)","v":0},0,0,0,0,0,{"$f":"SUM(L230:L232)","v":0},{"$f":"SUM(M230:M232)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F237:F239)","v":0},0,0,0,0,0,{"$f":"SUM(L237:L239)","v":0},{"$f":"SUM(M237:M239)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,{"$f":"F$10","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"$AA$10","v":"Supporting Documents"}]
[null,null,null,null,null,{"$f":"$F$11","v":2009},{"$f":"$G$11","v":2010},{"$f":"$H$11","v":2011},{"$f":"$I$11","v":2012},{"$f":"$J$11","v":2013},{"$f":"$J$11","v":2013},2013,{"$f":"M$11","v":2016},2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C16,\" - \",'Business Details'!D16)","v":"Geographic Area 5 - Somerset"}]
[]
[null,"WATER - Activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F256+F262","v":1570.0371},{"$f":"G256+G262","v":369.2},33.121600000000001,614.72944921862597,814.26979518310361,884.25178897378998,{"$f":"L256+L262","v":934.46145890078139},{"$f":"M256+M262","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F257+F263","v":2765.0565000000001},329.81025,1350.1913500000001,1210,522.42058650000001,511.2593605950633,{"$f":"L257+L263","v":408.38151337198309},{"$f":"M257+M263","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,{"$f":"L258+L264","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Water Activity","$'000",{"$f":"SUM(F249:F251)","v":4335.0936000000002},{"$f":"SUM(G249:G251)","v":699.01025000000004},{"$f":"SUM(H249:H251)","v":1383.31295},{"$f":"SUM(I249:I251)","v":1824.7294492186261},{"$f":"SUM(J249:J251)","v":1336.6903816831036},{"$f":"SUM(K249:K251)","v":1395.5111495688534},1342.8429722727644,{"$f":"SUM(M249:M251)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Drinking Water"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":1570.0371},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":369.2},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":33.121600000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":614.72944921862597},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":814.26979518310361},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":884.25178897378998},{"$f":"SUMIF(Datastore!$A:$A,$AD256&\"|\"&$AE256&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF256*$AG256/1000","v":934.46145890078139},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881,"C??D",1,1]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":2765.0565000000001},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":329.81025},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":1350.1913500000001},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":1210},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":522.42058650000001},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":511.2593605950633},{"$f":"SUMIF(Datastore!$A:$A,$AD257&\"|\"&$AE257&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF257*$AG257/1000","v":408.38151337198309},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881,"RCDC",-1,1]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD258&\"|\"&$AE258&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF258*$AG258/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,881,"RCSU",-1,1]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F256:F258)","v":4335.0936000000002},699.01025000000004,1383.31295,1824.7294492186261,1336.6903816831036,1395.5111495688534,{"$f":"SUM(L256:L258)","v":1342.8429722727644},{"$f":"SUM(M256:M258)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core water services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F262:F264)","v":0},0,0,0,0,0,{"$f":"SUM(L262:L264)","v":0},{"$f":"SUM(M262:M264)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER - activity level"]
[]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"F276+F282+F288","v":2434},{"$f":"G276+G282+G288","v":586.9},0,941.51175899895168,666.22074151344839,723.47873643310072,{"$f":"L276+L282+L288","v":764.55937546427549},{"$f":"M276+M282+M288","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"F277+F283+F289","v":1689.2510600000001},180.155,1392.9960900000001,990,1194.3642275,1707.9863274800771,{"$f":"L277+L283+L289","v":2046.745788771874},{"$f":"M277+M283+M289","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Grants and other cash contributions ","$'000",0,0,0,0,0,0,{"$f":"L278+L284+L290","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total for Wastewater Activity","$'000",{"$f":"SUM(F269:F271)","v":4123.2510600000005},{"$f":"SUM(G269:G271)","v":767.05499999999995},{"$f":"SUM(H269:H271)","v":1392.9960900000001},{"$f":"SUM(I269:I271)","v":1931.5117589989518},{"$f":"SUM(J269:J271)","v":1860.5849690134482},{"$f":"SUM(K269:K271)","v":2431.4650639131778},2811.3051642361497,{"$f":"SUM(M269:M271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"by Service"]
[null,null,null,"Wastewater via Sewer"]
[null,null,null,"Contributed, donated and gifted assets","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":2434},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":586.9},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":941.51175899895168},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":666.22074151344839},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":723.47873643310072},{"$f":"SUMIF(Datastore!$A:$A,$AD276&\"|\"&$AE276&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF276*$AG276/1000","v":764.55937546427549},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882,"C??D",1,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,"Developer Cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":1689.2510600000001},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":180.155},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":1392.9960900000001},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":990},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":1194.3642275},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":1707.9863274800771},{"$f":"SUMIF(Datastore!$A:$A,$AD277&\"|\"&$AE277&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF277*$AG277/1000","v":2046.745788771874},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882,"RCDC",-1,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,"Grants and other cash contributions ","$'000",{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&F$12&\"|\"&\"FY\"&RIGHT(F$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&G$12&\"|\"&\"FY\"&RIGHT(G$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&H$12&\"|\"&\"FY\"&RIGHT(H$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&I$12&\"|\"&\"FY\"&RIGHT(I$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&J$12&\"|\"&\"FY\"&RIGHT(J$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&K$12&\"|\"&\"FY\"&RIGHT(K$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AD278&\"|\"&$AE278&\"|\"&L$12&\"|\"&\"FY\"&RIGHT(L$11,2),Datastore!$G:$G)*$AF278*$AG278/1000","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,882,"RCSU",-1,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F276:F278)","v":4123.2510600000005},767.05499999999995,1392.9960900000001,1931.5117589989518,1860.5849690134482,2431.4650639131778,{"$f":"SUM(L276:L278)","v":2811.3051642361497},{"$f":"SUM(M276:M278)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Trade Waste"]
[null,null,null,"Contributed, donated and gifted assets",{"$f":"E276","v":"$'000"}]
[null,null,null,"Developer Cash contributions ",{"$f":"E277","v":"$'000"}]
[null,null,null,"Grants and other cash contributions ",{"$f":"E278","v":"$'000"}]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F282:F284)","v":0},0,0,0,0,0,{"$f":"SUM(L282:L284)","v":0},{"$f":"SUM(M282:M284)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other core wastewater services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Subtotal","$'000",{"$f":"SUM(F288:F290)","v":0},0,0,0,0,0,{"$f":"SUM(L288:L290)","v":0},{"$f":"SUM(M288:M290)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate Non-regulated Services"]
[null,null,null,"Contributed, donated and gifted assets","$'000"]
[null,null,null,"Developer Cash contributions ","$'000"]
[null,null,null,"Grants and other cash contributions ","$'000"]
[null,null,null,"Total for non-regulated","$'000",{"$f":"SUM(F295:F297)","v":0},0,0,0,0,0,{"$f":"SUM(L295:L297)","v":0},{"$f":"SUM(M295:M297)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.7.1 SD01","index":27,"n_rows":666,"n_cols":29,"rows_kept":666,"cut":false,"hidden":false,"merged":[[51,1,52,1],[92,5,93,5],[51,2,52,2],[51,3,52,3],[51,4,52,4],[51,5,52,5],[10,25,11,25],[10,5,11,5],[10,1,11,1],[10,2,11,2],[10,3,11,3],[10,4,11,4],[10,23,11,23],[51,25,52,25],[92,23,93,23],[92,25,93,25],[133,23,134,23],[133,25,134,25],[51,23,52,23],[174,1,175,1],[92,2,93,2],[92,3,93,3],[92,4,93,4],[92,1,93,1],[133,1,134,1],[174,23,175,23],[174,25,175,25],[133,2,134,2],[133,3,134,3],[174,2,175,2],[174,3,175,3],[174,4,175,4],[174,5,175,5],[133,4,134,4],[133,5,134,5]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Supporting Document for \",'Business Details'!$D$9)","v":"Supporting Document for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,null,null,2013,"V5"]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Contributions for Year Ending \n30 June \",'Business Details'!D26)","v":"Contributions for Year Ending \n30 June 2013"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Type of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,null,null,null,"Dist&Prod","Sign","Allocation"]
[null,null,null,null,null,null,null,"CR?D","CP?D","CT?D","CS?D","CM?D","x","x","x","CL?D","x","x","x","CD?D","x","x"]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C12,\" - \",'Business Details'!D12)","v":"Geographic Area 1 - Brisbane"},null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","RCDC"]
[null,null,null,null,null,null,null,"x","x","x","x","x","x","x","x","x","x","x","x","x","x","RCDC"]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H17:V17)","v":19751.930501513281},{"$f":"IF(F17='5.7.1'!J24,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":19751.930501513281},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA17&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB17*$AC17/1000","v":0},null,"Directly attributable",null,null,401,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H18:V18)","v":20940.404790199998},{"$f":"IF(F18='5.7.1'!J25,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA18&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA18&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB18*$AC18/1000","v":20940.404790199998},null,null,null,null,401,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H19:V19)","v":0},{"$f":"IF(F19='5.7.1'!J26,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F17:F19)","v":40692.33529171328},null,{"$f":"SUM(H17:H19)","v":0},{"$f":"SUM(I17:I19)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(S17:S19)","v":0},{"$f":"SUM(T17:T19)","v":19751.930501513281},{"$f":"SUM(U17:U19)","v":0},20940.404790199998]
[null,null,null,null,null,{"$f":"IF(F20=SUM(H20:V20),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H23:V23)","v":0},{"$f":"IF(F23='5.7.1'!J30,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H24:V24)","v":0},{"$f":"IF(F24='5.7.1'!J31,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H25:V25)","v":0},{"$f":"IF(F25='5.7.1'!J32,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F23:F25)","v":0},null,{"$f":"SUM(H23:H25)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S23:S25)","v":0},{"$f":"SUM(T23:T25)","v":0},{"$f":"SUM(U23:U25)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F26=SUM(H26:V26),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H29:V29)","v":17227.718207579179},{"$f":"IF(F29='5.7.1'!J44,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":17227.718207579179},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA29&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB29*$AC29/1000","v":0},null,"Directly attributable",null,"To asset class not TW",402,1,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H30:V30)","v":38018.906024365147},{"$f":"IF(F30='5.7.1'!J45,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA30&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA30&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB30*$AC30/1000","v":38018.906024365147},null,null,null,null,402,1,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H31:V31)","v":0},{"$f":"IF(F31='5.7.1'!J46,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F29:F31)","v":55246.624231944326},null,{"$f":"SUM(H29:H31)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S29:S31)","v":0},{"$f":"SUM(T29:T31)","v":17227.718207579179},{"$f":"SUM(U29:U31)","v":0},38018.906024365147]
[null,null,null,null,null,{"$f":"IF(F32=SUM(H32:V32),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E29","v":"$'000"},{"$f":"SUM(H35:V35)","v":2910.1825716464923},{"$f":"IF(F35='5.7.1'!J50,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":2910.1825716464923},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA35&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB35*$AC35/1000","v":0},null,"Directly attributable",null,"To asset class not TW",402,1,{"$f":"1-AC29","v":0.14451270783142633}]
[null,null,"Developer Cash contributions",null,{"$f":"E30","v":"$'000"},{"$f":"SUM(H36:V36)","v":6422.3222351348504},{"$f":"IF(F36='5.7.1'!J51,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA36&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA36&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB36*$AC36/1000","v":6422.3222351348504},null,null,null,null,402,1,{"$f":"1-AC30","v":0.14451270783142633}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E31","v":"$'000"},{"$f":"SUM(H37:V37)","v":0},{"$f":"IF(F37='5.7.1'!J52,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F35:F37)","v":9332.5048067813423},null,{"$f":"SUM(H35:H37)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S35:S37)","v":0},{"$f":"SUM(T35:T37)","v":2910.1825716464923},{"$f":"SUM(U35:U37)","v":0},6422.3222351348504]
[null,null,null,null,null,{"$f":"IF(F38=SUM(H38:V38),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H41:V41)","v":0},{"$f":"IF(F41='5.7.1'!J56,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H42:V42)","v":0},{"$f":"IF(F42='5.7.1'!J57,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H43:V43)","v":0},{"$f":"IF(F43='5.7.1'!J58,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F41:F43)","v":0},null,{"$f":"SUM(H41:H43)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S41:S43)","v":0},{"$f":"SUM(T41:T43)","v":0},{"$f":"SUM(U41:U43)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F44=SUM(H44:V44),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H47:V47)","v":0},{"$f":"IF(F47='5.7.1'!J63,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H48:V48)","v":0},{"$f":"IF(F48='5.7.1'!J64,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H49:V49)","v":0},{"$f":"IF(F49='5.7.1'!J65,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F47:F49)","v":0},null,{"$f":"SUM(H47:H49)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(S47:S49)","v":0},{"$f":"SUM(T47:T49)","v":0},{"$f":"SUM(U47:U49)","v":0},0]
[null,null,null,null,null,{"$f":"IF(F50=SUM(H50:V50),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2013"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"H$12","v":"Reservoirs"},{"$f":"I$12","v":"Pump stations"},"Treatment","Associated telemetry and control systems","Meters","Billing systems","Corporate systems","Sundry property, plant and equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains","Establishment Costs","Unallocated cash contribution"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C13,\" - \",'Business Details'!D13)","v":"Geographic Area 2 - Ipswich"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H58:V58)","v":5259.388748316057},{"$f":"IF(F58='5.7.1'!J82,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":288.28176606455486},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":4971.1069822515019},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA58&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB58*$AC58/1000","v":0},null,"Directly attributable",null,null,851,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H59:V59)","v":-3971.2622277},{"$f":"IF(F59='5.7.1'!J83,\"OK\",\"check\")","v":"check"},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA59&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB59*$AC59/1000","v":-3971.2622277},null,null,null,null,851,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H60:V60)","v":0},{"$f":"IF(F60='5.7.1'!J84,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F58:F60)","v":1288.126520616057},null,{"$f":"SUM(H58:H60)","v":0},0,0,0,288.28176606455486,0,0,0,0,0,0,0,4971.1069822515019,0,-3971.2622277]
[null,null,null,null,null,{"$f":"IF(F61=SUM(H61:V61),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H64:V64)","v":0},{"$f":"IF(F64='5.7.1'!J88,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H65:V65)","v":0},{"$f":"IF(F65='5.7.1'!J89,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H66:V66)","v":0},{"$f":"IF(F66='5.7.1'!J90,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F64:F66)","v":0},null,{"$f":"SUM(H64:H66)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F67=SUM(H67:V67),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H70:V70)","v":6424.3761713986869},{"$f":"IF(F70='5.7.1'!J102,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":6424.3761713986869},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA70&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB70*$AC70/1000","v":0},null,"Directly attributable",null,"To asset class not TW",852,1,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H71:V71)","v":5030.749466999664},{"$f":"IF(F71='5.7.1'!J103,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA71&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA71&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB71*$AC71/1000","v":5030.749466999664},null,null,null,null,852,1,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H72:V72)","v":0},{"$f":"IF(F72='5.7.1'!J104,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F70:F72)","v":11455.125638398351},null,{"$f":"SUM(H70:H72)","v":0},0,0,0,0,0,0,0,0,0,0,0,6424.3761713986869,0,5030.749466999664]
[null,null,null,null,null,{"$f":"IF(F73=SUM(H73:V73),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E70","v":"$'000"},{"$f":"SUM(H76:V76)","v":645.79294743807418},{"$f":"IF(F76='5.7.1'!J108,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":645.79294743807418},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA76&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB76*$AC76/1000","v":0},null,"Directly attributable",null,"To asset class not TW",852,1,{"$f":"1-AC70","v":9.1340523343001023E-2}]
[null,null,"Developer Cash contributions",null,{"$f":"E71","v":"$'000"},{"$f":"SUM(H77:V77)","v":505.70241210033544},{"$f":"IF(F77='5.7.1'!J109,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA77&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA77&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB77*$AC77/1000","v":505.70241210033544},null,null,null,null,852,1,{"$f":"1-AC71","v":9.1340523343001023E-2}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E72","v":"$'000"},{"$f":"SUM(H78:V78)","v":0},{"$f":"IF(F78='5.7.1'!J110,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F76:F78)","v":1151.4953595384095},null,{"$f":"SUM(H76:H78)","v":0},0,0,0,0,0,0,0,0,0,0,0,645.79294743807418,0,505.70241210033544]
[null,null,null,null,null,{"$f":"IF(F79=SUM(H79:V79),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H82:V82)","v":0},{"$f":"IF(F82='5.7.1'!J114,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H83:V83)","v":0},{"$f":"IF(F83='5.7.1'!J115,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H84:V84)","v":0},{"$f":"IF(F84='5.7.1'!J116,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F82:F84)","v":0},null,{"$f":"SUM(H82:H84)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F85=SUM(H85:V85),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H88:V88)","v":0},{"$f":"IF(F88='5.7.1'!J121,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H89:V89)","v":0},{"$f":"IF(F89='5.7.1'!J122,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H90:V90)","v":0},{"$f":"IF(F90='5.7.1'!J123,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F88:F90)","v":0},null,{"$f":"SUM(H88:H90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F91=SUM(H91:V91),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2013"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"H$12","v":"Reservoirs"},{"$f":"I$12","v":"Pump stations"},"Treatment","Associated telemetry and control systems","Meters","Billing systems","Corporate systems","Sundry property, plant and equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains","Establishment Costs","Unallocated cash contribution"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C14,\" - \",'Business Details'!D14)","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H99:V99)","v":651.7647520513907},{"$f":"IF(F99='5.7.1'!J140,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":651.7647520513907},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA99&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB99*$AC99/1000","v":0},null,"Directly attributable",null,null,861,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H100:V100)","v":1840.7024692},{"$f":"IF(F100='5.7.1'!J141,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA100&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA100&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB100*$AC100/1000","v":1840.7024692},null,null,null,null,861,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H101:V101)","v":0},{"$f":"IF(F101='5.7.1'!J142,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F99:F101)","v":2492.4672212513906},null,{"$f":"SUM(H99:H101)","v":0},0,0,0,0,0,0,0,0,0,0,0,651.7647520513907,0,1840.7024692]
[null,null,null,null,null,{"$f":"IF(F102=SUM(H102:V102),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H105:V105)","v":0},{"$f":"IF(F105='5.7.1'!J146,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H106:V106)","v":0},{"$f":"IF(F106='5.7.1'!J147,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H107:V107)","v":0},{"$f":"IF(F107='5.7.1'!J148,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F105:F107)","v":0},null,{"$f":"SUM(H105:H107)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F108=SUM(H108:V108),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H111:V111)","v":498.87084637986197},{"$f":"IF(F111='5.7.1'!J160,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":498.87084637986197},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA111&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB111*$AC111/1000","v":0},null,"Directly attributable",null,"To asset class not TW",862,1,{"$f":"Allocation!$K$157","v":1}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H112:V112)","v":1226.3003194999999},{"$f":"IF(F112='5.7.1'!J161,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA112&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA112&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB112*$AC112/1000","v":1226.3003194999999},null,null,null,null,862,1,{"$f":"Allocation!$K$157","v":1}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H113:V113)","v":0},{"$f":"IF(F113='5.7.1'!J162,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F111:F113)","v":1725.1711658798617},null,{"$f":"SUM(H111:H113)","v":0},0,0,0,0,0,0,0,0,0,0,0,498.87084637986197,0,1226.3003194999999]
[null,null,null,null,null,{"$f":"IF(F114=SUM(H114:V114),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E111","v":"$'000"},{"$f":"SUM(H117:V117)","v":0},{"$f":"IF(F117='5.7.1'!J166,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA117&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB117*$AC117/1000","v":0},null,"Directly attributable",null,"To asset class not TW",862,1,{"$f":"1-AC111","v":0}]
[null,null,"Developer Cash contributions",null,{"$f":"E112","v":"$'000"},{"$f":"SUM(H118:V118)","v":0},{"$f":"IF(F118='5.7.1'!J167,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA118&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA118&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB118*$AC118/1000","v":0},null,null,null,null,862,1,{"$f":"1-AC112","v":0}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E113","v":"$'000"},{"$f":"SUM(H119:V119)","v":0},{"$f":"IF(F119='5.7.1'!J168,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F117:F119)","v":0},null,{"$f":"SUM(H117:H119)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F120=SUM(H120:V120),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H123:V123)","v":0},{"$f":"IF(F123='5.7.1'!J172,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H124:V124)","v":0},{"$f":"IF(F124='5.7.1'!J173,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H125:V125)","v":0},{"$f":"IF(F125='5.7.1'!J174,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F123:F125)","v":0},null,{"$f":"SUM(H123:H125)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F126=SUM(H126:V126),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H129:V129)","v":0},{"$f":"IF(F129='5.7.1'!J179,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H130:V130)","v":0},{"$f":"IF(F130='5.7.1'!J180,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H131:V131)","v":0},{"$f":"IF(F131='5.7.1'!J181,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F129:F131)","v":0},null,{"$f":"SUM(H129:H131)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F132=SUM(H132:V132),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2013"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"H$12","v":"Reservoirs"},{"$f":"I$12","v":"Pump stations"},"Treatment","Associated telemetry and control systems","Meters","Billing systems","Corporate systems","Sundry property, plant and equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains","Establishment Costs","Unallocated cash contribution"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C15,\" - \",'Business Details'!D15)","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H140:V140)","v":414.41659433923473},{"$f":"IF(F140='5.7.1'!J198,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":414.41659433923473},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA140&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB140*$AC140/1000","v":0},null,"Directly attributable",null,null,871,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H141:V141)","v":752.29322459999992},{"$f":"IF(F141='5.7.1'!J199,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA141&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA141&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB141*$AC141/1000","v":752.29322459999992},null,null,null,null,871,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H142:V142)","v":0},{"$f":"IF(F142='5.7.1'!J200,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F140:F142)","v":1166.7098189392345},null,{"$f":"SUM(H140:H142)","v":0},0,0,0,0,0,0,0,0,0,0,0,414.41659433923473,0,752.29322459999992]
[null,null,null,null,null,{"$f":"IF(F143=SUM(H143:V143),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H146:V146)","v":0},{"$f":"IF(F146='5.7.1'!J204,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H147:V147)","v":0},{"$f":"IF(F147='5.7.1'!J205,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H148:V148)","v":0},{"$f":"IF(F148='5.7.1'!J206,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F146:F148)","v":0},null,{"$f":"SUM(H146:H148)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F149=SUM(H149:V149),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H152:V152)","v":339.06812264119202},{"$f":"IF(F152='5.7.1'!J218,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":339.06812264119202},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA152&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB152*$AC152/1000","v":0},null,"Directly attributable",null,"To asset class not TW",872,1,{"$f":"Allocation!$K$160","v":1}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H153:V153)","v":1659.6329361000001},{"$f":"IF(F153='5.7.1'!J219,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA153&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA153&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB153*$AC153/1000","v":1659.6329361000001},null,null,null,null,872,1,{"$f":"Allocation!$K$160","v":1}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H154:V154)","v":0},{"$f":"IF(F154='5.7.1'!J220,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F152:F154)","v":1998.7010587411921},null,{"$f":"SUM(H152:H154)","v":0},0,0,0,0,0,0,0,0,0,0,0,339.06812264119202,0,1659.6329361000001]
[null,null,null,null,null,{"$f":"IF(F155=SUM(H155:V155),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E152","v":"$'000"},{"$f":"SUM(H158:V158)","v":0},{"$f":"IF(F158='5.7.1'!J224,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA158&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB158*$AC158/1000","v":0},null,"Directly attributable",null,"To asset class not TW",872,1,{"$f":"1-AC152","v":0}]
[null,null,"Developer Cash contributions",null,{"$f":"E153","v":"$'000"},{"$f":"SUM(H159:V159)","v":0},{"$f":"IF(F159='5.7.1'!J225,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA159&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA159&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB159*$AC159/1000","v":0},null,null,null,null,872,1,{"$f":"1-AC153","v":0}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E154","v":"$'000"},{"$f":"SUM(H160:V160)","v":0},{"$f":"IF(F160='5.7.1'!J226,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F158:F160)","v":0},null,{"$f":"SUM(H158:H160)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F161=SUM(H161:V161),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H164:V164)","v":0},{"$f":"IF(F164='5.7.1'!J230,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H165:V165)","v":0},{"$f":"IF(F165='5.7.1'!J231,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H166:V166)","v":0},{"$f":"IF(F166='5.7.1'!J232,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F164:F166)","v":0},null,{"$f":"SUM(H164:H166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F167=SUM(H167:V167),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H170:V170)","v":0},{"$f":"IF(F170='5.7.1'!J237,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H171:V171)","v":0},{"$f":"IF(F171='5.7.1'!J238,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H172:V172)","v":0},{"$f":"IF(F172='5.7.1'!J239,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F170:F172)","v":0},null,{"$f":"SUM(H170:H172)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F173=SUM(H173:V173),\"\",\"check\")","v":""}]
[null,null,null,null,null,{"$f":"F$11","v":"Contributions for Year Ending \n30 June 2013"},null,"Allocations of Contributions to Asset Classes ($'000)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Basis of Allocation\n\n\n(dropdown list)",null,"Supporting Documents"]
[null,null,null,null,null,null,null,{"$f":"H$12","v":"Reservoirs"},{"$f":"I$12","v":"Pump stations"},"Treatment","Associated telemetry and control systems","Meters","Billing systems","Corporate systems","Sundry property, plant and equipment","Land","Building other than infrastructure housing","Distribution infrastructure not included in another category","Support services","Mains","Establishment Costs","Unallocated cash contribution"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area \",'Business Details'!C16,\" - \",'Business Details'!D16)","v":"Geographic Area 5 - Somerset"}]
[]
[null,"Drinking Water"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H181:V181)","v":814.26979518310361},{"$f":"IF(F181='5.7.1'!J256,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":814.26979518310361},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA181&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB181*$AC181/1000","v":0},null,"Directly attributable",null,null,881,1,1]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H182:V182)","v":522.42058650000001},{"$f":"IF(F182='5.7.1'!J257,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&H$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&I$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&J$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&K$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&L$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&M$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&N$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&O$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&P$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&Q$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&R$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&S$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&T$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA182&\"|\"&U$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA182&\"|\"&V$14&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB182*$AC182/1000","v":522.42058650000001},null,null,null,null,881,1,1]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H183:V183)","v":0},{"$f":"IF(F183='5.7.1'!J258,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F181:F183)","v":1336.6903816831036},null,{"$f":"SUM(H181:H183)","v":0},0,0,0,0,0,0,0,0,0,0,0,814.26979518310361,0,522.42058650000001]
[null,null,null,null,null,{"$f":"IF(F184=SUM(H184:V184),\"\",\"check\")","v":""}]
[null,"Other core water services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H187:V187)","v":0},{"$f":"IF(F187='5.7.1'!J262,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H188:V188)","v":0},{"$f":"IF(F188='5.7.1'!J263,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H189:V189)","v":0},{"$f":"IF(F189='5.7.1'!J264,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F187:F189)","v":0},null,{"$f":"SUM(H187:H189)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F190=SUM(H190:V190),\"\",\"check\")","v":""}]
[null,"Wastewater via Sewer"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H193:V193)","v":666.22074151344839},{"$f":"IF(F193='5.7.1'!J276,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":666.22074151344839},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA193&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB193*$AC193/1000","v":0},null,"Directly attributable",null,"To asset class not TW",882,1,{"$f":"Allocation!$K$163","v":1}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H194:V194)","v":1194.3642275},{"$f":"IF(F194='5.7.1'!J277,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA194&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA194&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB194*$AC194/1000","v":1194.3642275},null,null,null,null,882,1,{"$f":"Allocation!$K$163","v":1}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H195:V195)","v":0},{"$f":"IF(F195='5.7.1'!J278,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F193:F195)","v":1860.5849690134482},null,{"$f":"SUM(H193:H195)","v":0},0,0,0,0,0,0,0,0,0,0,0,666.22074151344839,0,1194.3642275]
[null,null,null,null,null,{"$f":"IF(F196=SUM(H196:V196),\"\",\"check\")","v":""}]
[null,"Trade Waste"]
[null,null,"Contributed, donated and gifted assets",null,{"$f":"E193","v":"$'000"},{"$f":"SUM(H199:V199)","v":0},{"$f":"IF(F199='5.7.1'!J282,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&H$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&I$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&J$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&K$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&L$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&M$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&N$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&O$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&P$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&Q$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&R$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&S$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&T$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&U$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA199&\"|\"&V$13&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB199*$AC199/1000","v":0},null,"Directly attributable",null,"To asset class not TW",882,1,{"$f":"1-AC193","v":0}]
[null,null,"Developer Cash contributions",null,{"$f":"E194","v":"$'000"},{"$f":"SUM(H200:V200)","v":0},{"$f":"IF(F200='5.7.1'!J283,\"OK\",\"check\")","v":"OK"},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&H$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&I$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&J$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&K$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&L$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&M$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&N$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&O$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&P$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&Q$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&R$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&S$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&T$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"SUMIF(Datastore!$A:$A,$AA200&\"|\"&U$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},{"$f":"-SUMIF(Datastore!$A:$A,$AA200&\"|\"&V$15&\"|\"&$I$10&\"|\"&\"FY\"&RIGHT($H$10,2),Datastore!$G:$G)*$AB200*$AC200/1000","v":0},null,null,null,null,882,1,{"$f":"1-AC194","v":0}]
[null,null,"Grants and other cash contributions ",null,{"$f":"E195","v":"$'000"},{"$f":"SUM(H201:V201)","v":0},{"$f":"IF(F201='5.7.1'!J284,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F199:F201)","v":0},null,{"$f":"SUM(H199:H201)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F202=SUM(H202:V202),\"\",\"check\")","v":""}]
[null,"Other core wastewater services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H205:V205)","v":0},{"$f":"IF(F205='5.7.1'!J288,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H206:V206)","v":0},{"$f":"IF(F206='5.7.1'!J289,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H207:V207)","v":0},{"$f":"IF(F207='5.7.1'!J290,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F205:F207)","v":0},null,{"$f":"SUM(H205:H207)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F208=SUM(H208:V208),\"\",\"check\")","v":""}]
[null,"Aggregate Non-regulated Services"]
[null,null,"Contributed, donated and gifted assets",null,"$'000",{"$f":"SUM(H211:V211)","v":0},{"$f":"IF(F211='5.7.1'!J295,\"OK\",\"check\")","v":"OK"}]
[null,null,"Developer Cash contributions",null,"$'000",{"$f":"SUM(H212:V212)","v":0},{"$f":"IF(F212='5.7.1'!J296,\"OK\",\"check\")","v":"OK"}]
[null,null,"Grants and other cash contributions ",null,"$'000",{"$f":"SUM(H213:V213)","v":0},{"$f":"IF(F213='5.7.1'!J297,\"OK\",\"check\")","v":"OK"}]
[null,null,"Subtotal",null,"$'000",{"$f":"SUM(F211:F213)","v":0},null,{"$f":"SUM(H211:H213)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,{"$f":"IF(F214=SUM(H214:V214),\"\",\"check\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Allocation Basis"]
["Directly attributable"]
["Causal allocation"]
["Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.7.1 SD02","index":28,"n_rows":666,"n_cols":24,"rows_kept":666,"cut":false,"hidden":false,"merged":[[23,1,23,3],[11,3,11,5],[12,3,12,5],[301,1,302,1],[140,1,141,1],[195,1,196,1],[250,1,251,1],[14,1,15,1],[14,2,15,2],[9,3,9,5],[10,3,10,5],[14,3,15,3],[20,1,20,3],[14,5,15,5]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"5.7.1 SD02 PRO FORMA WORKPAPER FOR ALLOCATION OF CONTRIBUTIONS"]
[]
[null,{"$f":"CONCATENATE(\"Workpaper for \",'Business Details'!$D$9)","v":"Workpaper for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,"Region:"]
[null,"Service:"]
[null,"Type of Contribution:"]
[null,"Type of Allocation:"]
[]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Total for Year Ending \n30 June \",AnalysisYear)","v":"Total for Year Ending \n30 June 2013"},null,"ALLOCATION TO ASSET CLASS"]
[null,null,null,null,null,null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},{"$f":"'Business Details'!$D$41","v":"Pump stations"},{"$f":"'Business Details'!$D$42","v":"Treatment"},{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},{"$f":"'Business Details'!$D$44","v":"Meters"},{"$f":"'Business Details'!$D$45","v":"Billing systems"},{"$f":"'Business Details'!$D$46","v":"Corporate systems"},{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},{"$f":"'Business Details'!$D$48","v":"Land"},{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},{"$f":"'Business Details'!$D$51","v":"Support services"},{"$f":"'Business Details'!$D$52","v":"Mains"},{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Ledger Code"]
[]
[null,"Value of contribution",null,"($'000)"]
[]
[null,"Basis of allocation:"]
[null,"[please specify, including units]"]
[]
[null,"Reason for choosing this basis:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"IF('Business Details'!D12=\"\",\"Geographic Area 1\",'Business Details'!D12)","v":"Brisbane"}]
[{"$f":"IF('Business Details'!D13=\"\",\"Geographic Area 2\",'Business Details'!D13)","v":"Ipswich"}]
[{"$f":"IF('Business Details'!D14=\"\",\"Geographic Area 2\",'Business Details'!D14)","v":"Lockyer Valley"}]
[{"$f":"IF('Business Details'!D15=\"\",\"Geographic Area 2\",'Business Details'!D15)","v":"Scenic Rim"}]
[{"$f":"IF('Business Details'!D16=\"\",\"Geographic Area 2\",'Business Details'!D16)","v":"Somerset"}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
["List for Type of Contribution"]
["Contributed, donated and gifted assets"]
["Capital contributions (cash and infrastructure charges)"]
["Planning scheme policy charges"]
[]
["List for Allocation Basis"]
["Directly attributable"]
["Causal allocation"]
["Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.7.1 SD03","index":29,"n_rows":666,"n_cols":24,"rows_kept":666,"cut":false,"hidden":false,"merged":[[9,7,10,7]]}
[]
[]
[]
[null,{"$f":"'Business Details'!B4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"5.7.1 SD03 CASH CONTRIBUTIONS STRUCTURE"]
[]
[null,{"$f":"CONCATENATE(\"Contributed, Donated and Gifted Assets Details for \",'Business Details'!D9)","v":"Contributed, Donated and Gifted Assets Details for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,null,null,"Type of Contribution",null,"Description of ",null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,"Supporting"]
[null,null,"Parameter","Geographic Area",null,"Service",null,null,null,"contribution",null,"Unit",null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"'5.1.1'!K13","v":2014},{"$f":"'5.1.1'!L13","v":2015},null,"Documents"]
[]
[null,1,"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D13","v":0},null,{"$f":"F13","v":0},null,{"$f":"H13","v":0},null,{"$f":"J13","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D13","v":0},null,{"$f":"F13","v":0},null,{"$f":"H13","v":0},null,{"$f":"J13","v":0},null,"$'000"]
[null,{"$f":"B13+1","v":2},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D16","v":0},null,{"$f":"F16","v":0},null,{"$f":"H16","v":0},null,{"$f":"J16","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D16","v":0},null,{"$f":"F16","v":0},null,{"$f":"H16","v":0},null,{"$f":"J16","v":0},null,"$'000"]
[null,{"$f":"B16+1","v":3},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D19","v":0},null,{"$f":"F19","v":0},null,{"$f":"H19","v":0},null,{"$f":"J19","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D19","v":0},null,{"$f":"F19","v":0},null,{"$f":"H19","v":0},null,{"$f":"J19","v":0},null,"$'000"]
[null,{"$f":"B19+1","v":4},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D22","v":0},null,{"$f":"F22","v":0},null,{"$f":"H22","v":0},null,{"$f":"J22","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D22","v":0},null,{"$f":"F22","v":0},null,{"$f":"H22","v":0},null,{"$f":"J22","v":0},null,"$'000"]
[null,{"$f":"B22+1","v":5},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D25","v":0},null,{"$f":"F25","v":0},null,{"$f":"H25","v":0},null,{"$f":"J25","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D25","v":0},null,{"$f":"F25","v":0},null,{"$f":"H25","v":0},null,{"$f":"J25","v":0},null,"$'000"]
[null,{"$f":"B25+1","v":6},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D28","v":0},null,{"$f":"F28","v":0},null,{"$f":"H28","v":0},null,{"$f":"J28","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D28","v":0},null,{"$f":"F28","v":0},null,{"$f":"H28","v":0},null,{"$f":"J28","v":0},null,"$'000"]
[null,{"$f":"B28+1","v":7},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D31","v":0},null,{"$f":"F31","v":0},null,{"$f":"H31","v":0},null,{"$f":"J31","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D31","v":0},null,{"$f":"F31","v":0},null,{"$f":"H31","v":0},null,{"$f":"J31","v":0},null,"$'000"]
[null,{"$f":"B31+1","v":8},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D34","v":0},null,{"$f":"F34","v":0},null,{"$f":"H34","v":0},null,{"$f":"J34","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D34","v":0},null,{"$f":"F34","v":0},null,{"$f":"H34","v":0},null,{"$f":"J34","v":0},null,"$'000"]
[null,{"$f":"B34+1","v":9},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D37","v":0},null,{"$f":"F37","v":0},null,{"$f":"H37","v":0},null,{"$f":"J37","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D37","v":0},null,{"$f":"F37","v":0},null,{"$f":"H37","v":0},null,{"$f":"J37","v":0},null,"$'000"]
[null,{"$f":"B37+1","v":10},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D40","v":0},null,{"$f":"F40","v":0},null,{"$f":"H40","v":0},null,{"$f":"J40","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D40","v":0},null,{"$f":"F40","v":0},null,{"$f":"H40","v":0},null,{"$f":"J40","v":0},null,"$'000"]
[null,{"$f":"B40+1","v":11},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D43","v":0},null,{"$f":"F43","v":0},null,{"$f":"H43","v":0},null,{"$f":"J43","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D43","v":0},null,{"$f":"F43","v":0},null,{"$f":"H43","v":0},null,{"$f":"J43","v":0},null,"$'000"]
[null,{"$f":"B43+1","v":12},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D46","v":0},null,{"$f":"F46","v":0},null,{"$f":"H46","v":0},null,{"$f":"J46","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D46","v":0},null,{"$f":"F46","v":0},null,{"$f":"H46","v":0},null,{"$f":"J46","v":0},null,"$'000"]
[null,{"$f":"B46+1","v":13},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D49","v":0},null,{"$f":"F49","v":0},null,{"$f":"H49","v":0},null,{"$f":"J49","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D49","v":0},null,{"$f":"F49","v":0},null,{"$f":"H49","v":0},null,{"$f":"J49","v":0},null,"$'000"]
[null,{"$f":"B49+1","v":14},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D52","v":0},null,{"$f":"F52","v":0},null,{"$f":"H52","v":0},null,{"$f":"J52","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D52","v":0},null,{"$f":"F52","v":0},null,{"$f":"H52","v":0},null,{"$f":"J52","v":0},null,"$'000"]
[null,{"$f":"B52+1","v":15},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D55","v":0},null,{"$f":"F55","v":0},null,{"$f":"H55","v":0},null,{"$f":"J55","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D55","v":0},null,{"$f":"F55","v":0},null,{"$f":"H55","v":0},null,{"$f":"J55","v":0},null,"$'000"]
[null,{"$f":"B55+1","v":16},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D58","v":0},null,{"$f":"F58","v":0},null,{"$f":"H58","v":0},null,{"$f":"J58","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D58","v":0},null,{"$f":"F58","v":0},null,{"$f":"H58","v":0},null,{"$f":"J58","v":0},null,"$'000"]
[null,{"$f":"B58+1","v":17},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D61","v":0},null,{"$f":"F61","v":0},null,{"$f":"H61","v":0},null,{"$f":"J61","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D61","v":0},null,{"$f":"F61","v":0},null,{"$f":"H61","v":0},null,{"$f":"J61","v":0},null,"$'000"]
[null,{"$f":"B61+1","v":18},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D64","v":0},null,{"$f":"F64","v":0},null,{"$f":"H64","v":0},null,{"$f":"J64","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D64","v":0},null,{"$f":"F64","v":0},null,{"$f":"H64","v":0},null,{"$f":"J64","v":0},null,"$'000"]
[null,{"$f":"B64+1","v":19},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D67","v":0},null,{"$f":"F67","v":0},null,{"$f":"H67","v":0},null,{"$f":"J67","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D67","v":0},null,{"$f":"F67","v":0},null,{"$f":"H67","v":0},null,{"$f":"J67","v":0},null,"$'000"]
[null,{"$f":"B67+1","v":20},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D70","v":0},null,{"$f":"F70","v":0},null,{"$f":"H70","v":0},null,{"$f":"J70","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D70","v":0},null,{"$f":"F70","v":0},null,{"$f":"H70","v":0},null,{"$f":"J70","v":0},null,"$'000"]
[null,{"$f":"B70+1","v":21},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D73","v":0},null,{"$f":"F73","v":0},null,{"$f":"H73","v":0},null,{"$f":"J73","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D73","v":0},null,{"$f":"F73","v":0},null,{"$f":"H73","v":0},null,{"$f":"J73","v":0},null,"$'000"]
[null,{"$f":"B73+1","v":22},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D76","v":0},null,{"$f":"F76","v":0},null,{"$f":"H76","v":0},null,{"$f":"J76","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D76","v":0},null,{"$f":"F76","v":0},null,{"$f":"H76","v":0},null,{"$f":"J76","v":0},null,"$'000"]
[null,{"$f":"B76+1","v":23},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D79","v":0},null,{"$f":"F79","v":0},null,{"$f":"H79","v":0},null,{"$f":"J79","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D79","v":0},null,{"$f":"F79","v":0},null,{"$f":"H79","v":0},null,{"$f":"J79","v":0},null,"$'000"]
[null,{"$f":"B79+1","v":24},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D82","v":0},null,{"$f":"F82","v":0},null,{"$f":"H82","v":0},null,{"$f":"J82","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D82","v":0},null,{"$f":"F82","v":0},null,{"$f":"H82","v":0},null,{"$f":"J82","v":0},null,"$'000"]
[null,{"$f":"B82+1","v":25},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D85","v":0},null,{"$f":"F85","v":0},null,{"$f":"H85","v":0},null,{"$f":"J85","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D85","v":0},null,{"$f":"F85","v":0},null,{"$f":"H85","v":0},null,{"$f":"J85","v":0},null,"$'000"]
[null,{"$f":"B85+1","v":26},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D88","v":0},null,{"$f":"F88","v":0},null,{"$f":"H88","v":0},null,{"$f":"J88","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D88","v":0},null,{"$f":"F88","v":0},null,{"$f":"H88","v":0},null,{"$f":"J88","v":0},null,"$'000"]
[null,{"$f":"B88+1","v":27},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D91","v":0},null,{"$f":"F91","v":0},null,{"$f":"H91","v":0},null,{"$f":"J91","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D91","v":0},null,{"$f":"F91","v":0},null,{"$f":"H91","v":0},null,{"$f":"J91","v":0},null,"$'000"]
[null,{"$f":"B91+1","v":28},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D94","v":0},null,{"$f":"F94","v":0},null,{"$f":"H94","v":0},null,{"$f":"J94","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D94","v":0},null,{"$f":"F94","v":0},null,{"$f":"H94","v":0},null,{"$f":"J94","v":0},null,"$'000"]
[null,{"$f":"B94+1","v":29},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D97","v":0},null,{"$f":"F97","v":0},null,{"$f":"H97","v":0},null,{"$f":"J97","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D97","v":0},null,{"$f":"F97","v":0},null,{"$f":"H97","v":0},null,{"$f":"J97","v":0},null,"$'000"]
[null,{"$f":"B97+1","v":30},"Price",null,null,null,null,null,null,null,null,"$"]
[null,null,"Quantity",{"$f":"D100","v":0},null,{"$f":"F100","v":0},null,{"$f":"H100","v":0},null,{"$f":"J100","v":0},null,"[please specify]"]
[null,null,"Revenue",{"$f":"D100","v":0},null,{"$f":"F100","v":0},null,{"$f":"H100","v":0},null,{"$f":"J100","v":0},null,"$'000"]
[]
[]
[]
[null,"Total Revenue",null,null,null,null,null,null,null,null,null,"$'000",null,{"$f":"SUMIF($C:$C,\"=Revenue\",N:N)","v":0},0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
["List for Geographic Areas"]
[{"$f":"'Business Details'!D12","v":"Brisbane"}]
[{"$f":"'Business Details'!D13","v":"Ipswich"}]
[{"$f":"'Business Details'!D14","v":"Lockyer Valley"}]
[{"$f":"'Business Details'!D15","v":"Scenic Rim"}]
[{"$f":"'Business Details'!D16","v":"Somerset"}]
[]
["List for Services"]
["Drinking water"]
["Other Core Water Services"]
["Waste-water via Sewer"]
["Trade Waste"]
["Other Core Waste-water Services"]
["Aggregate Non-regulated Services"]
[]
[]
["List for Type of Tariff:"]
["Fixed"]
["Variable"]
[]
[]
[]
[]
[]
[]
["Type of contribution"]
["Capital contributions (cash and infrastructure charges)"]
["Planning scheme policy charges"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.8.1.1","index":30,"n_rows":666,"n_cols":24,"rows_kept":666,"cut":false,"hidden":false,"merged":[[10,9,10,11],[10,6,10,7],[11,1,11,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Lives for \",'Business Details'!$D$9)","v":"Asset Lives for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,null,"WATER:",null,null,"WASTEWATER:",null,null,null,"OTHER:"]
[null,"Geographic Area / Asset Class",null,null,null,null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Aggregated non–regulated revenue",null,null,"Supporting Documents"]
[null,null," ",null,null,null,"S1","S2",null,"S3","S4","S5",null,"S6"]
[null,"New Assets"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,90,null,null,90,90]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,25,null,null,30,30]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,null,null,null,25,25]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,10,null,null,10,10]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,15,null,null,15,15]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,5,null,null,5,5]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,10,null,null,10,10]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,10,null,null,10,10]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,60,null,null,60,60]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,70,null,null,65,65]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,5,null,null,5,5]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[]
[null,"Remaining Asset Lives for Existing Assets  - as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 1 - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Brisbane"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist&Prod","Item","Dist&Prod","Item"]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S37&\"|\"&$T37,'Opening values'!$R:$R)","v":27.275265280068957},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U37&\"|\"&$V37,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U37&\"|\"&$V37,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,401,"LR1R",402,"LR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S38&\"|\"&$T38,'Opening values'!$R:$R)","v":12.784431757242809},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U38&\"|\"&$V38,'Opening values'!$R:$R)","v":15.135373122211123},{"$f":"SUMIF('Opening values'!$B:$B,$U38&\"|\"&$V38,'Opening values'!$R:$R)","v":15.135373122211123},null,null,null,null,null,null,null,401,"LP1R",402,"LP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S39&\"|\"&$T39,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U39&\"|\"&$V39,'Opening values'!$R:$R)","v":15.862476168763964},{"$f":"SUMIF('Opening values'!$B:$B,$U39&\"|\"&$V39,'Opening values'!$R:$R)","v":15.862476168763964},null,null,null,null,null,null,null,401,"LT1R",402,"LT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S40&\"|\"&$T40,'Opening values'!$R:$R)","v":1.2487741054660968},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U40&\"|\"&$V40,'Opening values'!$R:$R)","v":1.0176472495812805},{"$f":"SUMIF('Opening values'!$B:$B,$U40&\"|\"&$V40,'Opening values'!$R:$R)","v":1.0176472495812805},null,null,null,null,null,null,null,401,"LS1R",402,"LS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S41&\"|\"&$T41,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U41&\"|\"&$V41,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U41&\"|\"&$V41,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,401,"LM1R",402,"LM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S42&\"|\"&$T42,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U42&\"|\"&$V42,'Opening values'!$R:$R)","v":1.7522245037645445},{"$f":"SUMIF('Opening values'!$B:$B,$U42&\"|\"&$V42,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,null,null,null,null,null,405,"LI5R",405,"LI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S43&\"|\"&$T43,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U43&\"|\"&$V43,'Opening values'!$R:$R)","v":3.4876684753750542},{"$f":"SUMIF('Opening values'!$B:$B,$U43&\"|\"&$V43,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,null,null,null,null,null,405,"LC5R",405,"LC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S44&\"|\"&$T44,'Opening values'!$R:$R)","v":3.5098968591311244},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U44&\"|\"&$V44,'Opening values'!$R:$R)","v":3.5098968591311244},{"$f":"SUMIF('Opening values'!$B:$B,$U44&\"|\"&$V44,'Opening values'!$R:$R)","v":3.5098968591311244},null,null,null,null,null,null,null,405,"LE5R",405,"LE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S45&\"|\"&$T45,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U45&\"|\"&$V45,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U45&\"|\"&$V45,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S46&\"|\"&$T46,'Opening values'!$R:$R)","v":28.948654520169995},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U46&\"|\"&$V46,'Opening values'!$R:$R)","v":28.948654520169995},{"$f":"SUMIF('Opening values'!$B:$B,$U46&\"|\"&$V46,'Opening values'!$R:$R)","v":28.948654520169995},null,null,null,null,null,null,null,405,"LB5R",405,"LB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S47&\"|\"&$T47,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U47&\"|\"&$V47,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U47&\"|\"&$V47,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S48&\"|\"&$T48,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U48&\"|\"&$V48,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U48&\"|\"&$V48,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S49&\"|\"&$T49,'Opening values'!$R:$R)","v":46.607856883168765},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U49&\"|\"&$V49,'Opening values'!$R:$R)","v":32.888873556159382},{"$f":"SUMIF('Opening values'!$B:$B,$U49&\"|\"&$V49,'Opening values'!$R:$R)","v":32.888873556159382},null,null,null,null,null,null,null,401,"LD1R",402,"LD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S50&\"|\"&$T50,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U50&\"|\"&$V50,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U50&\"|\"&$V50,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S51&\"|\"&$T51,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U51&\"|\"&$V51,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U51&\"|\"&$V51,'Opening values'!$R:$R)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 2 - \",'Business Details'!$D$13)","v":"Geographic Area 2 - Ipswich"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S55&\"|\"&$T55,'Opening values'!$R:$R)","v":56.160171504478747},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U55&\"|\"&$V55,'Opening values'!$R:$R)","v":14.468369489075274},{"$f":"SUMIF('Opening values'!$B:$B,$U55&\"|\"&$V55,'Opening values'!$R:$R)","v":14.468369489075274},null,null,null,null,null,null,null,851,"LR1R",852,"LR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S56&\"|\"&$T56,'Opening values'!$R:$R)","v":26.560522529772278},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U56&\"|\"&$V56,'Opening values'!$R:$R)","v":36.706361867711578},{"$f":"SUMIF('Opening values'!$B:$B,$U56&\"|\"&$V56,'Opening values'!$R:$R)","v":36.706361867711578},null,null,null,null,null,null,null,851,"LP1R",852,"LP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S57&\"|\"&$T57,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U57&\"|\"&$V57,'Opening values'!$R:$R)","v":34.81524600086442},{"$f":"SUMIF('Opening values'!$B:$B,$U57&\"|\"&$V57,'Opening values'!$R:$R)","v":34.81524600086442},null,null,null,null,null,null,null,851,"LT1R",852,"LT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S58&\"|\"&$T58,'Opening values'!$R:$R)","v":12.215700646408488},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U58&\"|\"&$V58,'Opening values'!$R:$R)","v":9.0034215607213604},{"$f":"SUMIF('Opening values'!$B:$B,$U58&\"|\"&$V58,'Opening values'!$R:$R)","v":9.0034215607213604},null,null,null,null,null,null,null,851,"LS1R",852,"LS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S59&\"|\"&$T59,'Opening values'!$R:$R)","v":6.6159198972435709},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U59&\"|\"&$V59,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U59&\"|\"&$V59,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,851,"LM1R",852,"LM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S60&\"|\"&$T60,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U60&\"|\"&$V60,'Opening values'!$R:$R)","v":1.7522245037645445},{"$f":"SUMIF('Opening values'!$B:$B,$U60&\"|\"&$V60,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,null,null,null,null,null,405,"LI5R",405,"LI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S61&\"|\"&$T61,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U61&\"|\"&$V61,'Opening values'!$R:$R)","v":3.4876684753750542},{"$f":"SUMIF('Opening values'!$B:$B,$U61&\"|\"&$V61,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,null,null,null,null,null,405,"LC5R",405,"LC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S62&\"|\"&$T62,'Opening values'!$R:$R)","v":4.917933182149361},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U62&\"|\"&$V62,'Opening values'!$R:$R)","v":4.917933182149361},{"$f":"SUMIF('Opening values'!$B:$B,$U62&\"|\"&$V62,'Opening values'!$R:$R)","v":4.917933182149361},null,null,null,null,null,null,null,855,"LE5R",855,"LE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S63&\"|\"&$T63,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U63&\"|\"&$V63,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U63&\"|\"&$V63,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S64&\"|\"&$T64,'Opening values'!$R:$R)","v":11.473366159099193},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U64&\"|\"&$V64,'Opening values'!$R:$R)","v":11.473366159099193},{"$f":"SUMIF('Opening values'!$B:$B,$U64&\"|\"&$V64,'Opening values'!$R:$R)","v":11.473366159099193},null,null,null,null,null,null,null,855,"LB5R",855,"LB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S65&\"|\"&$T65,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U65&\"|\"&$V65,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U65&\"|\"&$V65,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S66&\"|\"&$T66,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U66&\"|\"&$V66,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U66&\"|\"&$V66,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S67&\"|\"&$T67,'Opening values'!$R:$R)","v":29.088725433674611},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U67&\"|\"&$V67,'Opening values'!$R:$R)","v":29.600118813254248},{"$f":"SUMIF('Opening values'!$B:$B,$U67&\"|\"&$V67,'Opening values'!$R:$R)","v":29.600118813254248},null,null,null,null,null,null,null,851,"LD1R",852,"LD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S68&\"|\"&$T68,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U68&\"|\"&$V68,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U68&\"|\"&$V68,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S69&\"|\"&$T69,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U69&\"|\"&$V69,'Opening values'!$R:$R)","v":0},{"$f":"SUMIF('Opening values'!$B:$B,$U69&\"|\"&$V69,'Opening values'!$R:$R)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 3 - \",'Business Details'!$D$14)","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S73&\"|\"&$T73,'Opening values'!$R:$R)","v":43.181472336411666},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U73&\"|\"&$V73,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,861,"LR1R",862,"LR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S74&\"|\"&$T74,'Opening values'!$R:$R)","v":24.655640468632114},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U74&\"|\"&$V74,'Opening values'!$R:$R)","v":21.137189527728204},null,null,null,null,null,null,null,null,861,"LP1R",862,"LP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S75&\"|\"&$T75,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U75&\"|\"&$V75,'Opening values'!$R:$R)","v":23.477987274703935},null,null,null,null,null,null,null,null,861,"LT1R",862,"LT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S76&\"|\"&$T76,'Opening values'!$R:$R)","v":9.9283397155066933},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U76&\"|\"&$V76,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,861,"LS1R",862,"LS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S77&\"|\"&$T77,'Opening values'!$R:$R)","v":19.292914332564131},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U77&\"|\"&$V77,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,861,"LM1R",862,"LM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S78&\"|\"&$T78,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U78&\"|\"&$V78,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,null,null,null,null,null,null,405,"LI5R",405,"LI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S79&\"|\"&$T79,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U79&\"|\"&$V79,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,null,null,null,null,null,null,405,"LC5R",405,"LC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S80&\"|\"&$T80,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U80&\"|\"&$V80,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,865,"LE5R",865,"LE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S81&\"|\"&$T81,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U81&\"|\"&$V81,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S82&\"|\"&$T82,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U82&\"|\"&$V82,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,865,"LB5R",865,"LB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S83&\"|\"&$T83,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U83&\"|\"&$V83,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S84&\"|\"&$T84,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U84&\"|\"&$V84,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S85&\"|\"&$T85,'Opening values'!$R:$R)","v":41.034009066941579},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U85&\"|\"&$V85,'Opening values'!$R:$R)","v":12.023099234693436},null,null,null,null,null,null,null,null,861,"LD1R",862,"LD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S86&\"|\"&$T86,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U86&\"|\"&$V86,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S87&\"|\"&$T87,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U87&\"|\"&$V87,'Opening values'!$R:$R)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 4 - \",'Business Details'!$D$15)","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S91&\"|\"&$T91,'Opening values'!$R:$R)","v":66.01633761534157},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U91&\"|\"&$V91,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,871,"LR1R",872,"LR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S92&\"|\"&$T92,'Opening values'!$R:$R)","v":21.571047761024325},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U92&\"|\"&$V92,'Opening values'!$R:$R)","v":32.33134274940678},null,null,null,null,null,null,null,null,871,"LP1R",872,"LP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S93&\"|\"&$T93,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U93&\"|\"&$V93,'Opening values'!$R:$R)","v":30.925864490130227},null,null,null,null,null,null,null,null,871,"LT1R",872,"LT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S94&\"|\"&$T94,'Opening values'!$R:$R)","v":14.309569728004256},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U94&\"|\"&$V94,'Opening values'!$R:$R)","v":14.399831649831651},null,null,null,null,null,null,null,null,871,"LS1R",872,"LS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S95&\"|\"&$T95,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U95&\"|\"&$V95,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,871,"LM1R",872,"LM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S96&\"|\"&$T96,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U96&\"|\"&$V96,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,null,null,null,null,null,null,405,"LI5R",405,"LI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S97&\"|\"&$T97,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U97&\"|\"&$V97,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,null,null,null,null,null,null,405,"LC5R",405,"LC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S98&\"|\"&$T98,'Opening values'!$R:$R)","v":2.1068573710391236},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U98&\"|\"&$V98,'Opening values'!$R:$R)","v":2.1068573710391236},null,null,null,null,null,null,null,null,875,"LE5R",875,"LE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S99&\"|\"&$T99,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U99&\"|\"&$V99,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S100&\"|\"&$T100,'Opening values'!$R:$R)","v":62.483196325114619},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U100&\"|\"&$V100,'Opening values'!$R:$R)","v":62.483196325114619},null,null,null,null,null,null,null,null,875,"LB5R",875,"LB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S101&\"|\"&$T101,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U101&\"|\"&$V101,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S102&\"|\"&$T102,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U102&\"|\"&$V102,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S103&\"|\"&$T103,'Opening values'!$R:$R)","v":49.144361060816507},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U103&\"|\"&$V103,'Opening values'!$R:$R)","v":41.984790523807987},null,null,null,null,null,null,null,null,871,"LD1R",872,"LD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S104&\"|\"&$T104,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U104&\"|\"&$V104,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S105&\"|\"&$T105,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U105&\"|\"&$V105,'Opening values'!$R:$R)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 5 - \",'Business Details'!$D$16)","v":"Geographic Area 5 - Somerset"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S109&\"|\"&$T109,'Opening values'!$R:$R)","v":34.502246882505652},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U109&\"|\"&$V109,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,881,"LR1R",882,"LR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S110&\"|\"&$T110,'Opening values'!$R:$R)","v":22.541535903811511},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U110&\"|\"&$V110,'Opening values'!$R:$R)","v":20.985085130136476},null,null,null,null,null,null,null,null,881,"LP1R",882,"LP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S111&\"|\"&$T111,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U111&\"|\"&$V111,'Opening values'!$R:$R)","v":20.148741280126448},null,null,null,null,null,null,null,null,881,"LT1R",882,"LT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S112&\"|\"&$T112,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U112&\"|\"&$V112,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,881,"LS1R",882,"LS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S113&\"|\"&$T113,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U113&\"|\"&$V113,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,881,"LM1R",882,"LM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S114&\"|\"&$T114,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U114&\"|\"&$V114,'Opening values'!$R:$R)","v":1.7522245037645445},null,null,null,null,null,null,null,null,405,"LI5R",405,"LI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S115&\"|\"&$T115,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U115&\"|\"&$V115,'Opening values'!$R:$R)","v":3.4876684753750542},null,null,null,null,null,null,null,null,405,"LC5R",405,"LC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S116&\"|\"&$T116,'Opening values'!$R:$R)","v":4.6445149327989226},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U116&\"|\"&$V116,'Opening values'!$R:$R)","v":4.6445149327989226},null,null,null,null,null,null,null,null,885,"LE5R",885,"LE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S117&\"|\"&$T117,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U117&\"|\"&$V117,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S118&\"|\"&$T118,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U118&\"|\"&$V118,'Opening values'!$R:$R)","v":0},null,null,null,null,null,null,null,null,885,"LB5R",885,"LB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S119&\"|\"&$T119,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U119&\"|\"&$V119,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S120&\"|\"&$T120,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U120&\"|\"&$V120,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S121&\"|\"&$T121,'Opening values'!$R:$R)","v":31.864514690861718},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U121&\"|\"&$V121,'Opening values'!$R:$R)","v":22.30535566514731},null,null,null,null,null,null,null,null,881,"LD1R",882,"LD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S122&\"|\"&$T122,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U122&\"|\"&$V122,'Opening values'!$R:$R)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$B:$B,$S123&\"|\"&$T123,'Opening values'!$R:$R)","v":0},null,null,{"$f":"SUMIF('Opening values'!$B:$B,$U123&\"|\"&$V123,'Opening values'!$R:$R)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.8.1.2","index":31,"n_rows":666,"n_cols":22,"rows_kept":666,"cut":false,"hidden":false,"merged":[[10,6,10,7],[10,9,10,11],[11,1,11,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Asset Lives for \",'Business Details'!$D$9)","v":"Asset Lives for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[]
[null,null,null,null,null,null,"WATER:",null,null,"WASTEWATER:",null,null,null,"OTHER:"]
[null,"Geographic Area / Asset Class",null,null,null,null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Aggregated non–regulated revenue",null,null,"Supporting Documents"]
[null,null," ",null,null,null,"S1","S2",null,"S3","S4","S5",null,"S6"]
[null,"Useful Lives for New Assets (for Tax Purposes)"]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,80,null,null,80,80]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,30,null,null,30,30]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,null,null,null,30,30]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,10,null,null,10,10]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,20,null,null,20,20]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,3,null,null,3,3]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,3,null,null,3,3]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,8,null,null,8,8]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,40,null,null,40,40]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years"]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,80,null,null,80,80]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,5,null,null,5,5]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years"]
[]
[]
[null,"Remaining Asset Lives for Existing Assets (Tax Values) - as at 1 July 2008"]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 1 - \",'Business Details'!$D$12)","v":"Geographic Area 1 - Brisbane"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist&Prod","Item","Dist&Prod","Item"]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S37&\"|\"&$T37,'Opening values'!$AC:$AC)","v":27.839678205278471},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U37&\"|\"&$V37,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U37&\"|\"&$V37,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,401,"TR1R",402,"TR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S38&\"|\"&$T38,'Opening values'!$AC:$AC)","v":13.536242331635901},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U38&\"|\"&$V38,'Opening values'!$AC:$AC)","v":15.261463496451004},{"$f":"SUMIF('Opening values'!$D:$D,$U38&\"|\"&$V38,'Opening values'!$AC:$AC)","v":15.261463496451004},null,null,null,null,null,null,null,401,"TP1R",402,"TP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S39&\"|\"&$T39,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U39&\"|\"&$V39,'Opening values'!$AC:$AC)","v":18.32261581638911},{"$f":"SUMIF('Opening values'!$D:$D,$U39&\"|\"&$V39,'Opening values'!$AC:$AC)","v":18.32261581638911},null,null,null,null,null,null,null,401,"TT1R",402,"TT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S40&\"|\"&$T40,'Opening values'!$AC:$AC)","v":1.2287565758358008},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U40&\"|\"&$V40,'Opening values'!$AC:$AC)","v":1.0174454065910614},{"$f":"SUMIF('Opening values'!$D:$D,$U40&\"|\"&$V40,'Opening values'!$AC:$AC)","v":1.0174454065910614},null,null,null,null,null,null,null,401,"TS1R",402,"TS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S41&\"|\"&$T41,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U41&\"|\"&$V41,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U41&\"|\"&$V41,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,401,"TM1R",402,"TM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S42&\"|\"&$T42,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U42&\"|\"&$V42,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U42&\"|\"&$V42,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,405,"TI5R",405,"TI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S43&\"|\"&$T43,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U43&\"|\"&$V43,'Opening values'!$AC:$AC)","v":1.9694013246575404},{"$f":"SUMIF('Opening values'!$D:$D,$U43&\"|\"&$V43,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,null,null,null,null,null,405,"TC5R",405,"TC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S44&\"|\"&$T44,'Opening values'!$AC:$AC)","v":4.4774456418536293},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U44&\"|\"&$V44,'Opening values'!$AC:$AC)","v":4.4774456418536293},{"$f":"SUMIF('Opening values'!$D:$D,$U44&\"|\"&$V44,'Opening values'!$AC:$AC)","v":4.4774456418536293},null,null,null,null,null,null,null,405,"TE5R",405,"TE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S45&\"|\"&$T45,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U45&\"|\"&$V45,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U45&\"|\"&$V45,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S46&\"|\"&$T46,'Opening values'!$AC:$AC)","v":14.838178307648755},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U46&\"|\"&$V46,'Opening values'!$AC:$AC)","v":14.838178307648755},{"$f":"SUMIF('Opening values'!$D:$D,$U46&\"|\"&$V46,'Opening values'!$AC:$AC)","v":14.838178307648755},null,null,null,null,null,null,null,405,"TB5R",405,"TB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S47&\"|\"&$T47,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U47&\"|\"&$V47,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U47&\"|\"&$V47,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S48&\"|\"&$T48,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U48&\"|\"&$V48,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U48&\"|\"&$V48,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S49&\"|\"&$T49,'Opening values'!$AC:$AC)","v":44.940143002756301},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U49&\"|\"&$V49,'Opening values'!$AC:$AC)","v":36.006497168679793},{"$f":"SUMIF('Opening values'!$D:$D,$U49&\"|\"&$V49,'Opening values'!$AC:$AC)","v":36.006497168679793},null,null,null,null,null,null,null,401,"TD1R",402,"TD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S50&\"|\"&$T50,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U50&\"|\"&$V50,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U50&\"|\"&$V50,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S51&\"|\"&$T51,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U51&\"|\"&$V51,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U51&\"|\"&$V51,'Opening values'!$AC:$AC)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 2 - \",'Business Details'!$D$13)","v":"Geographic Area 2 - Ipswich"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S55&\"|\"&$T55,'Opening values'!$AC:$AC)","v":46.982405236804468},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U55&\"|\"&$V55,'Opening values'!$AC:$AC)","v":24.716077925637098},{"$f":"SUMIF('Opening values'!$D:$D,$U55&\"|\"&$V55,'Opening values'!$AC:$AC)","v":24.716077925637098},null,null,null,null,null,null,null,851,"TR1R",852,"TR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S56&\"|\"&$T56,'Opening values'!$AC:$AC)","v":34.834605237212841},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U56&\"|\"&$V56,'Opening values'!$AC:$AC)","v":26.262927438864036},{"$f":"SUMIF('Opening values'!$D:$D,$U56&\"|\"&$V56,'Opening values'!$AC:$AC)","v":26.262927438864036},null,null,null,null,null,null,null,851,"TP1R",852,"TP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S57&\"|\"&$T57,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U57&\"|\"&$V57,'Opening values'!$AC:$AC)","v":20.251770843928693},{"$f":"SUMIF('Opening values'!$D:$D,$U57&\"|\"&$V57,'Opening values'!$AC:$AC)","v":20.251770843928693},null,null,null,null,null,null,null,851,"TT1R",852,"TT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S58&\"|\"&$T58,'Opening values'!$AC:$AC)","v":11.58221365047714},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U58&\"|\"&$V58,'Opening values'!$AC:$AC)","v":13.006787865260554},{"$f":"SUMIF('Opening values'!$D:$D,$U58&\"|\"&$V58,'Opening values'!$AC:$AC)","v":13.006787865260554},null,null,null,null,null,null,null,851,"TS1R",852,"TS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S59&\"|\"&$T59,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U59&\"|\"&$V59,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U59&\"|\"&$V59,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,8.51,"TM1R",852,"TM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S60&\"|\"&$T60,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U60&\"|\"&$V60,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U60&\"|\"&$V60,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,405,"TI5R",405,"TI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S61&\"|\"&$T61,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U61&\"|\"&$V61,'Opening values'!$AC:$AC)","v":1.9694013246575404},{"$f":"SUMIF('Opening values'!$D:$D,$U61&\"|\"&$V61,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,null,null,null,null,null,405,"TC5R",405,"TC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S62&\"|\"&$T62,'Opening values'!$AC:$AC)","v":3.8052543407220107},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U62&\"|\"&$V62,'Opening values'!$AC:$AC)","v":3.8052543407220107},{"$f":"SUMIF('Opening values'!$D:$D,$U62&\"|\"&$V62,'Opening values'!$AC:$AC)","v":3.8052543407220107},null,null,null,null,null,null,null,855,"TE5R",855,"TE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S63&\"|\"&$T63,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U63&\"|\"&$V63,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U63&\"|\"&$V63,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S64&\"|\"&$T64,'Opening values'!$AC:$AC)","v":2},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U64&\"|\"&$V64,'Opening values'!$AC:$AC)","v":2},{"$f":"SUMIF('Opening values'!$D:$D,$U64&\"|\"&$V64,'Opening values'!$AC:$AC)","v":2},null,null,null,null,null,null,null,855,"TB5R",855,"TB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S65&\"|\"&$T65,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U65&\"|\"&$V65,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U65&\"|\"&$V65,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S66&\"|\"&$T66,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U66&\"|\"&$V66,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U66&\"|\"&$V66,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S67&\"|\"&$T67,'Opening values'!$AC:$AC)","v":36.820166979806579},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U67&\"|\"&$V67,'Opening values'!$AC:$AC)","v":43.597035147213106},{"$f":"SUMIF('Opening values'!$D:$D,$U67&\"|\"&$V67,'Opening values'!$AC:$AC)","v":43.597035147213106},null,null,null,null,null,null,null,851,"TD1R",852,"TD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S68&\"|\"&$T68,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U68&\"|\"&$V68,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U68&\"|\"&$V68,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S69&\"|\"&$T69,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U69&\"|\"&$V69,'Opening values'!$AC:$AC)","v":0},{"$f":"SUMIF('Opening values'!$D:$D,$U69&\"|\"&$V69,'Opening values'!$AC:$AC)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 3 - \",'Business Details'!$D$14)","v":"Geographic Area 3 - Lockyer Valley"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S73&\"|\"&$T73,'Opening values'!$AC:$AC)","v":53.438822269120422},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U73&\"|\"&$V73,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,861,"TR1R",862,"TR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S74&\"|\"&$T74,'Opening values'!$AC:$AC)","v":31.583700774497263},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U74&\"|\"&$V74,'Opening values'!$AC:$AC)","v":20.65255723707633},null,null,null,null,null,null,null,null,861,"TP1R",862,"TP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S75&\"|\"&$T75,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U75&\"|\"&$V75,'Opening values'!$AC:$AC)","v":33.484583103198027},null,null,null,null,null,null,null,null,861,"TT1R",862,"TT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S76&\"|\"&$T76,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U76&\"|\"&$V76,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,861,"TS1R",862,"TS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S77&\"|\"&$T77,'Opening values'!$AC:$AC)","v":7.3105038053620151},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U77&\"|\"&$V77,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,861,"TM1R",862,"TM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S78&\"|\"&$T78,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U78&\"|\"&$V78,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,405,"TI5R",405,"TI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S79&\"|\"&$T79,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U79&\"|\"&$V79,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,null,null,null,null,null,null,405,"TC5R",405,"TC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S80&\"|\"&$T80,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U80&\"|\"&$V80,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,865,"TE5R",865,"TE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S81&\"|\"&$T81,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U81&\"|\"&$V81,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S82&\"|\"&$T82,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U82&\"|\"&$V82,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,865,"TB5R",865,"TB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S83&\"|\"&$T83,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U83&\"|\"&$V83,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S84&\"|\"&$T84,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U84&\"|\"&$V84,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S85&\"|\"&$T85,'Opening values'!$AC:$AC)","v":59.122307431045911},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U85&\"|\"&$V85,'Opening values'!$AC:$AC)","v":48.46841294026158},null,null,null,null,null,null,null,null,861,"TD1R",862,"TD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S86&\"|\"&$T86,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U86&\"|\"&$V86,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S87&\"|\"&$T87,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U87&\"|\"&$V87,'Opening values'!$AC:$AC)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 4 - \",'Business Details'!$D$15)","v":"Geographic Area 4 - Scenic Rim"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S91&\"|\"&$T91,'Opening values'!$AC:$AC)","v":47.083265975170569},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U91&\"|\"&$V91,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,871,"TR1R",872,"TR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S92&\"|\"&$T92,'Opening values'!$AC:$AC)","v":13.85559262176996},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U92&\"|\"&$V92,'Opening values'!$AC:$AC)","v":34.143927203638334},null,null,null,null,null,null,null,null,871,"TP1R",872,"TP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S93&\"|\"&$T93,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U93&\"|\"&$V93,'Opening values'!$AC:$AC)","v":31.619595525911986},null,null,null,null,null,null,null,null,871,"TT1R",872,"TT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S94&\"|\"&$T94,'Opening values'!$AC:$AC)","v":11.315792126775069},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U94&\"|\"&$V94,'Opening values'!$AC:$AC)","v":4.8229152630347993},null,null,null,null,null,null,null,null,871,"TS1R",872,"TS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S95&\"|\"&$T95,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U95&\"|\"&$V95,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,871,"TM1R",872,"TM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S96&\"|\"&$T96,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U96&\"|\"&$V96,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,405,"TI5R",405,"TI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S97&\"|\"&$T97,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U97&\"|\"&$V97,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,null,null,null,null,null,null,405,"TC5R",405,"TC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S98&\"|\"&$T98,'Opening values'!$AC:$AC)","v":6.4434967515559638},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U98&\"|\"&$V98,'Opening values'!$AC:$AC)","v":6.4434967515559638},null,null,null,null,null,null,null,null,875,"TE5R",875,"TE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S99&\"|\"&$T99,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U99&\"|\"&$V99,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S100&\"|\"&$T100,'Opening values'!$AC:$AC)","v":58.754963409337314},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U100&\"|\"&$V100,'Opening values'!$AC:$AC)","v":58.754963409337314},null,null,null,null,null,null,null,null,875,"TB5R",875,"TB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S101&\"|\"&$T101,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U101&\"|\"&$V101,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S102&\"|\"&$T102,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U102&\"|\"&$V102,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S103&\"|\"&$T103,'Opening values'!$AC:$AC)","v":54.878167079019292},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U103&\"|\"&$V103,'Opening values'!$AC:$AC)","v":49.010783417425863},null,null,null,null,null,null,null,null,871,"TD1R",872,"TD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S104&\"|\"&$T104,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U104&\"|\"&$V104,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S105&\"|\"&$T105,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U105&\"|\"&$V105,'Opening values'!$AC:$AC)","v":0}]
[]
[null,{"$f":"CONCATENATE(\"Geographic Area 5 - \",'Business Details'!$D$16)","v":"Geographic Area 5 - Somerset"}]
[]
[null,null,{"$f":"'Business Details'!$D$40","v":"Reservoirs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S109&\"|\"&$T109,'Opening values'!$AC:$AC)","v":47.389957683916343},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U109&\"|\"&$V109,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,881,"TR1R",882,"TR*R"]
[null,null,{"$f":"'Business Details'!$D$41","v":"Pump stations"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S110&\"|\"&$T110,'Opening values'!$AC:$AC)","v":22.560524303983559},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U110&\"|\"&$V110,'Opening values'!$AC:$AC)","v":29.960229232677957},null,null,null,null,null,null,null,null,881,"TP1R",882,"TP*R"]
[null,null,{"$f":"'Business Details'!$D$42","v":"Treatment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S111&\"|\"&$T111,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U111&\"|\"&$V111,'Opening values'!$AC:$AC)","v":31.284386069231182},null,null,null,null,null,null,null,null,881,"TT1R",882,"TT*R"]
[null,null,{"$f":"'Business Details'!$D$43","v":"Associated telemetry and control systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S112&\"|\"&$T112,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U112&\"|\"&$V112,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,881,"TS1R",882,"TS*R"]
[null,null,{"$f":"'Business Details'!$D$44","v":"Meters"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S113&\"|\"&$T113,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U113&\"|\"&$V113,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,881,"TM1R",882,"TM*R"]
[null,null,{"$f":"'Business Details'!$D$45","v":"Billing systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S114&\"|\"&$T114,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U114&\"|\"&$V114,'Opening values'!$AC:$AC)","v":0},null,null,null,null,null,null,null,null,405,"TI5R",405,"TI5R"]
[null,null,{"$f":"'Business Details'!$D$46","v":"Corporate systems"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S115&\"|\"&$T115,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U115&\"|\"&$V115,'Opening values'!$AC:$AC)","v":1.9694013246575404},null,null,null,null,null,null,null,null,405,"TC5R",405,"TC5R"]
[null,null,{"$f":"'Business Details'!$D$47","v":"Sundry property, plant and equipment"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S116&\"|\"&$T116,'Opening values'!$AC:$AC)","v":7.406154287518274},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U116&\"|\"&$V116,'Opening values'!$AC:$AC)","v":7.406154287518274},null,null,null,null,null,null,null,null,885,"TE5R",885,"TE5R"]
[null,null,{"$f":"'Business Details'!$D$48","v":"Land"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S117&\"|\"&$T117,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U117&\"|\"&$V117,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$49","v":"Building other than infrastructure housing"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S118&\"|\"&$T118,'Opening values'!$AC:$AC)","v":45.479452054794521},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U118&\"|\"&$V118,'Opening values'!$AC:$AC)","v":45.479452054794521},null,null,null,null,null,null,null,null,885,"TB5R",885,"TB5R"]
[null,null,{"$f":"'Business Details'!$D$50","v":"Distribution infrastructure not included in another category"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S119&\"|\"&$T119,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U119&\"|\"&$V119,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$51","v":"Support services"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S120&\"|\"&$T120,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U120&\"|\"&$V120,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$52","v":"Mains"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S121&\"|\"&$T121,'Opening values'!$AC:$AC)","v":56.273629185872593},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U121&\"|\"&$V121,'Opening values'!$AC:$AC)","v":50.804276473029205},null,null,null,null,null,null,null,null,881,"TD1R",882,"TD*R"]
[null,null,{"$f":"'Business Details'!$D$53","v":"Establishment Costs"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S122&\"|\"&$T122,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U122&\"|\"&$V122,'Opening values'!$AC:$AC)","v":0}]
[null,null,{"$f":"'Business Details'!$D$54","v":"Unallocated cash contribution"},null,"Years",null,{"$f":"SUMIF('Opening values'!$D:$D,$S123&\"|\"&$T123,'Opening values'!$AC:$AC)","v":0},null,null,{"$f":"SUMIF('Opening values'!$D:$D,$U123&\"|\"&$V123,'Opening values'!$AC:$AC)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0}]

{"sheet":"5.10.0","index":32,"n_rows":154,"n_cols":10,"rows_kept":154,"cut":false,"hidden":false,"merged":[[160,1,161,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Weighted Average Cost of Capital Parameters for \",'Business Details'!$D$9)","v":"Weighted Average Cost of Capital Parameters for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[null,null,null,null,null,0,1,2]
[null,null,null,null,null,"For Year Ending 30 June:"]
[null,null,"WACC Parameters",null,null,{"$f":"'Business Details'!D26","v":2013},{"$f":"F11+1","v":2014},{"$f":"G11+1","v":2015},null,"Supporting Documents"]
[null,null," "]
[]
[null,"Weighted Average Cost of Capital Parameters"]
[null,null,"Risk free rate",null,"%",4.9099999999999998E-2,4.9099999999999998E-2,4.9099999999999998E-2]
[null,null,"Market risk premium",null,"%",0.06,0.06,0.06]
[null,null,"Debt margin",null,"%",4.7800000000000002E-2,4.7800000000000002E-2,4.7800000000000002E-2]
[null,null,"Asset beta",null,"%",0.35,0.35,0.35]
[null,null,"Debt beta",null,"%",0.11,0.11,0.11]
[]
[null,"Capital structure"]
[null,null,"Debt (D / (D+E))",null,"%",0.6,0.6,0.6]
[null,null,"Corporate tax rate",null,"%",0.3,0.3,0.3]
[null,null,"Imputation gamma",null,"%",0.5,0.5,0.5]
[null,null,"Inflation rate",null,"%",2.5000000000000001E-2,2.5000000000000001E-2,2.5000000000000001E-2]
[]
[null,"Weighted Average Cost of Capital"]
[null,null,"Nominal Post-tax Return on capital",null,"%",9.35E-2,9.35E-2,9.35E-2,null,"QCA benchmark"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]

{"sheet":"5.11.1","index":33,"n_rows":667,"n_cols":41,"rows_kept":667,"cut":false,"hidden":false,"merged":[[406,2,406,3],[649,2,649,3],[572,2,572,3],[587,2,587,3],[603,2,603,3],[618,2,618,3],[633,2,633,3],[497,2,497,3],[512,2,512,3],[196,2,196,3],[181,2,181,3],[360,2,360,3],[376,2,376,3],[391,2,391,3],[0,26,2,28],[29,2,29,3],[345,2,345,3],[528,2,528,3],[166,2,166,3],[451,2,451,3],[466,2,466,3],[317,2,317,3],[482,2,482,3],[422,2,422,3],[240,2,240,3],[255,2,255,3],[271,2,271,3],[286,2,286,3],[212,2,212,3],[301,2,301,3],[150,2,150,3],[90,2,90,3],[44,2,44,3],[135,2,135,3],[106,2,106,3],[60,2,60,3],[75,2,75,3]]}
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"\"If revenues are smoothed beyond \"&J11&\", additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above.\"","v":"If revenues are smoothed beyond , additional data is to be provided for the corresponding period.  Additional years can be accessed by clicking on the '+' sign above."}]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Details for \",'Business Details'!D9,\" - By Geographic Area, Service Level and Opex Category\")","v":"Operating Costs Details for Queensland Urban Utilities - By Geographic Area, Service Level and Opex Category"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,0,1,2,3,4,{"$f":"J10+1","v":5},{"$f":"K10+1","v":6},7,8,9,10,11,12,13,14,15,16,17,18,19]
[null,null,null,null,null,"For Year Ending 30 June:",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"'5.1.1'!F13","v":2009},{"$f":"'5.1.1'!G13","v":2010},{"$f":"'5.1.1'!H13","v":2011},{"$f":"'5.1.1'!I13","v":2012},{"$f":"'5.1.1'!J13","v":2013},{"$f":"J12+1","v":2014},{"$f":"K12+1","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,"Supporting Documents"]
[null,null," ",null,null,"V5","V5","V5","V5","V5","V5","V5"]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Brisbane"}]
[]
[null,"WATER"]
[null,null,"Drinking water",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Dist","Prod","Item1","Item2","Item3","Sign1","Item 1","Item 2","Item 3","Item 4","Item 5","Sign2","Allocation"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN18))/1000*$AO18","v":90331.951809999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN18))/1000*$AO18","v":123823.00144999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN18))/1000*$AO18","v":153936.92211000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN18))/1000*$AO18","v":189298.02600000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN18))/1000*$AO18","v":225791.1834291718},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN18))/1000*$AO18","v":262358.02308505675},{"$f":"((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AE18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AF18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AG18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH18)+((SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AI18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AJ18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AK18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AL18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC18&$AD18&\"|\"&$AM18&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN18))/1000*$AO18","v":300645.96219752933},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN19))/1000*$AO19","v":19045.663894999987},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN19))/1000*$AO19","v":21905.534835000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN19))/1000*$AO19","v":24680.28545486294},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN19))/1000*$AO19","v":23856.410344711334},{"$f":"((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN19))/1000*$AO19","v":32209.561607980439},{"$f":"104+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN19))/1000*$AO19","v":32701.74},{"$f":"108+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AE19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AF19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AG19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH19)+((SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AI19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AJ19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AK19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AL19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC19&$AD19&\"|\"&$AM19&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN19))/1000*$AO19","v":33912.521999999997},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN20))/1000*$AO20","v":30.601040000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN20))/1000*$AO20","v":1156.4397799999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN20))/1000*$AO20","v":1.52576},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN20))/1000*$AO20","v":230},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN20))/1000*$AO20","v":76.321119999999993},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN20))/1000*$AO20","v":79.373999999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AE20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AF20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AG20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH20)+((SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AI20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AJ20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AK20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AL20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC20&$AD20&\"|\"&$AM20&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN20))/1000*$AO20","v":82.549000000000007},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN21))/1000*$AO21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN21))/1000*$AO21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN21))/1000*$AO21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN21))/1000*$AO21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN21))/1000*$AO21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN21))/1000*$AO21","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AE21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AF21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AG21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH21)+((SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AI21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AJ21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AK21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AL21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC21&$AD21&\"|\"&$AM21&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN21))/1000*$AO21","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN22))/1000*$AO22","v":758.34627},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN22))/1000*$AO22","v":885.57341999999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN22))/1000*$AO22","v":1066.5325600000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN22))/1000*$AO22","v":1051.8510000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN22))/1000*$AO22","v":1040.1020000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN22))/1000*$AO22","v":1103},{"$f":"((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AE22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AF22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AG22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH22)+((SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AI22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AJ22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AK22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AL22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC22&$AD22&\"|\"&$AM22&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN22))/1000*$AO22","v":1230.058},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN23))/1000*$AO23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN23))/1000*$AO23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN23))/1000*$AO23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN23))/1000*$AO23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN23))/1000*$AO23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN23))/1000*$AO23","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AE23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AF23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AG23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH23)+((SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AI23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AJ23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AK23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AL23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC23&$AD23&\"|\"&$AM23&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN23))/1000*$AO23","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN24))/1000*$AO24","v":250.60464000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN24))/1000*$AO24","v":108.44747000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN24))/1000*$AO24","v":67.345550000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN24))/1000*$AO24","v":75.3},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN24))/1000*$AO24","v":62.218854399999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN24))/1000*$AO24","v":64.521000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AE24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AF24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AG24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH24)+((SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AI24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AJ24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AK24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AL24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC24&$AD24&\"|\"&$AM24&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN24))/1000*$AO24","v":66.908000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN25))/1000*$AO25","v":20130.92090500001},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN25))/1000*$AO25","v":36203.262397999992},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN25))/1000*$AO25","v":29172.825549369889},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN25))/1000*$AO25","v":51614.917473786176},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN25))/1000*$AO25","v":53504.70991662216},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN25))/1000*$AO25","v":49416.55167516986},{"$f":"((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AE25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AF25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AG25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH25)+((SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AI25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AJ25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AK25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AL25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC25&$AD25&\"|\"&$AM25&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN25))/1000*$AO25","v":53327.403533757039},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN26))/1000*$AO26","v":67.964699999999993},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN26))/1000*$AO26","v":64.278189999998219},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN26))/1000*$AO26","v":285.71435614245814},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN26))/1000*$AO26","v":301.55482156167562},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN26))/1000*$AO26","v":356.96080949999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN26))/1000*$AO26","v":365.88499999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AE26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AF26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AG26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH26)+((SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AI26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AJ26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AK26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AL26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC26&$AD26&\"|\"&$AM26&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN26))/1000*$AO26","v":375.03199999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN27))/1000*$AO27","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN27))/1000*$AO27","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN27))/1000*$AO27","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN27))/1000*$AO27","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN27))/1000*$AO27","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN27))/1000*$AO27","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AE27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AF27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AG27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH27)+((SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AI27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AJ27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AK27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AL27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC27&$AD27&\"|\"&$AM27&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN27))/1000*$AO27","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN28))/1000*$AO28","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN28))/1000*$AO28","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN28))/1000*$AO28","v":25.009308999999892},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN28))/1000*$AO28","v":290.93407833096319},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN28))/1000*$AO28","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN28))/1000*$AO28","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AE28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AF28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AG28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH28)+((SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AI28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AJ28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AK28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AL28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC28&$AD28&\"|\"&$AM28&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN28))/1000*$AO28","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN29))/1000*$AO29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN29))/1000*$AO29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN29))/1000*$AO29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN29))/1000*$AO29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN29))/1000*$AO29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN29))/1000*$AO29","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AE29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AF29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AG29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH29)+((SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AI29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AJ29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AK29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AL29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC29&$AD29&\"|\"&$AM29&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN29))/1000*$AO29","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C17","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F18:F29)","v":130616.05325999999},184146.53754299998,209236.16064937526,266718.99371839018,313041.05773767445,346089.09476022661,{"$f":"SUM(L18:L29)","v":389640.43473128637},{"$f":"SUM(M18:M29)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C32","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F33:F44)","v":0},0,0,0,0,0,{"$f":"SUM(L33:L44)","v":0},{"$f":"SUM(M33:M44)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN49))/1000*$AO49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN49))/1000*$AO49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN49))/1000*$AO49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN49))/1000*$AO49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN49))/1000*$AO49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN49))/1000*$AO49","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AE49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AF49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AG49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH49)+((SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AI49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AJ49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AK49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AL49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC49&$AD49&\"|\"&$AM49&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN49))/1000*$AO49","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"Allocation!$K$168","v":0.83871939111753335}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN50))/1000*$AO50","v":25426.766130910124},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN50))/1000*$AO50","v":26285.415490912761},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN50))/1000*$AO50","v":44906.41750630187},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN50))/1000*$AO50","v":29996.285875256988},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN50))/1000*$AO50","v":35462.026549736154},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN50))/1000*$AO50","v":35916.988749777149},{"$f":"((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AE50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AF50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AG50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH50)+((SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AI50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AJ50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AK50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AL50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC50&$AD50&\"|\"&$AM50&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN50))/1000*$AO50","v":37253.441131237036},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"AO49","v":0.83871939111753335}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN51))/1000*$AO51","v":117.48560647574543},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN51))/1000*$AO51","v":688.72160745415044},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN51))/1000*$AO51","v":80.819570857271472},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN51))/1000*$AO51","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN51))/1000*$AO51","v":-65.873222271024943},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN51))/1000*$AO51","v":-68.508277305262368},{"$f":"((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AE51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AF51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AG51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH51)+((SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AI51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AJ51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AK51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AL51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC51&$AD51&\"|\"&$AM51&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN51))/1000*$AO51","v":-71.248373556043333},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOLC","x","x",1,"x","x","x","x","x",-1,{"$f":"AO50","v":0.83871939111753335}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN52))/1000*$AO52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN52))/1000*$AO52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN52))/1000*$AO52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN52))/1000*$AO52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN52))/1000*$AO52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN52))/1000*$AO52","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AE52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AF52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AG52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH52)+((SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AI52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AJ52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AK52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AL52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC52&$AD52&\"|\"&$AM52&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN52))/1000*$AO52","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x",-1,0.83871939111753335]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN53))/1000*$AO53","v":4741.8577233797296},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN53))/1000*$AO53","v":5545.1387963235065},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN53))/1000*$AO53","v":7103.8721386003845},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN53))/1000*$AO53","v":6155.3070946511552},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN53))/1000*$AO53","v":6629.30730367872},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN53))/1000*$AO53","v":7030.2029692657597},{"$f":"((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AE53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AF53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AG53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH53)+((SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AI53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AJ53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AK53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AL53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC53&$AD53&\"|\"&$AM53&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN53))/1000*$AO53","v":7840.0293160786869},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSE","x","x",1,"x","x","x","x","x",-1,0.83871939111753335]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN54))/1000*$AO54","v":3942.9425790648334},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN54))/1000*$AO54","v":4651.6684072317812},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN54))/1000*$AO54","v":5347.2658614158963},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN54))/1000*$AO54","v":4996.891355782569},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN54))/1000*$AO54","v":5700.1307262141045},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN54))/1000*$AO54","v":5911.0359430239105},{"$f":"((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AE54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AF54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AG54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH54)+((SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AI54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AJ54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AK54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AL54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC54&$AD54&\"|\"&$AM54&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN54))/1000*$AO54","v":6129.7437663292831},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSS","x","x",1,"x","x","x","x","x",-1,0.83871939111753335]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN55))/1000*$AO55","v":2512.1514179157716},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN55))/1000*$AO55","v":2325.3879839318315},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN55))/1000*$AO55","v":2150.0147031542183},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN55))/1000*$AO55","v":2159.1757163500265},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN55))/1000*$AO55","v":2305.178647095076},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN55))/1000*$AO55","v":2390.4702015579001},{"$f":"((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AE55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AF55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AG55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH55)+((SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AI55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AJ55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AK55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AL55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC55&$AD55&\"|\"&$AM55&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN55))/1000*$AO55","v":2478.9173549481993},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSC","x","x",1,"x","x","x","x","x",-1,0.83871939111753335]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN56))/1000*$AO56","v":33124.89812423836},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN56))/1000*$AO56","v":37651.152751302638},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN56))/1000*$AO56","v":36592.705036659332},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN56))/1000*$AO56","v":48893.248242132082},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN56))/1000*$AO56","v":47507.929488177593},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN56))/1000*$AO56","v":48485.392579395913},{"$f":"((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AE56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AF56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AG56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH56)+((SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AI56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AJ56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AK56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AL56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC56&$AD56&\"|\"&$AM56&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN56))/1000*$AO56","v":54704.332746881155},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,0.83871939111753335]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN57))/1000*$AO57","v":42.235056890749178},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN57))/1000*$AO57","v":79.007844713331579},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN57))/1000*$AO57","v":247.63189356514206},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN57))/1000*$AO57","v":286.33637396486051},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN57))/1000*$AO57","v":311.95380446724209},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN57))/1000*$AO57","v":319.7525419502573},{"$f":"((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AE57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AF57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AG57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH57)+((SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AI57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AJ57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AK57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AL57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC57&$AD57&\"|\"&$AM57&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN57))/1000*$AO57","v":327.74637646699847},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSP","x","x",1,"x","x","x","x","x",-1,0.83871939111753335]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN58))/1000*$AO58","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN58))/1000*$AO58","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN58))/1000*$AO58","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN58))/1000*$AO58","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN58))/1000*$AO58","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN58))/1000*$AO58","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AE58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AF58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AG58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH58)+((SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AI58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AJ58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AK58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AL58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC58&$AD58&\"|\"&$AM58&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN58))/1000*$AO58","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x",-1,0.83871939111753335]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN59))/1000*$AO59","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN59))/1000*$AO59","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN59))/1000*$AO59","v":6065.79861819486},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN59))/1000*$AO59","v":3061.072369983016},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN59))/1000*$AO59","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN59))/1000*$AO59","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AE59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AF59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AG59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH59)+((SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AI59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AJ59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AK59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AL59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC59&$AD59&\"|\"&$AM59&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN59))/1000*$AO59","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSN","x","x",1,"x","x","x","x","x",-1,0.83871939111753335]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN60))/1000*$AO60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN60))/1000*$AO60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN60))/1000*$AO60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN60))/1000*$AO60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN60))/1000*$AO60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN60))/1000*$AO60","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AE60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AF60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AG60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH60)+((SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AI60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AJ60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AK60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AL60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC60&$AD60&\"|\"&$AM60&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN60))/1000*$AO60","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x",-1,0.83871939111753335]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C48","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F48:F60)","v":69908.336638875306},77226.492881869999,102494.52532874898,95548.317028120699,97850.653297097859,99985.334707665636,{"$f":"SUM(L48:L60)","v":108662.96231838531},{"$f":"SUM(M48:M60)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN64))/1000*$AO64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN64))/1000*$AO64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN64))/1000*$AO64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN64))/1000*$AO64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN64))/1000*$AO64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN64))/1000*$AO64","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AE64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AF64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AG64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH64)+((SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AI64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AJ64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AK64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AL64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC64&$AD64&\"|\"&$AM64&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN64))/1000*$AO64","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"1-AO49","v":0.16128060888246665}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN65))/1000*$AO65","v":4889.4116040898789},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN65))/1000*$AO65","v":5054.524624087242},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN65))/1000*$AO65","v":8635.2294162371381},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN65))/1000*$AO65","v":5768.1023014478469},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN65))/1000*$AO65","v":6819.1308019325015},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN65))/1000*$AO65","v":6906.6172502228519},{"$f":"((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AE65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AF65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AG65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH65)+((SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AI65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AJ65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AK65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AL65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC65&$AD65&\"|\"&$AM65&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN65))/1000*$AO65","v":7163.6088687629654},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"1-AO50","v":0.16128060888246665}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN66))/1000*$AO66","v":22.591763524254567},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN66))/1000*$AO66","v":132.43695254584952},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN66))/1000*$AO66","v":15.541109142728526},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN66))/1000*$AO66","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN66))/1000*$AO66","v":-12.667017728975065},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN66))/1000*$AO66","v":-13.173722694737641},{"$f":"((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AE66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AF66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AG66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH66)+((SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AI66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AJ66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AK66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AL66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC66&$AD66&\"|\"&$AM66&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN66))/1000*$AO66","v":-13.70062644395666},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOLC","x","x",1,"x","x","x","x","x",-1,0.16128060888246665]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN67))/1000*$AO67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN67))/1000*$AO67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN67))/1000*$AO67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN67))/1000*$AO67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN67))/1000*$AO67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN67))/1000*$AO67","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AE67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AF67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AG67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH67)+((SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AI67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AJ67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AK67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AL67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC67&$AD67&\"|\"&$AM67&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN67))/1000*$AO67","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x",-1,0.16128060888246665]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN68))/1000*$AO68","v":911.83023662027074},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN68))/1000*$AO68","v":1066.2962736764937},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN68))/1000*$AO68","v":1366.0311613996132},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN68))/1000*$AO68","v":1183.6279053488454},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN68))/1000*$AO68","v":1274.7752463212796},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN68))/1000*$AO68","v":1351.8650307342393},{"$f":"((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AE68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AF68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AG68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH68)+((SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AI68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AJ68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AK68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AL68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC68&$AD68&\"|\"&$AM68&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN68))/1000*$AO68","v":1507.5896839213142},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSE","x","x",1,"x","x","x","x","x",-1,0.16128060888246665]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN69))/1000*$AO69","v":758.2037409351675},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN69))/1000*$AO69","v":894.48738276821769},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN69))/1000*$AO69","v":1028.246518584104},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN69))/1000*$AO69","v":960.87164421743114},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN69))/1000*$AO69","v":1096.1002737858951},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN69))/1000*$AO69","v":1136.6560569760891},{"$f":"((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AE69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AF69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AG69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH69)+((SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AI69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AJ69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AK69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AL69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC69&$AD69&\"|\"&$AM69&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN69))/1000*$AO69","v":1178.7122336707166},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSS","x","x",1,"x","x","x","x","x",-1,0.16128060888246665]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN70))/1000*$AO70","v":483.07135208422835},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN70))/1000*$AO70","v":447.15788606816812},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN70))/1000*$AO70","v":413.43467684578161},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN70))/1000*$AO70","v":415.1962836499734},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN70))/1000*$AO70","v":443.27175420492381},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN70))/1000*$AO70","v":459.67279844210015},{"$f":"((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AE70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AF70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AG70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH70)+((SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AI70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AJ70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AK70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AL70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC70&$AD70&\"|\"&$AM70&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN70))/1000*$AO70","v":476.68064505180064},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSC","x","x",1,"x","x","x","x","x",-1,0.16128060888246665]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN71))/1000*$AO71","v":6369.7153007616416},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN71))/1000*$AO71","v":7240.0863806973748},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN71))/1000*$AO71","v":7036.5533591697904},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN71))/1000*$AO71","v":9401.8725812762568},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN71))/1000*$AO71","v":9135.4842581967314},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN71))/1000*$AO71","v":9323.4444319823615},{"$f":"((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AE71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AF71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AG71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH71)+((SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AI71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AJ71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AK71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AL71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC71&$AD71&\"|\"&$AM71&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN71))/1000*$AO71","v":10519.308588025338},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,0.16128060888246665]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN72))/1000*$AO72","v":8.1215431092508208},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN72))/1000*$AO72","v":15.192725286676767},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN72))/1000*$AO72","v":47.618098491426878},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN72))/1000*$AO72","v":55.060733336233191},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN72))/1000*$AO72","v":59.986808532757884},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN72))/1000*$AO72","v":61.486458049742701},{"$f":"((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AE72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AF72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AG72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH72)+((SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AI72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AJ72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AK72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AL72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC72&$AD72&\"|\"&$AM72&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN72))/1000*$AO72","v":63.023623533001491},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSP","x","x",1,"x","x","x","x","x",-1,0.16128060888246665]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN73))/1000*$AO73","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN73))/1000*$AO73","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN73))/1000*$AO73","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN73))/1000*$AO73","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN73))/1000*$AO73","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN73))/1000*$AO73","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AE73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AF73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AG73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH73)+((SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AI73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AJ73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AK73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AL73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC73&$AD73&\"|\"&$AM73&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN73))/1000*$AO73","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x",-1,0.16128060888246665]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN74))/1000*$AO74","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN74))/1000*$AO74","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN74))/1000*$AO74","v":1166.4159728051393},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN74))/1000*$AO74","v":588.62549369026442},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN74))/1000*$AO74","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN74))/1000*$AO74","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AE74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AF74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AG74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH74)+((SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AI74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AJ74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AK74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AL74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC74&$AD74&\"|\"&$AM74&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN74))/1000*$AO74","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"EOSN","x","x",1,"x","x","x","x","x",-1,0.16128060888246665]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN75))/1000*$AO75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN75))/1000*$AO75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN75))/1000*$AO75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN75))/1000*$AO75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN75))/1000*$AO75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN75))/1000*$AO75","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AE75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AF75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AG75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH75)+((SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AI75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AJ75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AK75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AL75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC75&$AD75&\"|\"&$AM75&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN75))/1000*$AO75","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2,"x","x","x",1,"x","x","x","x","x",-1,0.16128060888246665]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C63","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F63:F75)","v":13442.945541124695},{"$f":"SUM(G63:G75)","v":14850.182225130024},19709.070312675722,18373.356942966853,18816.082125245113,19226.568303712647,{"$f":"SUM(L63:L75)","v":20895.22301652118},{"$f":"SUM(M63:M75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C78","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F78:F90)","v":0},0,0,0,0,0,{"$f":"SUM(L78:L90)","v":0},{"$f":"SUM(M78:M90)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN95))/1000*$AO95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN95))/1000*$AO95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN95))/1000*$AO95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN95))/1000*$AO95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN95))/1000*$AO95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN95))/1000*$AO95","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AE95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AF95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AG95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH95)+((SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AI95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AJ95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AK95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AL95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC95&$AD95&\"|\"&$AM95&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN95))/1000*$AO95","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN96))/1000*$AO96","v":5941.5242800000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN96))/1000*$AO96","v":5911.6948999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN96))/1000*$AO96","v":3632.9931117220135},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN96))/1000*$AO96","v":482.78003809999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN96))/1000*$AO96","v":852.52855365224877},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN96))/1000*$AO96","v":883.54600000000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AE96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AF96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AG96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH96)+((SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AI96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AJ96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AK96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AL96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC96&$AD96&\"|\"&$AM96&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN96))/1000*$AO96","v":915.72799999999995},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN97))/1000*$AO97","v":-2.20703},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN97))/1000*$AO97","v":3.7480700000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN97))/1000*$AO97","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN97))/1000*$AO97","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN97))/1000*$AO97","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN97))/1000*$AO97","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AE97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AF97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AG97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH97)+((SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AI97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AJ97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AK97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AL97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC97&$AD97&\"|\"&$AM97&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN97))/1000*$AO97","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN98))/1000*$AO98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN98))/1000*$AO98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN98))/1000*$AO98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN98))/1000*$AO98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN98))/1000*$AO98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN98))/1000*$AO98","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AE98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AF98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AG98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH98)+((SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AI98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AJ98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AK98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AL98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC98&$AD98&\"|\"&$AM98&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN98))/1000*$AO98","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN99))/1000*$AO99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN99))/1000*$AO99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN99))/1000*$AO99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN99))/1000*$AO99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN99))/1000*$AO99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN99))/1000*$AO99","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AE99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AF99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AG99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH99)+((SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AI99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AJ99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AK99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AL99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC99&$AD99&\"|\"&$AM99&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN99))/1000*$AO99","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN100))/1000*$AO100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN100))/1000*$AO100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN100))/1000*$AO100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN100))/1000*$AO100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN100))/1000*$AO100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN100))/1000*$AO100","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AE100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AF100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AG100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH100)+((SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AI100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AJ100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AK100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AL100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC100&$AD100&\"|\"&$AM100&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN100))/1000*$AO100","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN101))/1000*$AO101","v":13.039860000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN101))/1000*$AO101","v":5.0317799999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN101))/1000*$AO101","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN101))/1000*$AO101","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN101))/1000*$AO101","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN101))/1000*$AO101","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AE101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AF101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AG101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH101)+((SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AI101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AJ101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AK101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AL101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC101&$AD101&\"|\"&$AM101&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN101))/1000*$AO101","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN102))/1000*$AO102","v":7086.9309399999993},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN102))/1000*$AO102","v":7066.7374700000037},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN102))/1000*$AO102","v":6328.3660974779878},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN102))/1000*$AO102","v":608.57780439999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN102))/1000*$AO102","v":120.74573504775111},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN102))/1000*$AO102","v":124.422},{"$f":"((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AE102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AF102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AG102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH102)+((SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AI102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AJ102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AK102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AL102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC102&$AD102&\"|\"&$AM102&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN102))/1000*$AO102","v":128.21700000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN103))/1000*$AO103","v":-1.4432899320127034E-18},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN103))/1000*$AO103","v":15.9255},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN103))/1000*$AO103","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN103))/1000*$AO103","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN103))/1000*$AO103","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN103))/1000*$AO103","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AE103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AF103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AG103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH103)+((SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AI103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AJ103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AK103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AL103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC103&$AD103&\"|\"&$AM103&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN103))/1000*$AO103","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN104))/1000*$AO104","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN104))/1000*$AO104","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN104))/1000*$AO104","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN104))/1000*$AO104","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN104))/1000*$AO104","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN104))/1000*$AO104","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AE104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AF104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AG104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH104)+((SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AI104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AJ104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AK104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AL104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC104&$AD104&\"|\"&$AM104&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN104))/1000*$AO104","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN105))/1000*$AO105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN105))/1000*$AO105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN105))/1000*$AO105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN105))/1000*$AO105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN105))/1000*$AO105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN105))/1000*$AO105","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AE105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AF105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AG105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH105)+((SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AI105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AJ105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AK105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AL105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC105&$AD105&\"|\"&$AM105&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN105))/1000*$AO105","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN106))/1000*$AO106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN106))/1000*$AO106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN106))/1000*$AO106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN106))/1000*$AO106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN106))/1000*$AO106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN106))/1000*$AO106","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AE106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AF106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AG106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH106)+((SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AI106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AJ106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AK106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AL106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC106&$AD106&\"|\"&$AM106&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN106))/1000*$AO106","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C94","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F95:F106)","v":13039.288049999999},13003.137720000002,9961.3592092000017,1091.3578425000001,973.27428869999994,1007.9680000000001,{"$f":"SUM(L95:L106)","v":1043.9449999999999},{"$f":"SUM(M95:M106)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F107+F91+F76+F61+F45+F30","v":227006.62348999997},289226.35037,341401.11549999996,381732.02553197776,430681.06744871743,466308.96577160491,{"$f":"L107+L91+L76+L61+L45+L30","v":520242.56506619288},{"$f":"M107+M91+M76+M61+M45+M30","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F11","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA11","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F12","v":2009},{"$f":"G12","v":2010},{"$f":"H12","v":2011},{"$f":"I12","v":2012},{"$f":"J12","v":2013},{"$f":"K12","v":2014},{"$f":"L12","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA12","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Ipswich"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN124))/1000*$AO124","v":11701.285999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN124))/1000*$AO124","v":17639},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN124))/1000*$AO124","v":20883.176829999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN124))/1000*$AO124","v":26434.728999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN124))/1000*$AO124","v":31865.275318006123},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN124))/1000*$AO124","v":38031.796699209641},{"$f":"((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AE124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AF124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AG124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH124)+((SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AI124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AJ124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AK124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AL124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC124&$AD124&\"|\"&$AM124&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN124))/1000*$AO124","v":44867.434103195905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN125))/1000*$AO125","v":5232.5827663140053},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN125))/1000*$AO125","v":4689},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN125))/1000*$AO125","v":3936.8593282291722},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN125))/1000*$AO125","v":6690.4153335951305},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN125))/1000*$AO125","v":6733.4835914394853},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN125))/1000*$AO125","v":6874.7060000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AE125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AF125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AG125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH125)+((SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AI125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AJ125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AK125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AL125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC125&$AD125&\"|\"&$AM125&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN125))/1000*$AO125","v":7134.9350000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN126))/1000*$AO126","v":218.94171957803664},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN126))/1000*$AO126","v":240},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN126))/1000*$AO126","v":48.283439999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN126))/1000*$AO126","v":96.989062500000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN126))/1000*$AO126","v":147.57177089999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN126))/1000*$AO126","v":153.47499999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AE126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AF126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AG126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH126)+((SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AI126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AJ126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AK126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AL126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC126&$AD126&\"|\"&$AM126&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN126))/1000*$AO126","v":159.614},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN127))/1000*$AO127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN127))/1000*$AO127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN127))/1000*$AO127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN127))/1000*$AO127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN127))/1000*$AO127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN127))/1000*$AO127","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AE127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AF127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AG127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH127)+((SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AI127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AJ127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AK127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AL127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC127&$AD127&\"|\"&$AM127&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN127))/1000*$AO127","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN128))/1000*$AO128","v":159.39186465440955},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN128))/1000*$AO128","v":648},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN128))/1000*$AO128","v":318.32100000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN128))/1000*$AO128","v":87},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN128))/1000*$AO128","v":416},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN128))/1000*$AO128","v":452.80500000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AE128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AF128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AG128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH128)+((SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AI128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AJ128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AK128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AL128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC128&$AD128&\"|\"&$AM128&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN128))/1000*$AO128","v":517.64300000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN129))/1000*$AO129","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN129))/1000*$AO129","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN129))/1000*$AO129","v":2.0022000000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN129))/1000*$AO129","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN129))/1000*$AO129","v":2.9171437},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN129))/1000*$AO129","v":3.1070000000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AE129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AF129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AG129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH129)+((SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AI129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AJ129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AK129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AL129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC129&$AD129&\"|\"&$AM129&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN129))/1000*$AO129","v":3.3090000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN130))/1000*$AO130","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN130))/1000*$AO130","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN130))/1000*$AO130","v":51.90963},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN130))/1000*$AO130","v":16.547999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN130))/1000*$AO130","v":13.75},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN130))/1000*$AO130","v":14.644},{"$f":"((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AE130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AF130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AG130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH130)+((SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AI130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AJ130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AK130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AL130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC130&$AD130&\"|\"&$AM130&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN130))/1000*$AO130","v":15.596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN131))/1000*$AO131","v":5425.951624042078},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN131))/1000*$AO131","v":7316},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN131))/1000*$AO131","v":2558.1062295621009},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN131))/1000*$AO131","v":5343.8747689399815},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN131))/1000*$AO131","v":10899.770733017685},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN131))/1000*$AO131","v":11169.767319572826},{"$f":"((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AE131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AF131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AG131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH131)+((SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AI131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AJ131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AK131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AL131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC131&$AD131&\"|\"&$AM131&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN131))/1000*$AO131","v":11629.543451283347},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN132))/1000*$AO132","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN132))/1000*$AO132","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN132))/1000*$AO132","v":9.3791700000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN132))/1000*$AO132","v":47.572824394080754},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN132))/1000*$AO132","v":51.963991899999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN132))/1000*$AO132","v":53.262999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AE132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AF132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AG132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH132)+((SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AI132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AJ132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AK132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AL132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC132&$AD132&\"|\"&$AM132&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN132))/1000*$AO132","v":54.594999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN133))/1000*$AO133","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN133))/1000*$AO133","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN133))/1000*$AO133","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN133))/1000*$AO133","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN133))/1000*$AO133","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN133))/1000*$AO133","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AE133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AF133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AG133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH133)+((SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AI133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AJ133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AK133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AL133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC133&$AD133&\"|\"&$AM133&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN133))/1000*$AO133","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN134))/1000*$AO134","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN134))/1000*$AO134","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN134))/1000*$AO134","v":-1410.26072},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN134))/1000*$AO134","v":12.768035596301061},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN134))/1000*$AO134","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN134))/1000*$AO134","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AE134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AF134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AG134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH134)+((SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AI134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AJ134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AK134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AL134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC134&$AD134&\"|\"&$AM134&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN134))/1000*$AO134","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN135))/1000*$AO135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN135))/1000*$AO135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN135))/1000*$AO135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN135))/1000*$AO135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN135))/1000*$AO135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN135))/1000*$AO135","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AE135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AF135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AG135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH135)+((SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AI135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AJ135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AK135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AL135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC135&$AD135&\"|\"&$AM135&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN135))/1000*$AO135","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C123","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F124:F135)","v":22738.153974588524},30532,26397.777107791269,38729.897025025501,50130.732548963286,56753.564018782468,{"$f":"SUM(L124:L135)","v":64382.669554479246},{"$f":"SUM(M124:M135)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C138","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F139:F150)","v":0},0,0,0,0,0,{"$f":"SUM(L139:L150)","v":0},{"$f":"SUM(M139:M150)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN155))/1000*$AO155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN155))/1000*$AO155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN155))/1000*$AO155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN155))/1000*$AO155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN155))/1000*$AO155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN155))/1000*$AO155","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AE155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AF155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AG155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH155)+((SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AI155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AJ155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AK155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AL155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC155&$AD155&\"|\"&$AM155&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN155))/1000*$AO155","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN156))/1000*$AO156","v":6477.3316416999942},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN156))/1000*$AO156","v":6103.1973928339467},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN156))/1000*$AO156","v":5662.385871441601},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN156))/1000*$AO156","v":9556.4541186174083},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN156))/1000*$AO156","v":7292.4053167827642},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN156))/1000*$AO156","v":7440.1690437538473},{"$f":"((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AE156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AF156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AG156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH156)+((SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AI156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AJ156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AK156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AL156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC156&$AD156&\"|\"&$AM156&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN156))/1000*$AO156","v":7722.660654320809},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"AO155","v":0.88644842306956373}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN157))/1000*$AO157","v":266.77697955882837},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN157))/1000*$AO157","v":108.14670761448677},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN157))/1000*$AO157","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN157))/1000*$AO157","v":28.658600502706786},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN157))/1000*$AO157","v":114.48308606281275},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN157))/1000*$AO157","v":119.06243349616538},{"$f":"((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AE157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AF157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AG157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH157)+((SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AI157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AJ157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AK157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AL157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC157&$AD157&\"|\"&$AM157&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN157))/1000*$AO157","v":123.82532087331816},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOLC","x","x",1,"x","x","x","x","x",-1,{"$f":"AO156","v":0.88644842306956373}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN158))/1000*$AO158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN158))/1000*$AO158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN158))/1000*$AO158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN158))/1000*$AO158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN158))/1000*$AO158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN158))/1000*$AO158","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AE158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AF158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AG158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH158)+((SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AI158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AJ158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AK158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AL158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC158&$AD158&\"|\"&$AM158&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN158))/1000*$AO158","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x",-1,0.88644842306956373]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN159))/1000*$AO159","v":1012.7319853969391},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN159))/1000*$AO159","v":1067.2839013757548},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN159))/1000*$AO159","v":1242.6224598235858},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN159))/1000*$AO159","v":1590.7981788300624},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN159))/1000*$AO159","v":1154.932375655181},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN159))/1000*$AO159","v":1257.1132853824095},{"$f":"((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AE159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AF159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AG159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH159)+((SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AI159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AJ159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AK159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AL159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC159&$AD159&\"|\"&$AM159&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN159))/1000*$AO159","v":1437.1217073098767},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSE","x","x",1,"x","x","x","x","x",-1,0.88644842306956373]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN160))/1000*$AO160","v":548.60520006929164},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN160))/1000*$AO160","v":698.52135737881622},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN160))/1000*$AO160","v":832.17343770400896},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN160))/1000*$AO160","v":859.57042043367142},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN160))/1000*$AO160","v":1035.6467728293032},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN160))/1000*$AO160","v":1102.9634504043047},{"$f":"((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AE160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AF160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AG160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH160)+((SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AI160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AJ160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AK160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AL160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC160&$AD160&\"|\"&$AM160&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN160))/1000*$AO160","v":1174.6567395169018},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSS","x","x",1,"x","x","x","x","x",-1,0.88644842306956373]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN161))/1000*$AO161","v":283.66349538226041},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN161))/1000*$AO161","v":310.25694807434729},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN161))/1000*$AO161","v":161.52846322653551},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN161))/1000*$AO161","v":199.55815544984327},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN161))/1000*$AO161","v":596.97869051619773},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN161))/1000*$AO161","v":635.78208378764486},{"$f":"((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AE161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AF161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AG161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH161)+((SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AI161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AJ161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AK161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AL161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC161&$AD161&\"|\"&$AM161&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN161))/1000*$AO161","v":677.10830927114785},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSC","x","x",1,"x","x","x","x","x",-1,0.88644842306956373]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN162))/1000*$AO162","v":7443.6158211317097},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN162))/1000*$AO162","v":9467.2691583829401},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN162))/1000*$AO162","v":4166.2188090457803},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN162))/1000*$AO162","v":7096.2991518204917},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN162))/1000*$AO162","v":12487.487660971334},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN162))/1000*$AO162","v":13111.033652684608},{"$f":"((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AE162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AF162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AG162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH162)+((SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AI162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AJ162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AK162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AL162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC162&$AD162&\"|\"&$AM162&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN162))/1000*$AO162","v":13852.075248330671},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,0.88644842306956373]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN163))/1000*$AO163","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN163))/1000*$AO163","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN163))/1000*$AO163","v":89.026836550951899},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN163))/1000*$AO163","v":113.32210919254413},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN163))/1000*$AO163","v":94.911895790421667},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN163))/1000*$AO163","v":97.285055086615415},{"$f":"((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AE163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AF163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AG163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH163)+((SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AI163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AJ163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AK163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AL163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC163&$AD163&\"|\"&$AM163&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN163))/1000*$AO163","v":99.716583111095218},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSP","x","x",1,"x","x","x","x","x",-1,0.88644842306956373]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN164))/1000*$AO164","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN164))/1000*$AO164","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN164))/1000*$AO164","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN164))/1000*$AO164","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN164))/1000*$AO164","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN164))/1000*$AO164","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AE164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AF164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AG164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH164)+((SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AI164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AJ164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AK164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AL164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC164&$AD164&\"|\"&$AM164&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN164))/1000*$AO164","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x",-1,0.88644842306956373]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN165))/1000*$AO165","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN165))/1000*$AO165","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN165))/1000*$AO165","v":3144.2332480575128},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN165))/1000*$AO165","v":17.091343995090014},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN165))/1000*$AO165","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN165))/1000*$AO165","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AE165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AF165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AG165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH165)+((SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AI165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AJ165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AK165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AL165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC165&$AD165&\"|\"&$AM165&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN165))/1000*$AO165","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSN","x","x",1,"x","x","x","x","x",-1,0.88644842306956373]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN166))/1000*$AO166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN166))/1000*$AO166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN166))/1000*$AO166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN166))/1000*$AO166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN166))/1000*$AO166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN166))/1000*$AO166","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AE166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AF166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AG166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH166)+((SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AI166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AJ166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AK166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AL166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC166&$AD166&\"|\"&$AM166&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN166))/1000*$AO166","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x",-1,0.88644842306956373]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C154","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F154:F166)","v":16032.725123239023},17754.675465660293,15298.189125849978,19461.752078841819,22776.845798608014,23763.409004595596,{"$f":"SUM(L154:L166)","v":25087.164562733818},{"$f":"SUM(M154:M166)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN170))/1000*$AO170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN170))/1000*$AO170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN170))/1000*$AO170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN170))/1000*$AO170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN170))/1000*$AO170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN170))/1000*$AO170","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AE170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AF170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AG170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH170)+((SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AI170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AJ170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AK170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AL170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC170&$AD170&\"|\"&$AM170&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN170))/1000*$AO170","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"1-AO155","v":0.11355157693043627}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN171))/1000*$AO171","v":829.72816361897571},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN171))/1000*$AO171","v":781.80260716605369},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN171))/1000*$AO171","v":725.33587759607235},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN171))/1000*$AO171","v":1224.1551869140301},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN171))/1000*$AO171","v":934.1368338940556},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN171))/1000*$AO171","v":953.06495624615343},{"$f":"((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AE171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AF171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AG171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH171)+((SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AI171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AJ171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AK171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AL171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC171&$AD171&\"|\"&$AM171&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN171))/1000*$AO171","v":989.25134567919099},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"1-AO156","v":0.11355157693043627}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN172))/1000*$AO172","v":34.173388918383239},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN172))/1000*$AO172","v":13.853292385513225},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN172))/1000*$AO172","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN172))/1000*$AO172","v":3.6710869972932136},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN172))/1000*$AO172","v":14.664964837187247},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN172))/1000*$AO172","v":15.251566503834617},{"$f":"((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AE172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AF172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AG172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH172)+((SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AI172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AJ172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AK172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AL172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC172&$AD172&\"|\"&$AM172&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN172))/1000*$AO172","v":15.861679126681853},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOLC","x","x",1,"x","x","x","x","x",-1,{"$f":"1-AO157","v":0.11355157693043627}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN173))/1000*$AO173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN173))/1000*$AO173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN173))/1000*$AO173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN173))/1000*$AO173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN173))/1000*$AO173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN173))/1000*$AO173","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AE173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AF173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AG173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH173)+((SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AI173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AJ173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AK173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AL173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC173&$AD173&\"|\"&$AM173&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN173))/1000*$AO173","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x",-1,0.11355157693043627]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN174))/1000*$AO174","v":129.72814994865146},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN174))/1000*$AO174","v":136.71609862424526},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN174))/1000*$AO174","v":159.176480176414},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN174))/1000*$AO174","v":203.77682116993768},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN174))/1000*$AO174","v":147.94362434481909},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN174))/1000*$AO174","v":161.03271461759047},{"$f":"((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AE174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AF174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AG174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH174)+((SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AI174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AJ174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AK174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AL174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC174&$AD174&\"|\"&$AM174&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN174))/1000*$AO174","v":184.09129269012337},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSE","x","x",1,"x","x","x","x","x",-1,0.11355157693043627]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN175))/1000*$AO175","v":70.274799930708397},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN175))/1000*$AO175","v":89.478642621183781},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN175))/1000*$AO175","v":106.59910229599107},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN175))/1000*$AO175","v":110.10857956632852},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN175))/1000*$AO175","v":132.66347047069667},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN175))/1000*$AO175","v":141.28654959569533},{"$f":"((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AE175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AF175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AG175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH175)+((SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AI175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AJ175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AK175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AL175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC175&$AD175&\"|\"&$AM175&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN175))/1000*$AO175","v":150.47026048309823},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSS","x","x",1,"x","x","x","x","x",-1,0.11355157693043627]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN176))/1000*$AO176","v":36.336504617739607},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN176))/1000*$AO176","v":39.743051925652694},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN176))/1000*$AO176","v":20.691346773464481},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN176))/1000*$AO176","v":25.562844550156743},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN176))/1000*$AO176","v":76.471309483802315},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN176))/1000*$AO176","v":81.441916212355224},{"$f":"((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AE176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AF176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AG176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH176)+((SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AI176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AJ176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AK176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AL176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC176&$AD176&\"|\"&$AM176&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN176))/1000*$AO176","v":86.735690728852163},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSC","x","x",1,"x","x","x","x","x",-1,0.11355157693043627]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN177))/1000*$AO177","v":953.50647883945805},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN177))/1000*$AO177","v":1212.7308416170595},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN177))/1000*$AO177","v":533.68103918130339},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN177))/1000*$AO177","v":909.0161797220544},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN177))/1000*$AO177","v":1599.6124296691146},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN177))/1000*$AO177","v":1679.4869365270715},{"$f":"((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AE177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AF177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AG177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH177)+((SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AI177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AJ177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AK177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AL177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC177&$AD177&\"|\"&$AM177&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN177))/1000*$AO177","v":1774.4123033806532},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,0.11355157693043627]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN178))/1000*$AO178","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN178))/1000*$AO178","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN178))/1000*$AO178","v":11.404090093006436},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN178))/1000*$AO178","v":14.516246929897996},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN178))/1000*$AO178","v":12.157949809578334},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN178))/1000*$AO178","v":12.46194491338459},{"$f":"((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AE178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AF178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AG178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH178)+((SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AI178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AJ178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AK178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AL178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC178&$AD178&\"|\"&$AM178&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN178))/1000*$AO178","v":12.773416888904775},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSP","x","x",1,"x","x","x","x","x",-1,0.11355157693043627]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN179))/1000*$AO179","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN179))/1000*$AO179","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN179))/1000*$AO179","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN179))/1000*$AO179","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN179))/1000*$AO179","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN179))/1000*$AO179","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AE179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AF179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AG179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH179)+((SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AI179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AJ179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AK179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AL179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC179&$AD179&\"|\"&$AM179&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN179))/1000*$AO179","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x",-1,0.11355157693043627]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN180))/1000*$AO180","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN180))/1000*$AO180","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN180))/1000*$AO180","v":402.76753194248749},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN180))/1000*$AO180","v":2.1893536183218116},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN180))/1000*$AO180","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN180))/1000*$AO180","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AE180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AF180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AG180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH180)+((SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AI180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AJ180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AK180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AL180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC180&$AD180&\"|\"&$AM180&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN180))/1000*$AO180","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"EOSN","x","x",1,"x","x","x","x","x",-1,0.11355157693043627]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN181))/1000*$AO181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN181))/1000*$AO181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN181))/1000*$AO181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN181))/1000*$AO181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN181))/1000*$AO181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN181))/1000*$AO181","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AE181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AF181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AG181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH181)+((SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AI181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AJ181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AK181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AL181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC181&$AD181&\"|\"&$AM181&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN181))/1000*$AO181","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,2,"x","x","x",1,"x","x","x","x","x",-1,0.11355157693043627]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C169","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F169:F181)","v":2053.7474858739165},2274.3245343397084,1959.6554680587394,2492.9962994680209,2917.650582509254,3044.0265846160851,{"$f":"SUM(L169:L181)","v":3213.5959889775045},{"$f":"SUM(M169:M181)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C184","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F184:F196)","v":0},0,0,0,0,0,{"$f":"SUM(L184:L196)","v":0},{"$f":"SUM(M184:M196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN201))/1000*$AO201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN201))/1000*$AO201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN201))/1000*$AO201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN201))/1000*$AO201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN201))/1000*$AO201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN201))/1000*$AO201","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AE201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AF201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AG201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH201)+((SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AI201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AJ201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AK201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AL201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC201&$AD201&\"|\"&$AM201&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN201))/1000*$AO201","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN202))/1000*$AO202","v":239.51442836334692},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN202))/1000*$AO202","v":372},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN202))/1000*$AO202","v":442.23520531198517},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN202))/1000*$AO202","v":5.1014454000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN202))/1000*$AO202","v":34.46447961818842},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN202))/1000*$AO202","v":35.664000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AE202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AF202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AG202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH202)+((SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AI202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AJ202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AK202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AL202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC202&$AD202&\"|\"&$AM202&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN202))/1000*$AO202","v":36.905999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN203))/1000*$AO203","v":11.842710419444527},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN203))/1000*$AO203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN203))/1000*$AO203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN203))/1000*$AO203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN203))/1000*$AO203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN203))/1000*$AO203","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AE203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AF203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AG203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH203)+((SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AI203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AJ203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AK203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AL203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC203&$AD203&\"|\"&$AM203&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN203))/1000*$AO203","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN204))/1000*$AO204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN204))/1000*$AO204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN204))/1000*$AO204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN204))/1000*$AO204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN204))/1000*$AO204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN204))/1000*$AO204","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AE204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AF204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AG204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH204)+((SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AI204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AJ204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AK204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AL204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC204&$AD204&\"|\"&$AM204&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN204))/1000*$AO204","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN205))/1000*$AO205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN205))/1000*$AO205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN205))/1000*$AO205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN205))/1000*$AO205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN205))/1000*$AO205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN205))/1000*$AO205","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AE205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AF205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AG205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH205)+((SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AI205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AJ205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AK205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AL205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC205&$AD205&\"|\"&$AM205&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN205))/1000*$AO205","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN206))/1000*$AO206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN206))/1000*$AO206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN206))/1000*$AO206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN206))/1000*$AO206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN206))/1000*$AO206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN206))/1000*$AO206","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AE206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AF206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AG206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH206)+((SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AI206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AJ206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AK206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AL206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC206&$AD206&\"|\"&$AM206&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN206))/1000*$AO206","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN207))/1000*$AO207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN207))/1000*$AO207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN207))/1000*$AO207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN207))/1000*$AO207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN207))/1000*$AO207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN207))/1000*$AO207","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AE207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AF207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AG207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH207)+((SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AI207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AJ207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AK207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AL207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC207&$AD207&\"|\"&$AM207&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN207))/1000*$AO207","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN208))/1000*$AO208","v":491.7782099795096},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN208))/1000*$AO208","v":656},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN208))/1000*$AO208","v":931.68126298801474},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN208))/1000*$AO208","v":6.3610598999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN208))/1000*$AO208","v":94.396040281811608},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN208))/1000*$AO208","v":97.370999999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AE208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AF208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AG208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH208)+((SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AI208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AJ208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AK208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AL208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC208&$AD208&\"|\"&$AM208&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN208))/1000*$AO208","v":100.446},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN209))/1000*$AO209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN209))/1000*$AO209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN209))/1000*$AO209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN209))/1000*$AO209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN209))/1000*$AO209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN209))/1000*$AO209","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AE209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AF209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AG209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH209)+((SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AI209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AJ209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AK209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AL209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC209&$AD209&\"|\"&$AM209&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN209))/1000*$AO209","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN210))/1000*$AO210","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN210))/1000*$AO210","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN210))/1000*$AO210","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN210))/1000*$AO210","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN210))/1000*$AO210","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN210))/1000*$AO210","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AE210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AF210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AG210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH210)+((SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AI210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AJ210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AK210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AL210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC210&$AD210&\"|\"&$AM210&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN210))/1000*$AO210","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN211))/1000*$AO211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN211))/1000*$AO211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN211))/1000*$AO211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN211))/1000*$AO211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN211))/1000*$AO211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN211))/1000*$AO211","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AE211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AF211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AG211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH211)+((SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AI211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AJ211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AK211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AL211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC211&$AD211&\"|\"&$AM211&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN211))/1000*$AO211","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN212))/1000*$AO212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN212))/1000*$AO212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN212))/1000*$AO212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN212))/1000*$AO212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN212))/1000*$AO212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN212))/1000*$AO212","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AE212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AF212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AG212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH212)+((SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AI212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AJ212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AK212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AL212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC212&$AD212&\"|\"&$AM212&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN212))/1000*$AO212","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,85,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C200","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F201:F212)","v":743.13534876230108},1028,1373.9164682999999,11.4625053,128.86051990000004,133.035,{"$f":"SUM(L201:L212)","v":137.352},{"$f":"SUM(M201:M212)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F213+F197+F182+F167+F151+F136","v":41567.761932463764},{"$f":"G213+G197+G182+G167+G151+G136","v":51589},45029.538169999985,60696.107908635342,75954.089449980558,83694.034607994152,{"$f":"L213+L197+L182+L167+L151+L136","v":92820.782106190571},{"$f":"M213+M197+M182+M167+M151+M136","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F117","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA117","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F118","v":2009},{"$f":"G118","v":2010},{"$f":"H118","v":2011},{"$f":"I118","v":2012},{"$f":"J118","v":2013},{"$f":"K118","v":2014},{"$f":"L118","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA118","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Lockyer Valley"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN229))/1000*$AO229","v":1114.23542},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN229))/1000*$AO229","v":2890.6656499999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN229))/1000*$AO229","v":3162.4677900000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN229))/1000*$AO229","v":3531.7689999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN229))/1000*$AO229","v":4869.2962106935174},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN229))/1000*$AO229","v":5696.4305880768707},{"$f":"((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AE229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AF229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AG229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH229)+((SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AI229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AJ229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AK229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AL229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC229&$AD229&\"|\"&$AM229&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN229))/1000*$AO229","v":6606.9030865206641},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN230))/1000*$AO230","v":2877.3429299999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN230))/1000*$AO230","v":1283.78439},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN230))/1000*$AO230","v":743.66518309841024},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN230))/1000*$AO230","v":1134.4501965362872},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN230))/1000*$AO230","v":1182.7751643417319},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN230))/1000*$AO230","v":1220.838},{"$f":"((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AE230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AF230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AG230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH230)+((SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AI230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AJ230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AK230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AL230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC230&$AD230&\"|\"&$AM230&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN230))/1000*$AO230","v":1269.905},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN231))/1000*$AO231","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN231))/1000*$AO231","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN231))/1000*$AO231","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN231))/1000*$AO231","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN231))/1000*$AO231","v":2.8982700000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN231))/1000*$AO231","v":3.0139999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AE231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AF231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AG231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH231)+((SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AI231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AJ231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AK231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AL231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC231&$AD231&\"|\"&$AM231&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN231))/1000*$AO231","v":3.1349999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN232))/1000*$AO232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN232))/1000*$AO232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN232))/1000*$AO232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN232))/1000*$AO232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN232))/1000*$AO232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN232))/1000*$AO232","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AE232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AF232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AG232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH232)+((SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AI232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AJ232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AK232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AL232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC232&$AD232&\"|\"&$AM232&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN232))/1000*$AO232","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN233))/1000*$AO233","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN233))/1000*$AO233","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN233))/1000*$AO233","v":45.655850000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN233))/1000*$AO233","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN233))/1000*$AO233","v":79},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN233))/1000*$AO233","v":85.515000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AE233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AF233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AG233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH233)+((SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AI233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AJ233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AK233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AL233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC233&$AD233&\"|\"&$AM233&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN233))/1000*$AO233","v":97.247},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN234))/1000*$AO234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN234))/1000*$AO234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN234))/1000*$AO234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN234))/1000*$AO234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN234))/1000*$AO234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN234))/1000*$AO234","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AE234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AF234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AG234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH234)+((SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AI234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AJ234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AK234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AL234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC234&$AD234&\"|\"&$AM234&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN234))/1000*$AO234","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN235))/1000*$AO235","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN235))/1000*$AO235","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN235))/1000*$AO235","v":1.0559700000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN235))/1000*$AO235","v":2},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN235))/1000*$AO235","v":2.25},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN235))/1000*$AO235","v":2.383},{"$f":"((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AE235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AF235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AG235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH235)+((SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AI235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AJ235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AK235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AL235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC235&$AD235&\"|\"&$AM235&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN235))/1000*$AO235","v":2.5230000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN236))/1000*$AO236","v":1287.90832},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN236))/1000*$AO236","v":1685.8975600000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN236))/1000*$AO236","v":539.58722083744453},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN236))/1000*$AO236","v":1017.096913479601},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN236))/1000*$AO236","v":1449.4310303439181},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN236))/1000*$AO236","v":1325.8831169518392},{"$f":"((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AE236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AF236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AG236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH236)+((SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AI236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AJ236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AK236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AL236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC236&$AD236&\"|\"&$AM236&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN236))/1000*$AO236","v":1375.8892882304756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN237))/1000*$AO237","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN237))/1000*$AO237","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN237))/1000*$AO237","v":4.8157431032633511},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN237))/1000*$AO237","v":5.0827356797828278},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN237))/1000*$AO237","v":6.4053573999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN237))/1000*$AO237","v":6.5650000000000004},{"$f":"((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AE237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AF237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AG237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH237)+((SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AI237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AJ237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AK237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AL237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC237&$AD237&\"|\"&$AM237&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN237))/1000*$AO237","v":6.73},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN238))/1000*$AO238","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN238))/1000*$AO238","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN238))/1000*$AO238","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN238))/1000*$AO238","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN238))/1000*$AO238","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN238))/1000*$AO238","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AE238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AF238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AG238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH238)+((SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AI238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AJ238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AK238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AL238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC238&$AD238&\"|\"&$AM238&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN238))/1000*$AO238","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN239))/1000*$AO239","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN239))/1000*$AO239","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN239))/1000*$AO239","v":544.51181999999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN239))/1000*$AO239","v":1.3641517171330986},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN239))/1000*$AO239","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN239))/1000*$AO239","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AE239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AF239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AG239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH239)+((SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AI239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AJ239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AK239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AL239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC239&$AD239&\"|\"&$AM239&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN239))/1000*$AO239","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN240))/1000*$AO240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN240))/1000*$AO240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN240))/1000*$AO240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN240))/1000*$AO240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN240))/1000*$AO240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN240))/1000*$AO240","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AE240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AF240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AG240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH240)+((SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AI240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AJ240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AK240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AL240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC240&$AD240&\"|\"&$AM240&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN240))/1000*$AO240","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C228","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F229:F240)","v":5279.4866700000002},5860.3476000000001,5041.7595770391181,5691.762997412804,7592.0560327791673,8340.6287050287101,{"$f":"SUM(L229:L240)","v":9362.3323747511404},{"$f":"SUM(M229:M240)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C243","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F244:F255)","v":0},0,0,0,0,0,{"$f":"SUM(L244:L255)","v":0},{"$f":"SUM(M244:M255)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN260))/1000*$AO260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN260))/1000*$AO260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN260))/1000*$AO260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN260))/1000*$AO260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN260))/1000*$AO260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN260))/1000*$AO260","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AE260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AF260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AG260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH260)+((SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AI260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AJ260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AK260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AL260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC260&$AD260&\"|\"&$AM260&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN260))/1000*$AO260","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"Allocation!$K$174","v":1}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN261))/1000*$AO261","v":1071.4200899999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN261))/1000*$AO261","v":684.97170999999992},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN261))/1000*$AO261","v":477.62270626751319},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN261))/1000*$AO261","v":1423.8675439963476},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN261))/1000*$AO261","v":1360.0378097009491},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN261))/1000*$AO261","v":1402.61},{"$f":"((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AE261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AF261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AG261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH261)+((SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AI261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AJ261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AK261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AL261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC261&$AD261&\"|\"&$AM261&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN261))/1000*$AO261","v":1459.0360000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"AO260","v":1}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN262))/1000*$AO262","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN262))/1000*$AO262","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN262))/1000*$AO262","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN262))/1000*$AO262","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN262))/1000*$AO262","v":-1.1310499999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN262))/1000*$AO262","v":-1.1759999999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AE262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AF262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AG262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH262)+((SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AI262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AJ262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AK262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AL262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC262&$AD262&\"|\"&$AM262&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN262))/1000*$AO262","v":-1.2230000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOLC","x","x",1,"x","x","x","x","x",-1,{"$f":"AO261","v":1}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN263))/1000*$AO263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN263))/1000*$AO263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN263))/1000*$AO263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN263))/1000*$AO263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN263))/1000*$AO263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN263))/1000*$AO263","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AE263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AF263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AG263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH263)+((SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AI263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AJ263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AK263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AL263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC263&$AD263&\"|\"&$AM263&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN263))/1000*$AO263","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN264))/1000*$AO264","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN264))/1000*$AO264","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN264))/1000*$AO264","v":104.61688000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN264))/1000*$AO264","v":151.18700000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN264))/1000*$AO264","v":118},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN264))/1000*$AO264","v":127.732},{"$f":"((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AE264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AF264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AG264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH264)+((SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AI264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AJ264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AK264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AL264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC264&$AD264&\"|\"&$AM264&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN264))/1000*$AO264","v":145.256},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN265))/1000*$AO265","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN265))/1000*$AO265","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN265))/1000*$AO265","v":0.58199999999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN265))/1000*$AO265","v":21.812000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN265))/1000*$AO265","v":200.28},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN265))/1000*$AO265","v":212.09700000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AE265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AF265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AG265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH265)+((SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AI265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AJ265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AK265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AL265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC265&$AD265&\"|\"&$AM265&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN265))/1000*$AO265","v":224.61},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN266))/1000*$AO266","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN266))/1000*$AO266","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN266))/1000*$AO266","v":49.543870000000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN266))/1000*$AO266","v":110.6},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN266))/1000*$AO266","v":14.4},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN266))/1000*$AO266","v":15.25},{"$f":"((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AE266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AF266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AG266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH266)+((SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AI266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AJ266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AK266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AL266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC266&$AD266&\"|\"&$AM266&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN266))/1000*$AO266","v":16.149000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN267))/1000*$AO267","v":327.81356},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN267))/1000*$AO267","v":922.55346999999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN267))/1000*$AO267","v":343.03490368976935},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN267))/1000*$AO267","v":1045.5907602251136},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN267))/1000*$AO267","v":1734.8161245587562},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN267))/1000*$AO267","v":1718.5088463306288},{"$f":"((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AE267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AF267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AG267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH267)+((SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AI267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AJ267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AK267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AL267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC267&$AD267&\"|\"&$AM267&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN267))/1000*$AO267","v":1801.3158014223707},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN268))/1000*$AO268","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN268))/1000*$AO268","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN268))/1000*$AO268","v":82.814760803598986},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN268))/1000*$AO268","v":62.73004202410781},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN268))/1000*$AO268","v":55.385589099999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN268))/1000*$AO268","v":56.77},{"$f":"((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AE268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AF268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AG268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH268)+((SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AI268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AJ268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AK268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AL268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC268&$AD268&\"|\"&$AM268&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN268))/1000*$AO268","v":58.189},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN269))/1000*$AO269","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN269))/1000*$AO269","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN269))/1000*$AO269","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN269))/1000*$AO269","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN269))/1000*$AO269","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN269))/1000*$AO269","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AE269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AF269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AG269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH269)+((SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AI269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AJ269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AK269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AL269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC269&$AD269&\"|\"&$AM269&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN269))/1000*$AO269","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN270))/1000*$AO270","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN270))/1000*$AO270","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN270))/1000*$AO270","v":11.880979999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN270))/1000*$AO270","v":1.7539351562551706},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN270))/1000*$AO270","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN270))/1000*$AO270","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AE270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AF270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AG270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH270)+((SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AI270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AJ270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AK270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AL270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC270&$AD270&\"|\"&$AM270&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN270))/1000*$AO270","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN271))/1000*$AO271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN271))/1000*$AO271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN271))/1000*$AO271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN271))/1000*$AO271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN271))/1000*$AO271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN271))/1000*$AO271","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AE271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AF271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AG271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH271)+((SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AI271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AJ271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AK271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AL271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC271&$AD271&\"|\"&$AM271&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN271))/1000*$AO271","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C259","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F259:F271)","v":1399.2336499999999},1607.5251799999999,1070.0961007608814,2817.5412814018237,3481.7884733597052,3531.7918463306287,{"$f":"SUM(L259:L271)","v":3703.3328014223703},{"$f":"SUM(M259:M271)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN275))/1000*$AO275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN275))/1000*$AO275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN275))/1000*$AO275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN275))/1000*$AO275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN275))/1000*$AO275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN275))/1000*$AO275","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AE275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AF275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AG275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH275)+((SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AI275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AJ275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AK275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AL275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC275&$AD275&\"|\"&$AM275&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN275))/1000*$AO275","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"1-AO260","v":0}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN276))/1000*$AO276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN276))/1000*$AO276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN276))/1000*$AO276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN276))/1000*$AO276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN276))/1000*$AO276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN276))/1000*$AO276","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AE276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AF276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AG276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH276)+((SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AI276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AJ276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AK276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AL276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC276&$AD276&\"|\"&$AM276&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN276))/1000*$AO276","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"1-AO261","v":0}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN277))/1000*$AO277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN277))/1000*$AO277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN277))/1000*$AO277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN277))/1000*$AO277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN277))/1000*$AO277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN277))/1000*$AO277","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AE277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AF277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AG277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH277)+((SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AI277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AJ277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AK277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AL277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC277&$AD277&\"|\"&$AM277&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN277))/1000*$AO277","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOLC","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN278))/1000*$AO278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN278))/1000*$AO278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN278))/1000*$AO278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN278))/1000*$AO278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN278))/1000*$AO278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN278))/1000*$AO278","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AE278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AF278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AG278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH278)+((SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AI278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AJ278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AK278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AL278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC278&$AD278&\"|\"&$AM278&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN278))/1000*$AO278","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN279))/1000*$AO279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN279))/1000*$AO279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN279))/1000*$AO279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN279))/1000*$AO279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN279))/1000*$AO279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN279))/1000*$AO279","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AE279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AF279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AG279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH279)+((SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AI279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AJ279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AK279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AL279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC279&$AD279&\"|\"&$AM279&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN279))/1000*$AO279","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSE","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN280))/1000*$AO280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN280))/1000*$AO280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN280))/1000*$AO280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN280))/1000*$AO280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN280))/1000*$AO280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN280))/1000*$AO280","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AE280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AF280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AG280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH280)+((SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AI280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AJ280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AK280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AL280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC280&$AD280&\"|\"&$AM280&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN280))/1000*$AO280","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSS","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN281))/1000*$AO281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN281))/1000*$AO281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN281))/1000*$AO281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN281))/1000*$AO281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN281))/1000*$AO281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN281))/1000*$AO281","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AE281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AF281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AG281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH281)+((SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AI281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AJ281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AK281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AL281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC281&$AD281&\"|\"&$AM281&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN281))/1000*$AO281","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSC","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN282))/1000*$AO282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN282))/1000*$AO282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN282))/1000*$AO282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN282))/1000*$AO282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN282))/1000*$AO282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN282))/1000*$AO282","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AE282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AF282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AG282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH282)+((SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AI282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AJ282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AK282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AL282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC282&$AD282&\"|\"&$AM282&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN282))/1000*$AO282","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN283))/1000*$AO283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN283))/1000*$AO283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN283))/1000*$AO283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN283))/1000*$AO283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN283))/1000*$AO283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN283))/1000*$AO283","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AE283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AF283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AG283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH283)+((SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AI283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AJ283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AK283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AL283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC283&$AD283&\"|\"&$AM283&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN283))/1000*$AO283","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSP","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN284))/1000*$AO284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN284))/1000*$AO284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN284))/1000*$AO284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN284))/1000*$AO284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN284))/1000*$AO284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN284))/1000*$AO284","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AE284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AF284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AG284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH284)+((SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AI284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AJ284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AK284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AL284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC284&$AD284&\"|\"&$AM284&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN284))/1000*$AO284","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN285))/1000*$AO285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN285))/1000*$AO285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN285))/1000*$AO285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN285))/1000*$AO285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN285))/1000*$AO285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN285))/1000*$AO285","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AE285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AF285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AG285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH285)+((SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AI285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AJ285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AK285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AL285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC285&$AD285&\"|\"&$AM285&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN285))/1000*$AO285","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"EOSN","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN286))/1000*$AO286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN286))/1000*$AO286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN286))/1000*$AO286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN286))/1000*$AO286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN286))/1000*$AO286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN286))/1000*$AO286","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AE286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AF286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AG286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH286)+((SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AI286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AJ286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AK286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AL286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC286&$AD286&\"|\"&$AM286&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN286))/1000*$AO286","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,2,"x","x","x",1,"x","x","x","x","x",-1,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C274","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F274:F286)","v":0},0,0,0,0,0,{"$f":"SUM(L274:L286)","v":0},{"$f":"SUM(M274:M286)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C289","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F289:F301)","v":0},0,0,0,0,0,{"$f":"SUM(L289:L301)","v":0},{"$f":"SUM(M289:M301)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN306))/1000*$AO306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN306))/1000*$AO306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN306))/1000*$AO306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN306))/1000*$AO306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN306))/1000*$AO306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN306))/1000*$AO306","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AE306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AF306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AG306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH306)+((SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AI306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AJ306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AK306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AL306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC306&$AD306&\"|\"&$AM306&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN306))/1000*$AO306","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN307))/1000*$AO307","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN307))/1000*$AO307","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN307))/1000*$AO307","v":125.62903238069873},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN307))/1000*$AO307","v":1.0202891000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN307))/1000*$AO307","v":4.8689758013584639},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN307))/1000*$AO307","v":5.0629999999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AE307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AF307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AG307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH307)+((SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AI307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AJ307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AK307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AL307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC307&$AD307&\"|\"&$AM307&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN307))/1000*$AO307","v":5.2640000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN308))/1000*$AO308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN308))/1000*$AO308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN308))/1000*$AO308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN308))/1000*$AO308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN308))/1000*$AO308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN308))/1000*$AO308","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AE308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AF308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AG308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH308)+((SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AI308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AJ308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AK308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AL308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC308&$AD308&\"|\"&$AM308&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN308))/1000*$AO308","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN309))/1000*$AO309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN309))/1000*$AO309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN309))/1000*$AO309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN309))/1000*$AO309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN309))/1000*$AO309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN309))/1000*$AO309","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AE309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AF309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AG309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH309)+((SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AI309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AJ309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AK309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AL309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC309&$AD309&\"|\"&$AM309&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN309))/1000*$AO309","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN310))/1000*$AO310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN310))/1000*$AO310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN310))/1000*$AO310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN310))/1000*$AO310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN310))/1000*$AO310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN310))/1000*$AO310","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AE310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AF310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AG310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH310)+((SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AI310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AJ310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AK310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AL310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC310&$AD310&\"|\"&$AM310&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN310))/1000*$AO310","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN311))/1000*$AO311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN311))/1000*$AO311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN311))/1000*$AO311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN311))/1000*$AO311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN311))/1000*$AO311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN311))/1000*$AO311","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AE311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AF311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AG311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH311)+((SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AI311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AJ311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AK311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AL311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC311&$AD311&\"|\"&$AM311&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN311))/1000*$AO311","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN312))/1000*$AO312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN312))/1000*$AO312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN312))/1000*$AO312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN312))/1000*$AO312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN312))/1000*$AO312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN312))/1000*$AO312","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AE312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AF312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AG312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH312)+((SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AI312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AJ312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AK312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AL312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC312&$AD312&\"|\"&$AM312&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN312))/1000*$AO312","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN313))/1000*$AO313","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN313))/1000*$AO313","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN313))/1000*$AO313","v":93.958719819301336},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN313))/1000*$AO313","v":1.3003563},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN313))/1000*$AO313","v":-3.8184298013584632},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN313))/1000*$AO313","v":-3.97},{"$f":"((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AE313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AF313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AG313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH313)+((SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AI313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AJ313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AK313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AL313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC313&$AD313&\"|\"&$AM313&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN313))/1000*$AO313","v":-4.1280000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN314))/1000*$AO314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN314))/1000*$AO314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN314))/1000*$AO314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN314))/1000*$AO314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN314))/1000*$AO314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN314))/1000*$AO314","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AE314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AF314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AG314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH314)+((SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AI314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AJ314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AK314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AL314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC314&$AD314&\"|\"&$AM314&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN314))/1000*$AO314","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN315))/1000*$AO315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN315))/1000*$AO315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN315))/1000*$AO315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN315))/1000*$AO315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN315))/1000*$AO315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN315))/1000*$AO315","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AE315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AF315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AG315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH315)+((SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AI315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AJ315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AK315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AL315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC315&$AD315&\"|\"&$AM315&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN315))/1000*$AO315","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN316))/1000*$AO316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN316))/1000*$AO316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN316))/1000*$AO316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN316))/1000*$AO316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN316))/1000*$AO316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN316))/1000*$AO316","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AE316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AF316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AG316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH316)+((SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AI316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AJ316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AK316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AL316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC316&$AD316&\"|\"&$AM316&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN316))/1000*$AO316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN317))/1000*$AO317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN317))/1000*$AO317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN317))/1000*$AO317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN317))/1000*$AO317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN317))/1000*$AO317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN317))/1000*$AO317","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AE317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AF317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AG317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH317)+((SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AI317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AJ317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AK317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AL317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC317&$AD317&\"|\"&$AM317&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN317))/1000*$AO317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,86,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C305","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F306:F317)","v":0},0,219.58775220000007,2.3206454000000001,1.0505460000000006,1.0929999999999995,{"$f":"SUM(L306:L317)","v":1.1360000000000001},{"$f":"SUM(M306:M317)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F318+F302+F287+F272+F256+F241","v":6678.7203200000004},{"$f":"G318+G302+G287+G272+G256+G241","v":7467.8727799999997},6331.4434299999994,8511.6249242146278,11074.895052138872,11873.513551359338,{"$f":"L318+L302+L287+L272+L256+L241","v":13066.801176173511},{"$f":"M318+M302+M287+M272+M256+M241","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F222","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA222","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F223","v":2009},{"$f":"G223","v":2010},{"$f":"H223","v":2011},{"$f":"I223","v":2012},{"$f":"J223","v":2013},{"$f":"K223","v":2014},{"$f":"L223","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA223","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Scenic Rim"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN334))/1000*$AO334","v":1550.52764},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN334))/1000*$AO334","v":2732.5521600000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN334))/1000*$AO334","v":2590.9132},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN334))/1000*$AO334","v":2949.9720000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN334))/1000*$AO334","v":3305.5090090318504},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN334))/1000*$AO334","v":3937.3111049199515},{"$f":"((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AE334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AF334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AG334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH334)+((SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AI334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AJ334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AK334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AL334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC334&$AD334&\"|\"&$AM334&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN334))/1000*$AO334","v":4633.8937998193151},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN335))/1000*$AO335","v":439.92594458183737},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN335))/1000*$AO335","v":316.74285719999995},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN335))/1000*$AO335","v":868.59019396227711},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN335))/1000*$AO335","v":1058.9049951924853},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN335))/1000*$AO335","v":1058.3253353057519},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN335))/1000*$AO335","v":1091.432},{"$f":"((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AE335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AF335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AG335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH335)+((SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AI335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AJ335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AK335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AL335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC335&$AD335&\"|\"&$AM335&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN335))/1000*$AO335","v":1135.3440000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN336))/1000*$AO336","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN336))/1000*$AO336","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN336))/1000*$AO336","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN336))/1000*$AO336","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN336))/1000*$AO336","v":2.8982700000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN336))/1000*$AO336","v":3.0139999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AE336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AF336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AG336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH336)+((SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AI336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AJ336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AK336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AL336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC336&$AD336&\"|\"&$AM336&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN336))/1000*$AO336","v":3.1349999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN337))/1000*$AO337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN337))/1000*$AO337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN337))/1000*$AO337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN337))/1000*$AO337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN337))/1000*$AO337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN337))/1000*$AO337","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AE337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AF337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AG337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH337)+((SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AI337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AJ337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AK337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AL337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC337&$AD337&\"|\"&$AM337&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN337))/1000*$AO337","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN338))/1000*$AO338","v":59.56279},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN338))/1000*$AO338","v":70.470647100000008},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN338))/1000*$AO338","v":26.335740000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN338))/1000*$AO338","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN338))/1000*$AO338","v":70},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN338))/1000*$AO338","v":76.472999999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AE338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AF338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AG338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH338)+((SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AI338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AJ338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AK338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AL338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC338&$AD338&\"|\"&$AM338&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN338))/1000*$AO338","v":87.653000000000006},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN339))/1000*$AO339","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN339))/1000*$AO339","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN339))/1000*$AO339","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN339))/1000*$AO339","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN339))/1000*$AO339","v":4.9392844999999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN339))/1000*$AO339","v":5.28},{"$f":"((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AE339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AF339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AG339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH339)+((SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AI339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AJ339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AK339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AL339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC339&$AD339&\"|\"&$AM339&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN339))/1000*$AO339","v":5.6390000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN340))/1000*$AO340","v":2.0952170925650231},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN340))/1000*$AO340","v":0.2486421},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN340))/1000*$AO340","v":3.8573899999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN340))/1000*$AO340","v":5},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN340))/1000*$AO340","v":0.75002530000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN340))/1000*$AO340","v":0.80200000000000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AE340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AF340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AG340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH340)+((SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AI340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AJ340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AK340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AL340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC340&$AD340&\"|\"&$AM340&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN340))/1000*$AO340","v":0.85599999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN341))/1000*$AO341","v":1060.8981583650054},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN341))/1000*$AO341","v":1894.4407754000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN341))/1000*$AO341","v":391.9045197368124},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN341))/1000*$AO341","v":1004.5385863277771},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN341))/1000*$AO341","v":1345.9542901027382},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN341))/1000*$AO341","v":1403.8965823442486},{"$f":"((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AE341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AF341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AG341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH341)+((SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AI341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AJ341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AK341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AL341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC341&$AD341&\"|\"&$AM341&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN341))/1000*$AO341","v":1429.9734432611078},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN342))/1000*$AO342","v":8.0047219546370076},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN342))/1000*$AO342","v":15.356249999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN342))/1000*$AO342","v":4.5408368192941655},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN342))/1000*$AO342","v":4.7925881473740004},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN342))/1000*$AO342","v":5.0903501999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN342))/1000*$AO342","v":5.218},{"$f":"((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AE342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AF342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AG342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH342)+((SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AI342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AJ342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AK342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AL342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC342&$AD342&\"|\"&$AM342&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN342))/1000*$AO342","v":5.3479999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN343))/1000*$AO343","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN343))/1000*$AO343","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN343))/1000*$AO343","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN343))/1000*$AO343","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN343))/1000*$AO343","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN343))/1000*$AO343","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AE343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AF343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AG343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH343)+((SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AI343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AJ343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AK343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AL343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC343&$AD343&\"|\"&$AM343&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN343))/1000*$AO343","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN344))/1000*$AO344","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN344))/1000*$AO344","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN344))/1000*$AO344","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN344))/1000*$AO344","v":1.2862792328070307},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN344))/1000*$AO344","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN344))/1000*$AO344","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AE344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AF344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AG344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH344)+((SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AI344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AJ344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AK344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AL344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC344&$AD344&\"|\"&$AM344&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN344))/1000*$AO344","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN345))/1000*$AO345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN345))/1000*$AO345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN345))/1000*$AO345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN345))/1000*$AO345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN345))/1000*$AO345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN345))/1000*$AO345","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AE345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AF345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AG345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH345)+((SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AI345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AJ345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AK345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AL345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC345&$AD345&\"|\"&$AM345&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN345))/1000*$AO345","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C333","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F334:F345)","v":3121.0144719940445},5029.8113317999996,3886.1418805183839,5024.4944489004438,5793.4665644403403,6523.4266872641992,{"$f":"SUM(L334:L345)","v":7301.842243080423},{"$f":"SUM(M334:M345)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C348","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F349:F360)","v":0},0,0,0,0,0,{"$f":"SUM(L349:L360)","v":0},{"$f":"SUM(M349:M360)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN365))/1000*$AO365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN365))/1000*$AO365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN365))/1000*$AO365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN365))/1000*$AO365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN365))/1000*$AO365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN365))/1000*$AO365","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AE365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AF365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AG365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH365)+((SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AI365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AJ365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AK365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AL365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC365&$AD365&\"|\"&$AM365&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN365))/1000*$AO365","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"Allocation!$K$177","v":1}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN366))/1000*$AO366","v":259.14368541816259},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN366))/1000*$AO366","v":186.02358280000004},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN366))/1000*$AO366","v":1354.2120888059465},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN366))/1000*$AO366","v":2012.9900106675075},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN366))/1000*$AO366","v":1937.5496295365524},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN366))/1000*$AO366","v":2003.1849999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AE366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AF366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AG366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH366)+((SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AI366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AJ366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AK366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AL366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC366&$AD366&\"|\"&$AM366&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN366))/1000*$AO366","v":2083.596},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"AO365","v":1}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN367))/1000*$AO367","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN367))/1000*$AO367","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN367))/1000*$AO367","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN367))/1000*$AO367","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN367))/1000*$AO367","v":-0.45243},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN367))/1000*$AO367","v":-0.47099999999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AE367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AF367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AG367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH367)+((SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AI367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AJ367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AK367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AL367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC367&$AD367&\"|\"&$AM367&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN367))/1000*$AO367","v":-0.48899999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOLC","x","x",1,"x","x","x","x","x",-1,{"$f":"AO366","v":1}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN368))/1000*$AO368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN368))/1000*$AO368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN368))/1000*$AO368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN368))/1000*$AO368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN368))/1000*$AO368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN368))/1000*$AO368","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AE368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AF368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AG368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH368)+((SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AI368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AJ368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AK368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AL368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC368&$AD368&\"|\"&$AM368&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN368))/1000*$AO368","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN369))/1000*$AO369","v":59.56279},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN369))/1000*$AO369","v":41.387522899999993},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN369))/1000*$AO369","v":83.503799999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN369))/1000*$AO369","v":71.679000000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN369))/1000*$AO369","v":105.2},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN369))/1000*$AO369","v":114.928},{"$f":"((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AE369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AF369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AG369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH369)+((SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AI369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AJ369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AK369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AL369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC369&$AD369&\"|\"&$AM369&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN369))/1000*$AO369","v":131.72999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN370))/1000*$AO370","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN370))/1000*$AO370","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN370))/1000*$AO370","v":46.007730000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN370))/1000*$AO370","v":429.2},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN370))/1000*$AO370","v":116.53271430000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN370))/1000*$AO370","v":124.57299999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AE370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AF370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AG370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH370)+((SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AI370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AJ370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AK370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AL370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC370&$AD370&\"|\"&$AM370&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN370))/1000*$AO370","v":133.04400000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN371))/1000*$AO371","v":1.2342129074349766},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN371))/1000*$AO371","v":0.14602790000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN371))/1000*$AO371","v":59.049810000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN371))/1000*$AO371","v":25.954999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN371))/1000*$AO371","v":13.250029999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN371))/1000*$AO371","v":14.164},{"$f":"((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AE371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AF371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AG371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH371)+((SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AI371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AJ371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AK371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AL371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC371&$AD371&\"|\"&$AM371&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN371))/1000*$AO371","v":15.127000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN372))/1000*$AO372","v":601.77469163499427},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN372))/1000*$AO372","v":1083.5692645999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN372))/1000*$AO372","v":923.07542652906557},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN372))/1000*$AO372","v":1779.0087617606757},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN372))/1000*$AO372","v":2235.2906012120116},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN372))/1000*$AO372","v":2303.6898710172281},{"$f":"((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AE372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AF372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AG372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH372)+((SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AI372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AJ372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AK372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AL372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC372&$AD372&\"|\"&$AM372&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN372))/1000*$AO372","v":2409.0665476266863},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN373))/1000*$AO373","v":4.7152780453629912},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN373))/1000*$AO373","v":9.0187500000000007},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN373))/1000*$AO373","v":39.471916746605935},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN373))/1000*$AO373","v":40.267124442560508},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN373))/1000*$AO373","v":40.086229799999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN373))/1000*$AO373","v":41.088000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AE373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AF373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AG373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH373)+((SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AI373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AJ373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AK373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AL373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC373&$AD373&\"|\"&$AM373&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN373))/1000*$AO373","v":42.116},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN374))/1000*$AO374","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN374))/1000*$AO374","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN374))/1000*$AO374","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN374))/1000*$AO374","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN374))/1000*$AO374","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN374))/1000*$AO374","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AE374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AF374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AG374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH374)+((SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AI374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AJ374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AK374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AL374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC374&$AD374&\"|\"&$AM374&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN374))/1000*$AO374","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN375))/1000*$AO375","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN375))/1000*$AO375","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN375))/1000*$AO375","v":2.1776399999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN375))/1000*$AO375","v":1.6820289522061134},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN375))/1000*$AO375","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN375))/1000*$AO375","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AE375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AF375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AG375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH375)+((SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AI375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AJ375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AK375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AL375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC375&$AD375&\"|\"&$AM375&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN375))/1000*$AO375","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN376))/1000*$AO376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN376))/1000*$AO376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN376))/1000*$AO376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN376))/1000*$AO376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN376))/1000*$AO376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN376))/1000*$AO376","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AE376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AF376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AG376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH376)+((SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AI376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AJ376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AK376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AL376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC376&$AD376&\"|\"&$AM376&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN376))/1000*$AO376","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C364","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F364:F376)","v":926.43065800595491},1320.1451481999998,2507.498412081618,4360.7819258229492,4447.4567748485642,4601.1568710172278,{"$f":"SUM(L364:L376)","v":4814.1905476266857},{"$f":"SUM(M364:M376)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN380))/1000*$AO380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN380))/1000*$AO380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN380))/1000*$AO380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN380))/1000*$AO380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN380))/1000*$AO380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN380))/1000*$AO380","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AE380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AF380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AG380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH380)+((SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AI380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AJ380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AK380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AL380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC380&$AD380&\"|\"&$AM380&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN380))/1000*$AO380","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"1-AO365","v":0}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN381))/1000*$AO381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN381))/1000*$AO381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN381))/1000*$AO381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN381))/1000*$AO381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN381))/1000*$AO381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN381))/1000*$AO381","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AE381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AF381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AG381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH381)+((SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AI381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AJ381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AK381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AL381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC381&$AD381&\"|\"&$AM381&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN381))/1000*$AO381","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"1-AO366","v":0}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN382))/1000*$AO382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN382))/1000*$AO382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN382))/1000*$AO382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN382))/1000*$AO382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN382))/1000*$AO382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN382))/1000*$AO382","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AE382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AF382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AG382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH382)+((SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AI382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AJ382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AK382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AL382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC382&$AD382&\"|\"&$AM382&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN382))/1000*$AO382","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOLC","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN383))/1000*$AO383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN383))/1000*$AO383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN383))/1000*$AO383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN383))/1000*$AO383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN383))/1000*$AO383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN383))/1000*$AO383","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AE383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AF383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AG383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH383)+((SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AI383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AJ383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AK383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AL383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC383&$AD383&\"|\"&$AM383&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN383))/1000*$AO383","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN384))/1000*$AO384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN384))/1000*$AO384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN384))/1000*$AO384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN384))/1000*$AO384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN384))/1000*$AO384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN384))/1000*$AO384","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AE384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AF384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AG384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH384)+((SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AI384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AJ384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AK384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AL384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC384&$AD384&\"|\"&$AM384&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN384))/1000*$AO384","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSE","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN385))/1000*$AO385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN385))/1000*$AO385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN385))/1000*$AO385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN385))/1000*$AO385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN385))/1000*$AO385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN385))/1000*$AO385","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AE385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AF385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AG385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH385)+((SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AI385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AJ385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AK385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AL385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC385&$AD385&\"|\"&$AM385&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN385))/1000*$AO385","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSS","x","x",1,"x","x","x","x","x",-1,{"$f":"1-AO370","v":0}]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN386))/1000*$AO386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN386))/1000*$AO386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN386))/1000*$AO386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN386))/1000*$AO386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN386))/1000*$AO386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN386))/1000*$AO386","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AE386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AF386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AG386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH386)+((SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AI386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AJ386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AK386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AL386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC386&$AD386&\"|\"&$AM386&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN386))/1000*$AO386","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSC","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN387))/1000*$AO387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN387))/1000*$AO387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN387))/1000*$AO387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN387))/1000*$AO387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN387))/1000*$AO387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN387))/1000*$AO387","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AE387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AF387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AG387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH387)+((SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AI387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AJ387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AK387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AL387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC387&$AD387&\"|\"&$AM387&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN387))/1000*$AO387","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN388))/1000*$AO388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN388))/1000*$AO388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN388))/1000*$AO388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN388))/1000*$AO388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN388))/1000*$AO388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN388))/1000*$AO388","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AE388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AF388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AG388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH388)+((SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AI388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AJ388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AK388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AL388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC388&$AD388&\"|\"&$AM388&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN388))/1000*$AO388","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSP","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN389))/1000*$AO389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN389))/1000*$AO389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN389))/1000*$AO389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN389))/1000*$AO389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN389))/1000*$AO389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN389))/1000*$AO389","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AE389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AF389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AG389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH389)+((SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AI389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AJ389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AK389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AL389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC389&$AD389&\"|\"&$AM389&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN389))/1000*$AO389","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN390))/1000*$AO390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN390))/1000*$AO390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN390))/1000*$AO390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN390))/1000*$AO390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN390))/1000*$AO390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN390))/1000*$AO390","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AE390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AF390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AG390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH390)+((SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AI390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AJ390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AK390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AL390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC390&$AD390&\"|\"&$AM390&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN390))/1000*$AO390","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"EOSN","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN391))/1000*$AO391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN391))/1000*$AO391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN391))/1000*$AO391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN391))/1000*$AO391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN391))/1000*$AO391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN391))/1000*$AO391","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AE391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AF391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AG391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH391)+((SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AI391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AJ391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AK391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AL391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC391&$AD391&\"|\"&$AM391&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN391))/1000*$AO391","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,2,"x","x","x",1,"x","x","x","x","x",-1,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C379","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F379:F391)","v":0},0,0,0,0,0,{"$f":"SUM(L379:L391)","v":0},{"$f":"SUM(M379:M391)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C394","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F394:F406)","v":0},0,0,0,0,0,{"$f":"SUM(L394:L406)","v":0},{"$f":"SUM(M394:M406)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN411))/1000*$AO411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN411))/1000*$AO411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN411))/1000*$AO411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN411))/1000*$AO411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN411))/1000*$AO411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN411))/1000*$AO411","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AE411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AF411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AG411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH411)+((SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AI411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AJ411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AK411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AL411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC411&$AD411&\"|\"&$AM411&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN411))/1000*$AO411","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN412))/1000*$AO412","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN412))/1000*$AO412","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN412))/1000*$AO412","v":82.331743447396178},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN412))/1000*$AO412","v":1.0202891000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN412))/1000*$AO412","v":4.8736983696284035},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN412))/1000*$AO412","v":5.0679999999999996},{"$f":"((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AE412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AF412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AG412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH412)+((SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AI412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AJ412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AK412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AL412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC412&$AD412&\"|\"&$AM412&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN412))/1000*$AO412","v":5.2690000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN413))/1000*$AO413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN413))/1000*$AO413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN413))/1000*$AO413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN413))/1000*$AO413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN413))/1000*$AO413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN413))/1000*$AO413","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AE413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AF413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AG413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH413)+((SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AI413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AJ413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AK413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AL413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC413&$AD413&\"|\"&$AM413&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN413))/1000*$AO413","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN414))/1000*$AO414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN414))/1000*$AO414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN414))/1000*$AO414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN414))/1000*$AO414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN414))/1000*$AO414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN414))/1000*$AO414","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AE414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AF414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AG414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH414)+((SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AI414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AJ414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AK414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AL414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC414&$AD414&\"|\"&$AM414&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN414))/1000*$AO414","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN415))/1000*$AO415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN415))/1000*$AO415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN415))/1000*$AO415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN415))/1000*$AO415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN415))/1000*$AO415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN415))/1000*$AO415","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AE415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AF415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AG415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH415)+((SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AI415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AJ415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AK415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AL415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC415&$AD415&\"|\"&$AM415&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN415))/1000*$AO415","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN416))/1000*$AO416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN416))/1000*$AO416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN416))/1000*$AO416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN416))/1000*$AO416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN416))/1000*$AO416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN416))/1000*$AO416","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AE416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AF416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AG416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH416)+((SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AI416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AJ416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AK416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AL416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC416&$AD416&\"|\"&$AM416&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN416))/1000*$AO416","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN417))/1000*$AO417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN417))/1000*$AO417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN417))/1000*$AO417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN417))/1000*$AO417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN417))/1000*$AO417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN417))/1000*$AO417","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AE417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AF417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AG417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH417)+((SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AI417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AJ417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AK417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AL417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC417&$AD417&\"|\"&$AM417&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN417))/1000*$AO417","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN418))/1000*$AO418","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN418))/1000*$AO418","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN418))/1000*$AO418","v":83.136963952603807},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN418))/1000*$AO418","v":1.3003563},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN418))/1000*$AO418","v":-3.823152369628402},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN418))/1000*$AO418","v":-3.9750000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AE418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AF418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AG418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH418)+((SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AI418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AJ418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AK418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AL418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC418&$AD418&\"|\"&$AM418&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN418))/1000*$AO418","v":-4.133},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN419))/1000*$AO419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN419))/1000*$AO419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN419))/1000*$AO419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN419))/1000*$AO419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN419))/1000*$AO419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN419))/1000*$AO419","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AE419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AF419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AG419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH419)+((SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AI419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AJ419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AK419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AL419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC419&$AD419&\"|\"&$AM419&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN419))/1000*$AO419","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN420))/1000*$AO420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN420))/1000*$AO420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN420))/1000*$AO420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN420))/1000*$AO420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN420))/1000*$AO420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN420))/1000*$AO420","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AE420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AF420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AG420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH420)+((SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AI420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AJ420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AK420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AL420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC420&$AD420&\"|\"&$AM420&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN420))/1000*$AO420","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN421))/1000*$AO421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN421))/1000*$AO421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN421))/1000*$AO421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN421))/1000*$AO421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN421))/1000*$AO421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN421))/1000*$AO421","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AE421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AF421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AG421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH421)+((SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AI421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AJ421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AK421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AL421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC421&$AD421&\"|\"&$AM421&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN421))/1000*$AO421","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN422))/1000*$AO422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN422))/1000*$AO422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN422))/1000*$AO422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN422))/1000*$AO422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN422))/1000*$AO422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN422))/1000*$AO422","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AE422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AF422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AG422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH422)+((SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AI422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AJ422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AK422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AL422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC422&$AD422&\"|\"&$AM422&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN422))/1000*$AO422","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C410","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F411:F422)","v":0},0,165.46870739999997,2.3206454000000001,1.0505460000000015,1.0929999999999995,{"$f":"SUM(L411:L422)","v":1.1360000000000001},{"$f":"SUM(M411:M422)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F423+F407+F392+F377+F361+F346","v":4047.4451299999992},6349.9564799999989,6559.1090000000022,9387.597020123394,10241.973885288906,11125.676558281426,{"$f":"L423+L407+L392+L377+L361+L346","v":12117.16879070711},{"$f":"M423+M407+M392+M377+M361+M346","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F327","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA327","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F328","v":2009},{"$f":"G328","v":2010},{"$f":"H328","v":2011},{"$f":"I328","v":2012},{"$f":"J328","v":2013},{"$f":"K328","v":2014},{"$f":"L328","v":2015},2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA328","v":"Supporting Documents"}]
[null,null," "]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - Somerset"}]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN440))/1000*$AO440","v":1881.51863},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN440))/1000*$AO440","v":3034.4629299999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN440))/1000*$AO440","v":2453.45012},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN440))/1000*$AO440","v":3234.768},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN440))/1000*$AO440","v":3990.5485243327203},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN440))/1000*$AO440","v":4581.3765545059377},{"$f":"((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AE440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AF440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AG440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH440)+((SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AI440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AJ440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AK440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AL440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC440&$AD440&\"|\"&$AM440&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN440))/1000*$AO440","v":5117.576024757037},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN441))/1000*$AO441","v":480.68570999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN441))/1000*$AO441","v":174.58668},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN441))/1000*$AO441","v":269.62787744833935},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN441))/1000*$AO441","v":608.05485543296368},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN441))/1000*$AO441","v":774.48340581647562},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN441))/1000*$AO441","v":796.27499999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AE441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AF441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AG441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH441)+((SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AI441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AJ441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AK441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AL441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC441&$AD441&\"|\"&$AM441&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN441))/1000*$AO441","v":828.42100000000005},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN442))/1000*$AO442","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN442))/1000*$AO442","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN442))/1000*$AO442","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN442))/1000*$AO442","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN442))/1000*$AO442","v":1.93218},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN442))/1000*$AO442","v":2.0089999999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AE442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AF442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AG442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH442)+((SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AI442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AJ442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AK442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AL442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC442&$AD442&\"|\"&$AM442&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN442))/1000*$AO442","v":2.09},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN443))/1000*$AO443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN443))/1000*$AO443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN443))/1000*$AO443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN443))/1000*$AO443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN443))/1000*$AO443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN443))/1000*$AO443","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AE443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AF443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AG443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH443)+((SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AI443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AJ443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AK443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AL443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC443&$AD443&\"|\"&$AM443&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN443))/1000*$AO443","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN444))/1000*$AO444","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN444))/1000*$AO444","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN444))/1000*$AO444","v":42.471710000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN444))/1000*$AO444","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN444))/1000*$AO444","v":53.4},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN444))/1000*$AO444","v":57.963999999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AE444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AF444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AG444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH444)+((SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AI444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AJ444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AK444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AL444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC444&$AD444&\"|\"&$AM444&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN444))/1000*$AO444","v":66.031999999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN445))/1000*$AO445","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN445))/1000*$AO445","v":4.98543},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN445))/1000*$AO445","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN445))/1000*$AO445","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN445))/1000*$AO445","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN445))/1000*$AO445","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AE445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AF445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AG445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH445)+((SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AI445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AJ445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AK445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AL445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC445&$AD445&\"|\"&$AM445&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN445))/1000*$AO445","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN446))/1000*$AO446","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN446))/1000*$AO446","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN446))/1000*$AO446","v":0.41586000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN446))/1000*$AO446","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN446))/1000*$AO446","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN446))/1000*$AO446","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AE446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AF446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AG446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH446)+((SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AI446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AJ446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AK446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AL446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC446&$AD446&\"|\"&$AM446&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN446))/1000*$AO446","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN447))/1000*$AO447","v":672.93909999999994},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN447))/1000*$AO447","v":742.87864999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN447))/1000*$AO447","v":204.81804928002373},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN447))/1000*$AO447","v":778.13977727888971},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN447))/1000*$AO447","v":834.95010176928952},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN447))/1000*$AO447","v":635.7136310612143},{"$f":"((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AE447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AF447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AG447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH447)+((SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AI447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AJ447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AK447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AL447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC447&$AD447&\"|\"&$AM447&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN447))/1000*$AO447","v":660.92435618152069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN448))/1000*$AO448","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN448))/1000*$AO448","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN448))/1000*$AO448","v":2.5434935566228254},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN448))/1000*$AO448","v":2.6845089479096309},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN448))/1000*$AO448","v":3.7753431000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN448))/1000*$AO448","v":3.87},{"$f":"((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AE448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AF448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AG448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH448)+((SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AI448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AJ448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AK448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AL448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC448&$AD448&\"|\"&$AM448&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN448))/1000*$AO448","v":3.9660000000000002},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN449))/1000*$AO449","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN449))/1000*$AO449","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN449))/1000*$AO449","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN449))/1000*$AO449","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN449))/1000*$AO449","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN449))/1000*$AO449","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AE449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AF449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AG449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH449)+((SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AI449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AJ449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AK449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AL449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC449&$AD449&\"|\"&$AM449&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN449))/1000*$AO449","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN450))/1000*$AO450","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN450))/1000*$AO450","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN450))/1000*$AO450","v":306.73182000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN450))/1000*$AO450","v":0.72049339601042606},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN450))/1000*$AO450","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN450))/1000*$AO450","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AE450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AF450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AG450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH450)+((SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AI450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AJ450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AK450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AL450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC450&$AD450&\"|\"&$AM450&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN450))/1000*$AO450","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN451))/1000*$AO451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN451))/1000*$AO451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN451))/1000*$AO451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN451))/1000*$AO451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN451))/1000*$AO451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN451))/1000*$AO451","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AE451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AF451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AG451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH451)+((SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AI451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AJ451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AK451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AL451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC451&$AD451&\"|\"&$AM451&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN451))/1000*$AO451","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,1,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C439","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F440:F451)","v":3035.1434400000003},3956.9136899999999,3280.0589302849858,4624.3676350557726,5659.089555018485,6077.2081855671513,{"$f":"SUM(L440:L451)","v":6679.0093809385589},{"$f":"SUM(M440:M451)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C454","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F455:F466)","v":0},0,0,0,0,0,{"$f":"SUM(L455:L466)","v":0},{"$f":"SUM(M455:M466)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN471))/1000*$AO471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN471))/1000*$AO471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN471))/1000*$AO471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN471))/1000*$AO471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN471))/1000*$AO471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN471))/1000*$AO471","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AE471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AF471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AG471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH471)+((SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AI471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AJ471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AK471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AL471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC471&$AD471&\"|\"&$AM471&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN471))/1000*$AO471","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"Allocation!$K$180","v":1}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN472))/1000*$AO472","v":166.53282000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN472))/1000*$AO472","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN472))/1000*$AO472","v":670.0421662146166},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN472))/1000*$AO472","v":978.75890583164824},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN472))/1000*$AO472","v":1013.7235763553642},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN472))/1000*$AO472","v":1042.5070000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AE472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AF472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AG472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH472)+((SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AI472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AJ472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AK472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AL472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC472&$AD472&\"|\"&$AM472&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN472))/1000*$AO472","v":1084.5940000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"AO471","v":1}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN473))/1000*$AO473","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN473))/1000*$AO473","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN473))/1000*$AO473","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN473))/1000*$AO473","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN473))/1000*$AO473","v":-1.1310499999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN473))/1000*$AO473","v":-1.1759999999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AE473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AF473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AG473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH473)+((SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AI473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AJ473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AK473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AL473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC473&$AD473&\"|\"&$AM473&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN473))/1000*$AO473","v":-1.2230000000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOLC","x","x",1,"x","x","x","x","x",-1,{"$f":"AO472","v":1}]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN474))/1000*$AO474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN474))/1000*$AO474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN474))/1000*$AO474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN474))/1000*$AO474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN474))/1000*$AO474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN474))/1000*$AO474","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AE474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AF474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AG474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH474)+((SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AI474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AJ474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AK474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AL474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC474&$AD474&\"|\"&$AM474&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN474))/1000*$AO474","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN475))/1000*$AO475","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN475))/1000*$AO475","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN475))/1000*$AO475","v":36.785789999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN475))/1000*$AO475","v":73.155000000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN475))/1000*$AO475","v":59.2},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN475))/1000*$AO475","v":64.260000000000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AE475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AF475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AG475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH475)+((SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AI475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AJ475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AK475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AL475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC475&$AD475&\"|\"&$AM475&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN475))/1000*$AO475","v":73.204999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN476))/1000*$AO476","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN476))/1000*$AO476","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN476))/1000*$AO476","v":30.413599999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN476))/1000*$AO476","v":14.35},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN476))/1000*$AO476","v":130.91999999999999},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN476))/1000*$AO476","v":139.03700000000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AE476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AF476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AG476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH476)+((SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AI476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AJ476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AK476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AL476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC476&$AD476&\"|\"&$AM476&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN476))/1000*$AO476","v":147.518},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN477))/1000*$AO477","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN477))/1000*$AO477","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN477))/1000*$AO477","v":24.574360000000002},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN477))/1000*$AO477","v":59.125999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN477))/1000*$AO477","v":6.6},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN477))/1000*$AO477","v":7.0090000000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AE477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AF477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AG477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH477)+((SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AI477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AJ477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AK477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AL477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC477&$AD477&\"|\"&$AM477&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN477))/1000*$AO477","v":7.4370000000000003},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN478))/1000*$AO478","v":737.2898100000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN478))/1000*$AO478","v":798.97501999999997},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN478))/1000*$AO478","v":1473.6704325293317},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN478))/1000*$AO478","v":946.25261415086061},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN478))/1000*$AO478","v":1447.1267591233157},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN478))/1000*$AO478","v":1126.3918414962525},{"$f":"((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AE478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AF478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AG478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH478)+((SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AI478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AJ478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AK478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AL478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC478&$AD478&\"|\"&$AM478&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN478))/1000*$AO478","v":1186.9926604005107},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN479))/1000*$AO479","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN479))/1000*$AO479","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN479))/1000*$AO479","v":19.79141717106571},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN479))/1000*$AO479","v":20.364691378973006},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN479))/1000*$AO479","v":19.806870400000001},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN479))/1000*$AO479","v":20.302},{"$f":"((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AE479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AF479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AG479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH479)+((SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AI479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AJ479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AK479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AL479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC479&$AD479&\"|\"&$AM479&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN479))/1000*$AO479","v":20.81},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN480))/1000*$AO480","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN480))/1000*$AO480","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN480))/1000*$AO480","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN480))/1000*$AO480","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN480))/1000*$AO480","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN480))/1000*$AO480","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AE480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AF480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AG480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH480)+((SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AI480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AJ480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AK480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AL480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC480&$AD480&\"|\"&$AM480&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN480))/1000*$AO480","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN481))/1000*$AO481","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN481))/1000*$AO481","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN481))/1000*$AO481","v":514.39200000000005},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN481))/1000*$AO481","v":1.171436331632429},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN481))/1000*$AO481","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN481))/1000*$AO481","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AE481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AF481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AG481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH481)+((SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AI481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AJ481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AK481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AL481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC481&$AD481&\"|\"&$AM481&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN481))/1000*$AO481","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN482))/1000*$AO482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN482))/1000*$AO482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN482))/1000*$AO482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN482))/1000*$AO482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN482))/1000*$AO482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN482))/1000*$AO482","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AE482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AF482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AG482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH482)+((SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AI482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AJ482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AK482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AL482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC482&$AD482&\"|\"&$AM482&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN482))/1000*$AO482","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C470","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F470:F482)","v":903.82263000000012},798.97501999999997,2769.6697659150141,2093.1786476931143,2676.2461558786804,2398.3308414962526,{"$f":"SUM(L470:L482)","v":2519.3336604005103},{"$f":"SUM(M470:M482)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN486))/1000*$AO486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN486))/1000*$AO486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN486))/1000*$AO486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN486))/1000*$AO486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN486))/1000*$AO486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN486))/1000*$AO486","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AE486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AF486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AG486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH486)+((SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AI486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AJ486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AK486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AL486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC486&$AD486&\"|\"&$AM486&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN486))/1000*$AO486","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOB*","x","x",1,"x","x","x","x","x",-1,{"$f":"1-AO471","v":0}]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN487))/1000*$AO487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN487))/1000*$AO487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN487))/1000*$AO487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN487))/1000*$AO487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN487))/1000*$AO487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN487))/1000*$AO487","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AE487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AF487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AG487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH487)+((SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AI487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AJ487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AK487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AL487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC487&$AD487&\"|\"&$AM487&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN487))/1000*$AO487","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,{"$f":"1-AO472","v":0}]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN488))/1000*$AO488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN488))/1000*$AO488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN488))/1000*$AO488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN488))/1000*$AO488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN488))/1000*$AO488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN488))/1000*$AO488","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AE488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AF488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AG488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH488)+((SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AI488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AJ488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AK488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AL488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC488&$AD488&\"|\"&$AM488&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN488))/1000*$AO488","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOLC","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN489))/1000*$AO489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN489))/1000*$AO489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN489))/1000*$AO489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN489))/1000*$AO489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN489))/1000*$AO489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN489))/1000*$AO489","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AE489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AF489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AG489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH489)+((SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AI489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AJ489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AK489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AL489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC489&$AD489&\"|\"&$AM489&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN489))/1000*$AO489","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN490))/1000*$AO490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN490))/1000*$AO490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN490))/1000*$AO490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN490))/1000*$AO490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN490))/1000*$AO490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN490))/1000*$AO490","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AE490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AF490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AG490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH490)+((SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AI490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AJ490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AK490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AL490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC490&$AD490&\"|\"&$AM490&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN490))/1000*$AO490","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSE","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN491))/1000*$AO491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN491))/1000*$AO491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN491))/1000*$AO491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN491))/1000*$AO491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN491))/1000*$AO491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN491))/1000*$AO491","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AE491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AF491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AG491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH491)+((SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AI491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AJ491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AK491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AL491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC491&$AD491&\"|\"&$AM491&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN491))/1000*$AO491","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSS","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN492))/1000*$AO492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN492))/1000*$AO492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN492))/1000*$AO492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN492))/1000*$AO492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN492))/1000*$AO492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN492))/1000*$AO492","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AE492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AF492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AG492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH492)+((SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AI492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AJ492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AK492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AL492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC492&$AD492&\"|\"&$AM492&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN492))/1000*$AO492","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSC","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN493))/1000*$AO493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN493))/1000*$AO493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN493))/1000*$AO493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN493))/1000*$AO493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN493))/1000*$AO493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN493))/1000*$AO493","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AE493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AF493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AG493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH493)+((SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AI493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AJ493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AK493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AL493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC493&$AD493&\"|\"&$AM493&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN493))/1000*$AO493","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN494))/1000*$AO494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN494))/1000*$AO494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN494))/1000*$AO494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN494))/1000*$AO494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN494))/1000*$AO494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN494))/1000*$AO494","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AE494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AF494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AG494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH494)+((SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AI494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AJ494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AK494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AL494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC494&$AD494&\"|\"&$AM494&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN494))/1000*$AO494","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSP","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN495))/1000*$AO495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN495))/1000*$AO495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN495))/1000*$AO495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN495))/1000*$AO495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN495))/1000*$AO495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN495))/1000*$AO495","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AE495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AF495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AG495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH495)+((SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AI495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AJ495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AK495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AL495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC495&$AD495&\"|\"&$AM495&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN495))/1000*$AO495","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN496))/1000*$AO496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN496))/1000*$AO496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN496))/1000*$AO496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN496))/1000*$AO496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN496))/1000*$AO496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN496))/1000*$AO496","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AE496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AF496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AG496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH496)+((SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AI496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AJ496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AK496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AL496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC496&$AD496&\"|\"&$AM496&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN496))/1000*$AO496","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"EOSN","x","x",1,"x","x","x","x","x",-1,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN497))/1000*$AO497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN497))/1000*$AO497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN497))/1000*$AO497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN497))/1000*$AO497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN497))/1000*$AO497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN497))/1000*$AO497","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AE497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AF497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AG497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH497)+((SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AI497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AJ497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AK497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AL497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC497&$AD497&\"|\"&$AM497&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN497))/1000*$AO497","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,2,"x","x","x",1,"x","x","x","x","x",-1,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C485","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F485:F497)","v":0},0,0,0,0,0,{"$f":"SUM(L485:L497)","v":0},{"$f":"SUM(M485:M497)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C500","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F500:F512)","v":0},0,0,0,0,0,{"$f":"SUM(L500:L512)","v":0},{"$f":"SUM(M500:M512)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN517))/1000*$AO517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN517))/1000*$AO517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN517))/1000*$AO517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN517))/1000*$AO517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN517))/1000*$AO517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN517))/1000*$AO517","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AE517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AF517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AG517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH517)+((SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AI517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AJ517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AK517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AL517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC517&$AD517&\"|\"&$AM517&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN517))/1000*$AO517","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOB*","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Employee expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN518))/1000*$AO518","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN518))/1000*$AO518","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN518))/1000*$AO518","v":63.868659743947482},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN518))/1000*$AO518","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN518))/1000*$AO518","v":3.0478303747201108},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN518))/1000*$AO518","v":3.169},{"$f":"((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AE518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AF518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AG518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH518)+((SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AI518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AJ518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AK518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AL518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC518&$AD518&\"|\"&$AM518&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN518))/1000*$AO518","v":3.2949999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOLE","EOLA","x",1,"x","x","x","x","x",-1,1]
[null,null,"Contractor expenses",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN519))/1000*$AO519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN519))/1000*$AO519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN519))/1000*$AO519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN519))/1000*$AO519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN519))/1000*$AO519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN519))/1000*$AO519","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AE519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AF519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AG519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH519)+((SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AI519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AJ519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AK519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AL519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC519&$AD519&\"|\"&$AM519&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN519))/1000*$AO519","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOLC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"GSL Payments",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN520))/1000*$AO520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN520))/1000*$AO520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN520))/1000*$AO520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN520))/1000*$AO520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN520))/1000*$AO520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN520))/1000*$AO520","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AE520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AF520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AG520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH520)+((SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AI520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AJ520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AK520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AL520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC520&$AD520&\"|\"&$AM520&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN520))/1000*$AO520","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Electricity charges",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN521))/1000*$AO521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN521))/1000*$AO521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN521))/1000*$AO521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN521))/1000*$AO521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN521))/1000*$AO521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN521))/1000*$AO521","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AE521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AF521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AG521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH521)+((SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AI521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AJ521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AK521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AL521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC521&$AD521&\"|\"&$AM521&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN521))/1000*$AO521","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSE","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN522))/1000*$AO522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN522))/1000*$AO522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN522))/1000*$AO522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN522))/1000*$AO522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN522))/1000*$AO522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN522))/1000*$AO522","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AE522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AF522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AG522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH522)+((SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AI522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AJ522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AK522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AL522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC522&$AD522&\"|\"&$AM522&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN522))/1000*$AO522","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSS","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Chemicals costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN523))/1000*$AO523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN523))/1000*$AO523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN523))/1000*$AO523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN523))/1000*$AO523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN523))/1000*$AO523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN523))/1000*$AO523","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AE523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AF523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AG523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH523)+((SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AI523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AJ523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AK523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AL523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC523&$AD523&\"|\"&$AM523&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN523))/1000*$AO523","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSC","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN524))/1000*$AO524","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN524))/1000*$AO524","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN524))/1000*$AO524","v":82.155904056052563},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN524))/1000*$AO524","v":0.14072050000000003},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN524))/1000*$AO524","v":-0.7051703747201109},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN524))/1000*$AO524","v":2.4009999999999998},{"$f":"((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AE524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AF524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AG524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH524)+((SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AI524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AJ524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AK524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AL524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC524&$AD524&\"|\"&$AM524&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN524))/1000*$AO524","v":2.4609999999999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOS?","EF??","EZSE",1,"EOSE","EOSS","EOSC","EOSP","EOSN",-1,1]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN525))/1000*$AO525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN525))/1000*$AO525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN525))/1000*$AO525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN525))/1000*$AO525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN525))/1000*$AO525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN525))/1000*$AO525","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AE525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AF525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AG525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH525)+((SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AI525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AJ525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AK525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AL525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC525&$AD525&\"|\"&$AM525&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN525))/1000*$AO525","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSP","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Corporate Costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN526))/1000*$AO526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN526))/1000*$AO526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN526))/1000*$AO526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN526))/1000*$AO526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN526))/1000*$AO526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN526))/1000*$AO526","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AE526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AF526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AG526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH526)+((SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AI526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AJ526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AK526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AL526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC526&$AD526&\"|\"&$AM526&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN526))/1000*$AO526","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN527))/1000*$AO527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN527))/1000*$AO527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN527))/1000*$AO527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN527))/1000*$AO527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN527))/1000*$AO527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN527))/1000*$AO527","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AE527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AF527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AG527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH527)+((SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AI527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AJ527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AK527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AL527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC527&$AD527&\"|\"&$AM527&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN527))/1000*$AO527","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"EOSN","x","x",1,"x","x","x","x","x",-1,1]
[null,null,"Indirect taxes",null,"$'000",{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))*$AN528))/1000*$AO528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))*$AN528))/1000*$AO528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))*$AN528))/1000*$AO528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))*$AN528))/1000*$AO528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))*$AN528))/1000*$AO528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))*$AN528))/1000*$AO528","v":0},{"$f":"((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AE528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AF528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AG528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AH528)+((SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AI528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AJ528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AK528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AL528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC528&$AD528&\"|\"&$AM528&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))*$AN528))/1000*$AO528","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,88,4,"x","x","x",1,"x","x","x","x","x",-1,1]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C516","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F517:F528)","v":0},0,146.02456380000004,0.14072050000000003,2.34266,5.57,{"$f":"SUM(L517:L528)","v":5.7560000000000002},{"$f":"SUM(M517:M528)","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"TOTAL OPERATING EXPENDITURE",null,null,"$'000",{"$f":"F529+F513+F498+F483+F467+F452","v":3938.9660700000004},4755.8887100000002,6195.7532599999995,6717.6870032488869,8337.6783708971652,8481.1090270634049,{"$f":"L529+L513+L498+L483+L467+L452","v":9204.0990413390682},{"$f":"M529+M513+M498+M483+M467+M452","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,null," "]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F433","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA433","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F434","v":2009},{"$f":"G434","v":2010},{"$f":"H434","v":2011},{"$f":"I434","v":2012},{"$f":"J434","v":2013},{"$f":"K434","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA434","v":"Supporting Documents"}]
[null,null," "]
[null,"Unallocated operating expenditure"]
[null,null,"Please specify",null,"$'000"]
[null,null,"Please specify",null,"$'000"]
[null,null,"Please specify",null,"$'000"]
[]
[null,"TOTAL UNALLOCATED OPERATING EXPENDITURE",null,null,"$'000",{"$f":"SUM(F542:F544)","v":0},{"$f":"SUM(G542:G544)","v":0},{"$f":"SUM(H542:H544)","v":0},{"$f":"SUM(I542:I544)","v":0},{"$f":"SUM(J542:J544)","v":0},{"$f":"SUM(K542:K544)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"F538","v":"For Year Ending 30 June:"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AA538","v":"For Year Ending 30 June 2013:"}]
[null,null,null,null,null,{"$f":"F539","v":2009},{"$f":"G539","v":2010},{"$f":"H539","v":2011},{"$f":"I539","v":2012},{"$f":"J539","v":2013},{"$f":"K539","v":2014},2015,2016,2017,2018,2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,null,{"$f":"AA539","v":"Supporting Documents"}]
[null,null," "]
[null,"TOTAL"]
[]
[null,"WATER"]
[null,null,"Drinking water"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F18+F124+F229+F334+F440","v":106579.51949999999},{"$f":"G18+G124+G229+G334+G440","v":150119.68218999999},183026.93005,225449.26400000002,269821.81249123602,314604.93803176918,361871.76921182231,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F19+F125+F230+F335+F441","v":28076.201245895831},28369.648762200002,30499.028037601143,33348.235725468199,41958.629104883883,42684.991000000009,44281.126999999993,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",{"$f":"F20+F126+F231+F336+F442","v":249.54275957803665},1396.4397799999997,49.809199999999997,326.98906249999999,231.62161089999998,240.886,250.523,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",{"$f":"F21+F127+F232+F337+F443","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",{"$f":"F22+F128+F233+F338+F444","v":977.30092465440953},1604.0440670999999,1499.3168600000001,1138.8510000000001,1658.5020000000002,1775.7570000000001,1998.633,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",{"$f":"F23+F129+F234+F339+F445","v":0},4.98543,2.0022000000000002,0,7.8564281999999999,8.3870000000000005,8.9480000000000004,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",{"$f":"F24+F130+F235+F340+F446","v":252.69985709256505},108.69611210000001,124.58439999999999,98.847999999999999,78.968879700000002,82.350000000000009,85.882999999999996,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",{"$f":"F25+F131+F236+F341+F447","v":28578.618107407092},47842.479383399987,32867.241568786274,59758.56751981243,68034.816071855807,63951.812325099985,68423.734072713502,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",{"$f":"F26+F132+F237+F342+F448","v":75.969421954636999},79.634439999998222,306.99359962163845,361.68747873082287,424.19585209999997,434.80099999999999,445.67099999999999,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",{"$f":"F27+F133+F238+F343+F449","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",{"$f":"F28+F134+F239+F344+F450","v":0},0,-534.00777100000028,307.07303827321482,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",{"$f":"F29+F135+F240+F345+F451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C560","v":"Total Operating Costs Attributable to Drinking water"},null,"$'000",{"$f":"SUM(F561:F572)","v":164789.85181658258},229525.61016479996,247841.89814500901,320789.51582478464,382216.40243887558,423783.92235686909,477366.28828453564,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core water services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F33+F139+F244+F349+F455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V33+V139+V244+V349+V455","v":0},0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F34+F140+F245+F350+F456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C575","v":"Total Operating Costs Attributable to Other core water services"},null,"$'000",{"$f":"SUM(F576:F587)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"WASTEWATER"]
[null,null,"Wastewater via sewer"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F49+F155+F260+F365+F471","v":0},{"$f":"G49+G155+G260+G365+G471","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",33401.194368028278,{"$f":"G50+G156+G261+G366+G472","v":33259.60817654671},53070.68033903154,43968.356454369903,47065.742882111786,47805.459793530994,49603.327785557842,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",384.26258603457381,796.86831506863723,80.819570857271472,28.658600502706786,45.895333791787799,47.731156190903015,49.641947317274834,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",5814.1524987766688,6653.8102205992609,8571.4010684239711,8042.1262734812171,8066.6396793339009,8594.2362546481691,9627.3420233885627,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",4491.5477791341254,5350.1897646105972,6256.4426291199061,6321.8237762162407,7183.5102133434084,7489.706393428216,7809.572505846184,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",2797.049126205467,2635.7909599061786,2444.711206380754,2554.4148717998696,2936.4073676112739,3062.675285345545,3194.7386642193469,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",42235.392007005066,49923.519664285581,43498.704608453278,59760.399530089227,65412.650634043013,66745.016790924637,73953.783004661411,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",46.950334936112171,88.026594713331576,478.73682483736457,523.02034100304593,522.14438955766377,535.19759703687271,548.57795957809367,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,9738.4824862523728,3082.7711144181994,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C591","v":"Total Operating Costs Attributable to Wastewater via sewer"},null,"$'000",{"$f":"SUM(F592:F603)","v":89170.5487001203},98707.813695730292,124139.97873335646,124281.57096188041,131232.99049979282,134280.02327110534,144786.98389056872,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Trade waste"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F64+F170+F275+F380+F486","v":0},0,{"$f":"H64+H170+H275+H380+H486","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Employee expenses",null,"$'000",5719.1397677088544,5836.3272312532954,{"$f":"H65+H171+H276+H381+H487","v":9360.5652938332096},6992.2574883618772,7753.2676358265571,7859.682206469005,8152.8602144421566,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",56.765152442637806,146.29024493136274,{"$f":"H66+H172+H277+H382+H488","v":15.541109142728526},3.6710869972932136,1.9979471082121822,2.0778438090969757,2.1610526827251935,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,{"$f":"H67+H173+H278+H383+H489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",1041.5583865689223,1203.0123723007389,{"$f":"H68+H174+H279+H384+H490","v":1525.2076415760273},1387.404726518783,1422.7188706660986,1512.8977453518298,1691.6809766114375,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",828.47854086587586,983.96602538940147,{"$f":"H69+H175+H280+H385+H491","v":1134.8456208800951},1070.9802237837596,1228.7637442565917,1277.9426065717844,1329.1824941538148,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",519.40785670196794,486.90093799382083,{"$f":"H70+H176+H281+H386+H492","v":434.1260236192461},440.75912820013014,519.74306368872612,541.11471465445538,563.41633578065284,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",7323.2217796011,8452.8172223144338,{"$f":"H71+H177+H282+H387+H493","v":7570.2343983510937},10310.88876099831,10735.096687865846,11002.931368509433,12293.720891405992,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",8.1215431092508208,15.192725286676767,{"$f":"H72+H178+H283+H388+H494","v":59.022188584433316},69.576980266131187,72.144758342336218,73.948402963127293,75.79704042190626,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,{"$f":"H73+H179+H284+H389+H495","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,{"$f":"H74+H180+H285+H390+H496","v":1569.1835047476268},590.8148473085862,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,{"$f":"H75+H181+H286+H391+H497","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C606","v":"Total Operating Costs Attributable to Trade waste"},null,"$'000",{"$f":"SUM(F607:F618)","v":15496.69302699861},17124.506759469728,21668.725780734461,20866.35324243487,21733.732707754367,22270.594888328731,24108.819005498684,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other core wastewater services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F79+F185+F290+F395+F501","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V79+V185+V290+V395+V501","v":0},0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F80+F186+F291+F396+F502","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C621","v":"Total Operating Costs Attributable to Other core wastewater services"},null,"$'000",{"$f":"SUM(F622:F633)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"NON-REGULATED"]
[null,null,"Aggregate non-regulated services"]
[null,null,"Bulk water costs",null,"$'000",{"$f":"F95+F201+F306+F411+F517","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"V95+V201+V306+V411+V517","v":0},0,0,0]
[null,null,"Employee expenses",null,"$'000",{"$f":"F96+F202+F307+F412+F518","v":6181.0387083633477},6283.6948999999995,4347.0577526060415,489.92206169999997,899.78353781614419,932.51,966.46199999999988,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Contractor expenses",null,"$'000",9.6356804194445278,3.7480700000000002,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"GSL Payments",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Electricity charges",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sludge handling costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Chemicals costs",null,"$'000",13.039860000000001,5.0317799999999995,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000",7578.7091499795088,7722.7374700000037,7519.2989482939602,617.68029739999997,206.79502278385579,216.24900000000002,222.86300000000003,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Licence or regulatory fees",null,"$'000",-1.4432899320127034E-18,15.9255,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Corporate Costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Non recurrent costs",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Indirect taxes",null,"$'000",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,{"$f":"\"Total Operating Costs Attributable to \"&C637","v":"Total Operating Costs Attributable to Aggregate non-regulated services"},null,"$'000",{"$f":"SUM(F638:F649)","v":13782.423398762301},14031.137720000002,11866.356700900002,1107.6023590999998,1106.5785605999999,1148.759,1189.3249999999998,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Unallocated operating expenditure",null,null,"$'000",{"$f":"F546","v":0},{"$f":"G546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"TOTAL OPERATING EXPENDITURES",null,null,"$'000",{"$f":"F650+F634+F619+F604+F588+F573+F546","v":283239.51694246382},359389.06834,405516.95935999992,467045.04238819994,536289.70420702279,581483.29951630323,647451.41618060297,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,null,"Check 1",null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))/1000","v":164789.85181658249},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))/1000","v":229525.61016480002},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))/1000","v":247841.89814500909},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))/1000","v":320789.51582478476},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))/1000","v":382216.40243887575},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))/1000","v":423679.92235686921},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AI657+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AG657&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AH657&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))/1000","v":477258.28828453569},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&M$13&\"|\"&\"FY\"&RIGHT(M$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&N$13&\"|\"&\"FY\"&RIGHT(N$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&O$13&\"|\"&\"FY\"&RIGHT(O$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&P$13&\"|\"&\"FY\"&RIGHT(P$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&Q$13&\"|\"&\"FY\"&RIGHT(Q$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&R$13&\"|\"&\"FY\"&RIGHT(R$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&S$13&\"|\"&\"FY\"&RIGHT(S$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&T$13&\"|\"&\"FY\"&RIGHT(T$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&U$13&\"|\"&\"FY\"&RIGHT(U$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&V$13&\"|\"&\"FY\"&RIGHT(V$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&W$13&\"|\"&\"FY\"&RIGHT(W$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&X$13&\"|\"&\"FY\"&RIGHT(X$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},{"$f":"(SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AE657&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G)*#REF!+SUMIF(Datastore!$A:$A,$AC657&$AD657&\"|\"&$AF657&\"|\"&Y$13&\"|\"&\"FY\"&RIGHT(Y$12,2),Datastore!$G:$G)*$AI657)/1000","v":{"$error":"#REF!"}},null,null,null,"??",1,"EO??","EF??","EZSE","EZSW",1]
[null,null,null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))/1000","v":104667.24172711886},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))/1000","v":115832.32045519998},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))/1000","v":145808.70451409087},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))/1000","v":145147.92420431529},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))/1000","v":152966.72320754715},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))/1000","v":156550.61815943409},{"$f":"(SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AE658&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AF658&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AI658+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AG658&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC658&$AD658&\"|\"&$AH658&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))/1000","v":168895.80289606738},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",2,"EO??","EF??","EZSE","EZSW",1]
[null,null,null,null,null,{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&F$13&\"|\"&\"FY\"&RIGHT(F$12,2),Datastore!$G:$G))/1000","v":13782.423398762299},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&G$13&\"|\"&\"FY\"&RIGHT(G$12,2),Datastore!$G:$G))/1000","v":14031.137720000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&H$13&\"|\"&\"FY\"&RIGHT(H$12,2),Datastore!$G:$G))/1000","v":11866.3567009},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&I$13&\"|\"&\"FY\"&RIGHT(I$12,2),Datastore!$G:$G))/1000","v":1107.6023591000003},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&J$13&\"|\"&\"FY\"&RIGHT(J$12,2),Datastore!$G:$G))/1000","v":1106.5785606000002},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&K$13&\"|\"&\"FY\"&RIGHT(K$12,2),Datastore!$G:$G))/1000","v":1148.759},{"$f":"(SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AE659&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AF659&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)*$AI659+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AG659&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G)+SUMIF(Datastore!$A:$A,$AC659&$AD659&\"|\"&$AH659&\"|\"&L$13&\"|\"&\"FY\"&RIGHT(L$12,2),Datastore!$G:$G))/1000","v":1189.325},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"??",4,"EO??","EF??","EZSE","EZSW",1]
[null,null,null,null,null,{"$f":"SUM(F657:F659)","v":283239.51694246364},359389.06834,405516.95935999998,467045.04238820006,536289.70420702291,581379.29951630323,{"$f":"SUM(L657:L659)","v":647343.41618060297}]
[]
[null,null,"Check 2",null,null,{"$f":"F652","v":283239.51694246382},359389.06834,405516.95935999992,467045.04238819994,536289.70420702279,581483.29951630323,{"$f":"L652","v":647451.41618060297}]
[null,null,"Non-regulated services",null,null,{"$f":"-F650","v":-13782.423398762301},-14031.137720000002,-11866.356700900002,-1107.6023590999998,-1106.5785605999999,-1148.759,{"$f":"-L650","v":-1189.3249999999998}]
[null,null,null,null,null,{"$f":"SUM(F662:F663)","v":269457.09354370151},345357.93062,393650.60265909991,465937.44002909993,535183.12564642273,580334.54051630327,{"$f":"SUM(L662:L663)","v":646262.09118060302}]
[]
[null,null,"5.1.7",null,null,{"$f":"'5.1.7'!F29","v":269457.09354370157},{"$f":"'5.1.7'!G29","v":345357.93061999965},{"$f":"'5.1.7'!H29","v":393651.27764909982},{"$f":"'5.1.7'!I29","v":465937.43868910009},{"$f":"'5.1.7'!J29","v":535183.12411792285},{"$f":"'5.1.7'!K29","v":580334.60451630328},{"$f":"'5.1.7'!L29","v":646262.29518060328},{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,{"$f":"F664-F666","v":0},{"$f":"G664-G666","v":0},-0.67498999991221353,1.3399998424574733E-3,1.5284998808056116E-3,-6.4000000013038516E-2,-0.204000000259839,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#REF!"},0,null,"Imbalance in support services added to water labour"]

{"sheet":"5.11.1 SD01","index":34,"n_rows":666,"n_cols":18,"rows_kept":666,"cut":false,"hidden":false,"merged":[[10,7,10,11],[26,1,26,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Allocation Details for \",'Business Details'!D9,\" - Geographic Areas\")","v":"Operating Costs Allocation Details for Queensland Urban Utilities - Geographic Areas"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"For year ending 30 June \",AnalysisYear,\" only\")","v":"For year ending 30 June 2013 only"}]
[]
[null,null,null,null,null,"Total",null,"Geographical areas",null,null,null,null,null,null,null,"Basis of allocations",null,"Supporting"]
[null,null,null,null,null,"Cost",null,{"$f":"'Business Details'!D12","v":"Brisbane"},{"$f":"'Business Details'!D13","v":"Ipswich"},{"$f":"'Business Details'!D14","v":"Lockyer Valley"},{"$f":"'Business Details'!D15","v":"Scenic Rim"},{"$f":"'Business Details'!D16","v":"Somerset"},null,"Unallocated",null,"(dropdown list)",null,"Documents"]
[]
[]
[null,"Bulk water costs",null,null,"$'000"]
[null,"Employee expenses",null,null,"$'000"]
[null,"Contractor expenses",null,null,"$'000"]
[null,"GSL Payments",null,null,"$'000"]
[null,"Electricity charges",null,null,"$'000"]
[null,"Sludge handling costs",null,null,"$'000"]
[null,"Chemicals costs"]
[null,"Other materials and services (not relating to capital expenditure)",null,null,"$'000"]
[null,"Licence or regulatory fees",null,null,"$'000"]
[null,"Corporate Costs",null,null,"$'000"]
[null,"Non recurrent costs",null,null,"$'000"]
[null,"Indirect taxes",null,null,"$'000"]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F15:F26)","v":0},null,{"$f":"SUM(H15:H26)","v":0},{"$f":"SUM(I15:I26)","v":0},{"$f":"SUM(J15:J26)","v":0},{"$f":"SUM(K15:K26)","v":0},{"$f":"SUM(L15:L26)","v":0},null,{"$f":"SUM(N15:N26)","v":0}]
[null,null,null,null,null,{"$f":"IF(F27=SUM(H27:L27)+N27,\"\",\"check\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"List for Allocation Basis"]
[null,null,"Causal allocation"]
[null,null,"Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0}]

{"sheet":"5.11.1 SD02","index":35,"n_rows":666,"n_cols":22,"rows_kept":666,"cut":false,"hidden":false,"merged":[[13,7,13,11],[14,13,15,13],[14,7,15,7],[14,8,15,8],[14,9,15,9],[14,15,15,15],[14,11,15,11],[14,10,15,10],[24,2,28,3],[31,2,35,3]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"5.11.1 SDO2 PRO FORMA WORKPAPER FOR FOR OPERATING COST ALLOCATION"]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Allocation Details for \",'Business Details'!D9,\" - Geographic Areas\")","v":"Operating Costs Allocation Details for Queensland Urban Utilities - Geographic Areas"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,"Geographic Area:"]
[null,"Service:"]
[null,"Type of allocation:"]
[]
[null,null,null,null,null,"Total operating",null,"Allocation to Geographical Level"]
[null,null,null,null,null,"cost for Year",null,{"$f":"'5.11.1 SD01'!H12","v":"Brisbane"},{"$f":"'5.11.1 SD01'!I12","v":"Ipswich"},{"$f":"'5.11.1 SD01'!J12","v":"Lockyer Valley"},{"$f":"'5.11.1 SD01'!K12","v":"Scenic Rim"},{"$f":"'5.11.1 SD01'!L12","v":"Somerset"},null,{"$f":"'5.11.1 SD01'!N12","v":"Unallocated"},null,"Cross reference to 5.11.1"]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Ending 30 June \",AnalysisYear)","v":"Ending 30 June 2013"}]
[]
[null,"Operating costs"]
[null,null,null,null,"$'000"]
[]
[null,"Basis of allocation"]
[null,null,"Please specify, including units"]
[]
[null,"Reason for choosing this basis:"]
[]
[]
[]
[]
[]
[]
[null,"Reason for unallocated costs:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"List for Geographic Areas"]
[null,null,{"$f":"'Business Details'!D12","v":"Brisbane"}]
[null,null,{"$f":"'Business Details'!D13","v":"Ipswich"}]
[null,null,{"$f":"'Business Details'!D14","v":"Lockyer Valley"}]
[null,null,{"$f":"'Business Details'!D15","v":"Scenic Rim"}]
[null,null,{"$f":"'Business Details'!D16","v":"Somerset"}]
[]
[null,null,"List for Services"]
[null,null,"Drinking water"]
[null,null,"Other Core Water Services"]
[null,null,"Waste-water via Sewer"]
[null,null,"Trade Waste"]
[null,null,"Other Core Waste-water Services"]
[null,null,"Aggregate Non-regulated Services"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"List for Allocation Basis"]
[null,null,"Causal allocation"]
[null,null,"Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0}]

{"sheet":"5.11.1 SD03","index":36,"n_rows":666,"n_cols":24,"rows_kept":666,"cut":false,"hidden":false,"merged":[[37,12,38,12],[61,7,62,7],[61,8,62,8],[37,11,38,11],[37,8,38,8],[37,10,38,10],[61,12,62,12],[37,7,38,7],[61,10,62,10],[61,11,62,11],[12,11,13,11],[12,12,13,12],[12,7,13,7],[12,8,13,8],[12,10,13,10],[111,12,112,12],[86,7,87,7],[86,8,87,8],[86,10,87,10],[86,11,87,11],[86,12,87,12],[111,7,112,7],[111,8,112,8],[111,10,112,10],[111,11,112,11],[135,11,136,11],[135,12,136,12],[135,7,136,7],[135,8,136,8],[135,10,136,10]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Allocation Details for \",'Business Details'!$D$9,\" - Service\")","v":"Operating Costs Allocation Details for Queensland Urban Utilities - Service"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"CONCATENATE(\"For year ending 30 June \",AnalysisYear)","v":"For year ending 30 June 2013"}]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Supporting Document"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated",null,null,null,"(Drop down list)"]
[]
[null,{"$f":"\"Geographical Area 1 - \"&'Business Details'!$D$12","v":"Geographical Area 1 - Brisbane"}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F19:F30)","v":0},null,{"$f":"SUM(H19:H30)","v":0},{"$f":"SUM(I19:I30)","v":0},null,{"$f":"SUM(K19:K30)","v":0},{"$f":"SUM(L19:L30)","v":0},{"$f":"SUM(M19:M30)","v":0},null,{"$f":"SUM(O19:O30)","v":0},null,{"$f":"SUM(Q19:Q30)","v":0}]
[null,null,null,null,null,{"$f":"IF(F32=SUM(H32:Q32),\"\",\"check\")","v":""}]
[]
[]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,{"$f":"\"Geographical Area 2 - \"&'Business Details'!$D$13","v":"Geographical Area 2 - Ipswich"}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F44:F55)","v":0},null,{"$f":"SUM(H44:H55)","v":0},{"$f":"SUM(I44:I55)","v":0},null,{"$f":"SUM(K44:K55)","v":0},{"$f":"SUM(L44:L55)","v":0},{"$f":"SUM(M44:M55)","v":0},null,{"$f":"SUM(O44:O55)","v":0},null,{"$f":"SUM(Q44:Q55)","v":0}]
[null,null,null,null,null,{"$f":"IF(F57=SUM(H57:Q57),\"\",\"check\")","v":""}]
[]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,{"$f":"\"Geographical Area 3 - \"&'Business Details'!$D$14","v":"Geographical Area 3 - Lockyer Valley"}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F68:F79)","v":0},null,{"$f":"SUM(H68:H79)","v":0},{"$f":"SUM(I68:I79)","v":0},null,{"$f":"SUM(K68:K79)","v":0},{"$f":"SUM(L68:L79)","v":0},{"$f":"SUM(M68:M79)","v":0},null,{"$f":"SUM(O68:O79)","v":0},null,{"$f":"SUM(Q68:Q79)","v":0}]
[null,null,null,null,null,{"$f":"IF(F82=SUM(H82:Q82),\"\",\"check\")","v":""}]
[]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,{"$f":"\"Geographical Area 4 - \"&'Business Details'!$D$15","v":"Geographical Area 4 - Scenic Rim"}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F93:F104)","v":0},null,{"$f":"SUM(H93:H104)","v":0},{"$f":"SUM(I93:I104)","v":0},null,{"$f":"SUM(K93:K104)","v":0},{"$f":"SUM(L93:L104)","v":0},{"$f":"SUM(M93:M104)","v":0},null,{"$f":"SUM(O93:O104)","v":0},null,{"$f":"SUM(Q93:Q104)","v":0}]
[null,null,null,null,null,{"$f":"IF(F107=SUM(H107:Q107),\"\",\"check\")","v":""}]
[]
[]
[]
[null,null,null,null,null,"Total allocated",null,{"$f":"H13","v":"Drinking water"},{"$f":"I13","v":"Other core water services"},null,{"$f":"K13","v":"Wastewater via Sewer"},{"$f":"L13","v":"Trade waste"},{"$f":"M13","v":"Other core wastewater services"},null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,{"$f":"\"Geographical Area 5 - \"&'Business Details'!$D$16","v":"Geographical Area 5 - Somerset"}]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F118:F129)","v":0},null,{"$f":"SUM(H118:H129)","v":0},{"$f":"SUM(I118:I129)","v":0},null,{"$f":"SUM(K118:K129)","v":0},{"$f":"SUM(L118:L129)","v":0},{"$f":"SUM(M118:M129)","v":0},null,{"$f":"SUM(O118:O129)","v":0},null,{"$f":"SUM(Q118:Q129)","v":0}]
[null,null,null,null,null,{"$f":"IF(F131=SUM(H131:Q131),\"\",\"check\")","v":""}]
[]
[]
[]
[null,null,null,null,null,"Total allocated",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Unallocated",null,"Allocation Type",null,"Cross reference to"]
[null,null,null,null,null,"Cost",null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,"Total"]
[]
[null,"Allocated operating costs items"]
[null,null,"Bulk water costs",null,"$'000"]
[null,null,"Employee expenses",null,"$'000"]
[null,null,"Contractor expenses",null,"$'000"]
[null,null,"GSL Payments",null,"$'000"]
[null,null,"Electricity charges",null,"$'000"]
[null,null,"Sludge handling costs",null,"$'000"]
[null,null,"Chemicals costs",null,"$'000"]
[null,null,"Other materials and services (not relating to capital expenditure)",null,"$'000"]
[null,null,"Licence or regulatory fees",null,"$'000"]
[null,null,"Corporate Costs",null,"$'000"]
[null,null,"Non recurrent costs",null,"$'000"]
[null,null,"Indirect taxes",null,"$'000"]
[]
[null,"Total operating cost",null,null,"$'000",{"$f":"SUM(F142:F153)","v":0},null,{"$f":"SUM(H142:H153)","v":0},{"$f":"SUM(I142:I153)","v":0},null,{"$f":"SUM(K142:K153)","v":0},{"$f":"SUM(L142:L153)","v":0},{"$f":"SUM(M142:M153)","v":0},null,{"$f":"SUM(O142:O153)","v":0},null,{"$f":"SUM(Q142:Q153)","v":0}]
[null,null,null,null,null,{"$f":"IF(F155=SUM(H155:Q155),\"\",\"check\")","v":""}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"List for Allocation Basis"]
[null,"Causal allocation"]
[null,"Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"5.11.1 SD04","index":37,"n_rows":666,"n_cols":20,"rows_kept":666,"cut":false,"hidden":false,"merged":[[24,2,28,3],[31,2,35,3],[13,7,13,14],[14,16,15,16],[14,11,15,11],[14,12,15,12],[14,7,15,7],[14,8,15,8],[14,10,15,10],[14,9,15,9]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[null,"5.11.1 SDO4 PRO FORMA WORKPAPER FOR FOR OPERATING COST ALLOCATION"]
[]
[null,{"$f":"CONCATENATE(\"Operating Costs Allocation Details for \",'Business Details'!$D$9,\" - Service Category\")","v":"Operating Costs Allocation Details for Queensland Urban Utilities - Service Category"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,"Geographic Area:"]
[null,"Service:"]
[null,"Type of allocation:"]
[]
[null,null,null,null,null,"Total operating",null,"Allocation to service level"]
[null,null,null,null,null,"cost for Year",null,"Drinking water","Other core water services",null,"Wastewater via Sewer","Trade waste","Other core wastewater services",null,"Non",null,"Cross reference to \n5.11.1 SD03"]
[null,null,null,null,null,{"$f":"CONCATENATE(\"Ending 30 June \",AnalysisYear)","v":"Ending 30 June 2013"},null,null,null,null,null,null,null,null,"Regulated"]
[]
[null,"Operating costs"]
[null,null,null,null,"$'000"]
[]
[null,"Basis of allocation"]
[null,null,"Please specify, including units"]
[]
[null,"Reason for choosing this basis:"]
[]
[]
[]
[]
[]
[]
[null,"Reason for unallocated costs:"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"List for Geographic Areas"]
[null,null,{"$f":"'Business Details'!D7","v":0}]
[null,null,{"$f":"'Business Details'!D8","v":0}]
[null,null,{"$f":"'Business Details'!D9","v":"Queensland Urban Utilities"}]
[null,null,{"$f":"'Business Details'!D10","v":0}]
[null,null,{"$f":"'Business Details'!D11","v":0}]
[]
[null,null,"List for Services"]
[null,null,"Drinking water"]
[null,null,"Other Core Water Services"]
[]
[null,null,"Waste-water via Sewer"]
[null,null,"Trade Waste"]
[null,null,"Other Core Waste-water Services"]
[]
[null,null,"Aggregate Non-regulated Services"]
[]
[null,null,"List for Operating costs"]
[null,null,"Bulk water costs"]
[null,null,"Retail operating costs:"]
[null,null,null," - customer service and billing"]
[null,null,null," - regulated demand management costs"]
[null,null,null," - community service obligation costs"]
[null,null,null," - other costs"]
[null,null,"Distribution operating costs"]
[null,null,"Employee expenses"]
[null,null,"Contractor expenses"]
[null,null,"GSL payments"]
[null,null,"Materials and services (not relating to capex)"]
[null,null,"Licence or regulatory fees"]
[null,null,"Natural resources management costs"]
[null,null,"Corporate costs"]
[null,null,"Establishment costs"]
[null,null,"Indirect taxes"]
[]
[null,null,"List for Allocation Basis"]
[null,null,"Causal allocation"]
[null,null,"Non-causal allocation"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0}]

{"sheet":"5.12.1","index":38,"n_rows":666,"n_cols":15,"rows_kept":666,"cut":false,"hidden":false,"merged":[[159,1,160,1]]}
[]
[]
[]
[null,"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"]
[]
[]
[null,"Third party transactions for Queensland Urban Utilities"]
[null,"Reporting year = 2013"]
[]
[null,null,null,null,null,0,1,2]
[]
[null,null,"Third party transaction details",null,"Name of third party","Description of services received","Value of payments to third party ($,000)","Description of how payment was determined","Supporting Documents"]
[null,null," ",null,null,null,"Confidential"]
[null,1,"Electricity",null,"Origin, Integral , Qenergy and Energy Australia","Provision of electricity",null,"Open tender process by Queensland Urban Utilities"]
[null,2,"Water Meter Installation, Reading, Replacement",null,"Skilltech Consulting","Water meter reading, installation and replacement of water meters",null,"Open tender process by Brisbane City Council"]
[null,3,"Polyelectrolyte Chemicals for Potable & Waste Water Treatment",null,"BASF/SNF","Polyelectrolyte Chemicals for Portable and Water Water Treatment",null,"Open tender process by Queensland Urban Utilities"]
[null,4,"Beneficial Use of Biosolids",null,"Theiss, Veolia and Handos","Reuse of biosolids",null,"Open tender process by Brisbane City Council"]
[null,5,"Provision of Water Asset Management Services",null,"Thiess","Water asset maintenance services",null,"Open tender process by Brisbane City Council"]
[null,6,"Infrastructure Design Consulting Services - BroadEngineering Consulting Services",null,"PANEL CONTRACT","Infrastructure Consulting and Design Services",null,"Open Tender process by Brisbane City Council"]
[null,7,"Intermittent Hire of Major & Minor Plant, Trucks & Specialised Equipment",null,"PANEL CONTRACT","Hire of plant, equipment and trucks",null,"Open Tender process by Brisbane City Council"]
[null,8,"Labour Hire - Admin and Trades",null,"PANEL CONTRACT","Contract / temp labour hire",null,"Open Tender process by Brisbane City Council"]
[null,9,"Professional Services Labour Hire - New Panel",null,"Panel Contract","Contract / temp labour hire"]
[null,10,"Provision of Educting, Jetrodding, CCTV Inspection and Root Cutting",null,"PANEL CONTRACT","Jetrodding",null,"Open Tender process by Brisbane City Council"]
[null,11,"Printing Services",null,"SALMAT BUSINESS \nGEON\nIPG & WOOLIDRA","Printing including variable data / bill printing",null,"Open Tender process by Brisbane City Council"]
[null,12,"Petrol & Diesel Fuels & Fuel Card Australia",null,"BP AUSTRALIA LTD, Neuman and Shell","Fuel",null,"Open Tender process by Brisbane City Council"]
[null,13,"Provision of bulk water",null,"SEQ Water Grid ","Water",null,"Under negotiaton with SEQ Water Grid Manager"]
[null,14,"Provision of Traffic Controllers",null,"Evolution, Men at Work","Traffic Control",null,"Open Tender process through Brisbane City Council"]
[null,15,"Provision of Labour Hire Services Legal ",null,"PANEL CONTRACT","Temporary Legal Services",null,"Open Tender process through Brisbane City Council"]
[null,16,"Provision of Recruitment Services Exec and Non Exec and Scripting",null,"PANEL CONTRACT","Recruitment",null,"Open Tender process through Brisbane City Council"]
[null,17,"Passenger and Light Commercial Vehicles",null,"Panel Contract","Vehicles",null,"Open Tender process through Brisbane City Council"]
[null,18,"Provision of Engineering Services",null,"Panel Contract","Professional Services",null,"Open Tender process through Brisbane City Council"]
[null,19,"Provision of Building Services",null,"Panel Contract","Building Services",null,"Open Tender process through Brisbane City Council"]
[null,20,"Provision of Electrical ",null,"Panel Contract","Electrical services",null,"Open Tender process through Brisbane City Council"]
[null,21,"Provisional of Transactional Banking",null,"Sole Supplier","Transactional Banking",null,"Open Tender process through Brisbane City Council"]
[null,22,"Provision of Legal Consultancy",null,"Panel Contract","Legal",null,"Open Tender process through Brisbane City Council"]
[null,23,"Risk and Disaster Management",null,"PANEL CONTRACT","Consultancy",null,"Open Tender process through Brisbane City Council"]
[null,24,"Accounting, Tax and Finance Services",null,"Panel Contract","Consultancy",null,"Open Tender process through Brisbane City Council"]
[null,25,"Australia Post",null,"Sole Provider","Revenue Collection Services",null,"Open Tender process through Brisbane City Council"]
[null,26,"Brisbane Bulimba Creek TrunkSewer Upgrade-Padstow Rd- Coora St",null,"JOHN HOLLAND PTY LTD","Capital Construction Contracts",null,"Open Tender process through Brisbane City Council"]
[null,27,"Brisbane - Woolloongabba Sewer Catchment Augmentation Part B",null,"JOHN HOLLAND PTY LTD","Capital Construction Contracts",null,"Open Tender process through Brisbane City Council"]
[null,28,"Ipswich Goodna STP Upgrade Stage 4A-Regional Sewerage Scheme for Goodna and Wacol Catchments Phase 1",null,"THIESS PTY LTD","Capital Construction Contracts",null,"Part of the ICIP relationship agreement with Thiess."]
[null,29]
[null,30]
[]
[null,null,"Total value of third party payments that exceed thresholds",null,null,null,{"$f":"SUM(G14:G43)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0}]

{"sheet":"5.13.1","index":39,"n_rows":666,"n_cols":22,"rows_kept":666,"cut":false,"hidden":false,"merged":[[234,1,235,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Related party transactions for \",'Business Details'!$D$9)","v":"Related party transactions for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,null,0,1,2]
[]
[null,null,"Related party transaction details",null,"Name of related party","Description of interest in related party","Description of services provided or received by related party","Value of payments to related party ($,000)","Description of how payment was determined, including any market testing undertaken","Supporting Documents"]
[null,null," ",null,null,null,null,"Confidential"]
[null,1,"Information and Communication Technology Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Computer hardware, software, provision of ICT systems, telecommunications",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,2,"Payroll Processing",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Processing of staff payrolls",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,3,"Customer Service Delivery including Contact Centre and Front Counter services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Call Centre services and Front counter receipting services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,4,"Property and Pensioner Data and Validation",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Provision of Property Data and Pensioner Remission Data and Validation",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,5,"Brisbane City Works Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Water & Sewerage Asset Maintenance. Materials and Services, Construction services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,6,"City Design Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Soil testing, engineering and technical services, environmental management",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,7,"Fleet maintenance and fabrication",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Fleet maintenance and fabrication services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,8,"Water Quality Testing",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Water quality testing including monitoring and sampling ",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,9,"Fleet Product Group",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Fleet Management Services ",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,10,"Strategic Procurement Services ",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Contract management, sourcing, logistics, warehousing and fleet management",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,11,"Gym facilities",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Gym Facilities for QUU staff",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,12,"MIPO",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer",null,null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,13,"Water meter and standpipe testing",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Water meter and standpipe testing",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,14,"Legal Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Legal Services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,15,"Ethical Standards and Internal Audit",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Ethical Standards and Internal Audit Services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,16,"City Building Maintenance Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Property Maintenance",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,17,"Property Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Property services (Roma Street Rental)",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,18,"Local Asset Services",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Pest Control"]
[null,19,"Transport Workshops",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Project Signs "]
[null,20,"Plumbing Services ",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Plumbing Services ",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,21,"Recruitment Centre ",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Non Payg Contractor Labour & Conference/cource fees "]
[null,22,"City Parking ",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Payment of the use of metered car (projects) "]
[null,23,"Financial Services ",null,"Brisbane City Council","Shareholder of Central SEQ Distributor Retailer","Reimbursement of DA admin fees and Minor Sewer Inspections "]
[null,24,"PABX Telephony Services ",null,"Ipswich City Council","Shareholder of Central SEQ Distributor Retailer","Voice services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,25,"Spatial Information Services - Geographical Information System",null,"Ipswich City Council","Shareholder of Central SEQ Distributor Retailer","Provision of GIS system",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,26,"Waste Management Services",null,"Ipswich City Council","Shareholder of Central SEQ Distributor Retailer","Waste management service charges for collection of waste from QUU buildings",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,27,"PABX Telephony Services ",null,"Lockyer Valley Regional Council","Shareholder of Central SEQ Distributor Retailer","Telecommunication Services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,28,"Front Counter Receipting Services & Sundry Debtor Payments ",null,"Lockyer Valley Regional Council","Shareholder of Central SEQ Distributor Retailer","Front Counter Receipting Services & Sundry Debtor Payments",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,29,"Water & Sewerage Asset Maintenance Services",null,"Lockyer Valley Regional Council","Shareholder of Central SEQ Distributor Retailer","Water & Sewerage Asset Maintenance Services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,30,"Fleet maintenance and repair services",null,"Lockyer Valley Regional Council","Shareholder of Central SEQ Distributor Retailer","Fleet maintenance and fabrication",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,31,"Plant and equipment",null,"Lockyer Valley Regional Council","Shareholder of Central SEQ Distributor Retailer","Casual hire of plant and equipment",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,32,"Voice Services",null,"Scenic Rim Regional Council","Shareholder of Central SEQ Distributor Retailer","Telecommunication Services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,33,"Front Counter Receipting Services",null,"Scenic Rim Regional Council","Shareholder of Central SEQ Distributor Retailer","Front Counter Receipting Services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,34,"Provision of Plumbing and Electrical Services ",null,"Somerset Regional Council","Shareholder of Central SEQ Distributor Retailer","Provision of a QUU electrician and plumber to SRC",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,35,"Front Counter Receipting Services",null,"Somerset Regional Council","Shareholder of Central SEQ Distributor Retailer","Front Counter Receipting Services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,36,"Water & Sewerage Asset Maintenance Services",null,"Somerset Regional Council","Shareholder of Central SEQ Distributor Retailer","Water & Sewerage Asset Maintenance Services",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[null,37," Fleet Maintenance and Repair Services",null,"Somerset Regional Council","Shareholder of Central SEQ Distributor Retailer","Fleet Maintenance",null,"Through TSA Working Group and TSA pricing principles, open book approach"]
[]
[]
[]
[null,null,"Total value of related party payments",null,null,null,null,{"$f":"SUM(H14:H51)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0}]

{"sheet":"5.14.1","index":40,"n_rows":666,"n_cols":17,"rows_kept":666,"cut":false,"hidden":false,"merged":[[126,1,127,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Non-Regulated Services for \",'Business Details'!$D$9)","v":"Non-Regulated Services for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,0,1,2]
[null,null,null,null,null,{"$f":"'5.1.1'!N12","v":"For Year Ending 30 June 2013:"}]
[null,null,"Value",null,"Numeration","Revenue","Operating Expenditure","Capital Expenditure",null,"Relevant Notes"]
[null,null," ",null,null,2013,"V5",null,null,null,null,null,"Dist&Prod","Item1","Sign1","Item2","Sign2"]
[null,null,null,null,null,"R*","E*"]
[null,1,"Non-regulated services",null,"$ 000",{"$f":"SUMIF(Datastore!$A:$A,$M$15&\"|\"&F$14&\"|\"&$G$13&\"|\"&\"FY\"&RIGHT($F$13,2),Datastore!$G:$G)*$O15/1000","v":1269.05},{"$f":"(SUMIF(Datastore!$A:$A,$M$15&\"|\"&G$14&\"|\"&$G$13&\"|\"&\"FY\"&RIGHT($F$13,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$M$15&\"|\"&N$15&\"|\"&$G$13&\"|\"&\"FY\"&RIGHT($F$13,2),Datastore!$G:$G)-SUMIF(Datastore!$A:$A,$M$15&\"|\"&P$15&\"|\"&$G$13&\"|\"&\"FY\"&RIGHT($F$13,2),Datastore!$G:$G))*Q15/1000","v":1106.5785606000002},null,null,null,null,null,"**4","EFFI",-1,"EFTA",1]
[null,null,null,null,"$ 000"]
[null,null,null,null,"$ 000"]
[]
[null,null,"Total ",null,"$ 000",{"$f":"SUM(F15:F17)","v":1269.05},{"$f":"SUM(G15:G17)","v":1106.5785606000002},{"$f":"SUM(H15:H17)","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0}]

{"sheet":"Opening values","index":41,"n_rows":666,"n_cols":33,"rows_kept":666,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"CPI",null,null,null,null,null,null,null,null,null,0.02,null,null,3.2000000000000001E-2]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Councils",null,null,null,null,null,null,null,null,null,null,null,null,null,"QUU","QUU"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Current Cost",null,null,null,null,null,null,null,null,null,null,null,null,null,"Tax",null,null,null,"Current Cost","Tax Cost"]
[null,null,null,null,null,null,null,null,null,"Brisbane",null,null,"2008-07-01","FY09","2008-07-01","2008-07-01",null,"2008-07-01","FY09","FY09",null,"FY10","FY10",null,"2008-07-01","FY08 ","2008-07-01","2008-07-01","2008-07-01","FY09","FY10","2010-07-01","2010-07-01"]
["Lookup Criteria \nOutput","Lookup Criteria \nOutput","Lookup Criteria \nOutput","Lookup Criteria \nOutput","Lookup Criteria \nOutput","Item \nOut","Item \nOut","Item \nOut","Item \nOut",null,null,null,"CC WDV","Deprec Estimate","RAB","Av. Remaining Life","Residual","Activity Level Av. Remaining Life","WDV Disposals","RAB Disposals",null,"WDV Disposals","RAB Disposals",null,"WDV","Depreciation","Adjusted WDV","Av. Remaining Life","Activity Level Av. Remaining Life","Tax Disposals","Tax Disposals","Opening","Opening"]
["Opening RAB","Remaining RAB Life","Opening Tax","Remaining Tax Life","1 July 2008 WDV","Opening RAB","Remaining RAB Life","Opening Tax","Remaining Tax Life",null,null,null,"$'000","$'000","$'000",null,"$'000",null,"$'000","$'000",null,"$'000","$'000",null,"$'000","$'000","$'000"]
[null,null,null,null,null,null,null,null,null,401,"Water Distribution"]
["401|KD1O","401|LD1R","401|TD1O","401|TD1R","401|WD1O","KD1O","LD1R","TD1O","TD1R",null,null,"Main",1227186.3464699991,26330.031641364014,1253861.4359763374,{"$f":"M12/N12","v":46.607856883168765},null,{"$f":"P12","v":46.607856883168765},5922,5905.7052392383775,null,3347.8432900000003,3445.4676931703671,null,1306205.7467339821,29065.455947789684,null,44.940143002756301,{"$f":"AB12","v":44.940143002756301},5922,3347.8432900000003]
["401|KP1O","401|LP1R","401|TP1O","401|TP1R","401|WP1O","KP1O","LP1R","TP1O","TP1R",null,null,"Pump Station",20322.299129999985,1589.613016510235,20764.040638799077,{"$f":"M13/N13","v":12.784431757242809},null,{"$f":"P13","v":12.784431757242809},null,null,null,null,null,null,14895.035115910059,1100.3818305689231,null,13.536242331635901,{"$f":"AB13","v":13.536242331635901},0,0]
["401|KR1O","401|LR1R","401|TR1O","401|TR1R","401|WR1O","KR1O","LR1R","TR1O","TR1R",null,null,"Reservoir",46668.239110000002,1711.0095403582457,47682.656732020681,{"$f":"M14/N14","v":27.275265280068957},null,{"$f":"P14","v":27.275265280068957},null,null,null,null,null,null,36684.834087029769,1317.7176049425109,null,27.839678205278471,{"$f":"AB14","v":27.839678205278471},0,0]
["401|KS1O","401|LS1R","401|TS1O","401|TS1R","401|WS1O","KS1O","LS1R","TS1O","TS1R",null,null,"Telemetry",1882.6992999999957,1507.6380041507109,1923.6231356387198,{"$f":"M15/N15","v":1.2487741054660968},null,{"$f":"P15","v":1.2487741054660968},192,191.47169975240939,null,21.104580000000002,21.719997702738791,null,1069.1794487339155,870.13121212121212,null,1.2287565758358008,{"$f":"AB15","v":1.2287565758358008},192,21.104580000000002]
["401|KL1O",null,null,null,"401|WL1O","KL1O",null,null,null,null,null,"Land",5537.2922900000003,null,5657.6552388572591,null,null,null,null,null,null,null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,402,"Wastewater"]
["402|KT2O","402|LT2R","402|TT2O","402|TT2R","402|WT2O","KT2O","LT2R","TT2O","TT2R",null,null,"Treatment",406219.1313799998,25244.535285683491,415049.03053909459,{"$f":"M18/N18","v":16.091368955021803},null,{"$f":"(M18+M24)/(N18+N24)","v":15.862476168763964},370,368.98192139787233,null,6521.13,6711.2886690595597,null,349490.57951487269,18432.863974019067,null,18.960188715517898,{"$f":"(Y18+Y24)/(Z18+Z24)","v":18.32261581638911},370,6521.13]
["402|KD2O","402|LD2R","402|TD2O","402|TD2R","402|WD2O","KD2O","LD2R","TD2O","TD2R",null,null,"Main",1448635.525299998,44088.730707953197,1480124.2086695551,{"$f":"M19/N19","v":32.857274456274553},null,{"$f":"(M19+M27)/(N19+N27)","v":32.888873556159382},4769,4755.8777922877107,null,2706.0068999999999,2784.9151061805214,null,1480725.3200650569,41155.419593917257,null,35.978865837730567,{"$f":"(Y19+Y27)/(Z19+Z27)","v":36.006497168679793},4769,2706.0068999999999]
["402|KP2O","402|LP2R","402|TP2O","402|TP2R","402|WP2O","KP2O","LP2R","TP2O","TP2R",null,null,"Pump Station",112001.22190999995,7399.9643752183711,114435.76873156652,{"$f":"M20/N20","v":15.135373122211123},null,{"$f":"P20","v":15.135373122211123},988,985.28145497594005,null,3967.4013799999998,4083.0923363290194,null,89103.010153308729,5838.4315615621854,null,15.261463496451004,{"$f":"AB20","v":15.261463496451004},988,3967.4013799999998]
["402|KS2O","402|LS2R","402|TS2O","402|TS2R","402|WS2O","KS2O","LS2R","TS2O","TS2R",null,null,"Telemetry",2022.5345700000082,1987.4613436357215,2066.4979752640929,{"$f":"M21/N21","v":1.0176472495812805},null,{"$f":"P21","v":1.0176472495812805},253,252.3038543612478,null,184.47572,189.85510323404131,null,1202.6060399977039,1181.9858168380954,null,1.0174454065910614,{"$f":"AB21","v":1.0174454065910614},253,184.47572]
["402|KL2O",null,null,null,"402|WL2O","KL2O",null,null,null,null,null,"Land",47371.97868,null,48401.693339893463,null,null,null,7464,7443.4623278749159,null,1647.9294299999999,1695.9836885583904,null,0,0]
[null,null,null,null,null,null,null,null,null,402,"Recycled Production"]
["402|KT6O","402|LT6R","402|TT6O","402|TT6R","402|WT6O","KT6O","LT6R","TT6O","TT6R",null,null,"Treatment",11771.469810000001,1106.3696261926016,12027.343754251515,{"$f":"M24/N24","v":10.639726119840867},null,null,null,null,null,null,null,null,11834.660661630134,1287.3137449999999,null,9.193299386102753,null,0,0]
[]
[null,null,null,null,null,null,null,null,null,402,"Recycled Distribution"]
["402|KD6O","402|LD6R","402|TD6O","402|TD6R","402|WD6O","KD6O","LD6R","TD6O","TD6R",null,null,"Main",3689.3084199999998,69.815228260801121,3769.5021351623823,{"$f":"M27/N27","v":52.843892541871433},null,null,null,null,null,null,null,null,3570.0785441068497,67.568347833333334,null,52.836552299797852,null,0,0]
["402|KP6O","402|LP6R","402|TP6O","402|TP6R","402|WP6O","KP6O","LP6R","TP6O","TP6R",null,null,"Pump Station"]
[]
[null,null,null,null,null,null,null,null,null,405,"Support Services"]
["405|KE5O","405|LE5R","405|TE5O","405|TE5R","405|WE5O","KE5O","LE5R","TE5O","TE5R",null,null,"Plant",1663.6189299999994,473.97943494323323,1699.7806620709589,{"$f":"M31/N31","v":3.5098968591311244},null,{"$f":"P31","v":3.5098968591311244},293,292.19379180966644,null,160,164.66566178707208,null,1292.6785538891722,288.70893301431863,null,4.4774456418536293,{"$f":"AB31","v":4.4774456418536293},293,160]
["405|KC5O","405|LC5R","405|TC5O","405|TC5R","405|WC5O","KC5O","LC5R","TC5O","TC5R",null,null,"Corporate Systems",3726.3896100000002,1068.4471979806724,3807.3893511299107,{"$f":"M32/N32","v":3.4876684753750542},null,{"$f":"P32","v":3.4876684753750542},null,null,null,0,0,null,2795.1780128493151,1419.3034085296806,null,1.9694013246575404,{"$f":"AB32","v":1.9694013246575404},0,0]
["405|KI5O","405|LI5R","405|TI5O","405|TI5R","405|WI5O","KI5O","LI5R","TI5O","TI5R",null,null,"Billing Systems",273.24428999999998,155.94137019140626,279.18374321654818,{"$f":"M33/N33","v":1.7522245037645445},null,{"$f":"P33","v":1.7522245037645445},null,null,null,0,0,null,0,193.95079490410953,null,0,{"$f":"AB33","v":0},0,0]
["405|KB5O","405|LB5R","405|TB5O","405|TB5R","405|WB5O","KB5O","LB5R","TB5O","TB5R",null,null,"Buildings",5757.0496099999982,198.87106,5882.1893771436862,{"$f":"M34/N34","v":28.948654520169995},null,{"$f":"P34","v":28.948654520169995},28,27.922956213893038,null,53.410830000000004,54.968310428417531,null,499.61382876712332,33.670833333333334,null,14.838178307648755,{"$f":"AB34","v":14.838178307648755},0,29.401630136986302]
["405|KL5O",null,null,null,"405|WL5O","KL5O",null,null,null,null,null,"Land"]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub Total",null,3344728.3488099971,112932.4078324427,3417432,null,null,null,20279,20223.201037912033,null,18609.30213,19151.956566450124]
[null,null,null,null,null,null,null,null,null,null,"WIP",null,150670.103]
[null,null,null,null,null,null,null,null,null,null,"Total",null,3495398.4518099972,null,3417432]
["405|KQ5O","405|LQ5R","405|TQ5O","405|TQ5R",null,"KQ5O","LQ5R","TQ5O","TQ5R",null,"Establishment Costs",null,null,null,null,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,39116.072999999997,39116.072999999997]
[]
[]
[null,null,null,null,null,null,null,null,null,"Ipswich",null,null,"2008-07-01","FY09","2008-07-01","2008-07-01",null,null,"FY09","FY09"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CC WDV","Deprec Estimate","Opening RAB","Av. Remaining Life",null,null,"WDV Disposals","RAB Disposals"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$'000","$'000","$'000",null,null,null,"$'000","$'000"]
[null,null,null,null,null,null,null,null,null,851,"Water Distribution"]
["851|KD1O","851|LD1R","851|TD1O","851|TD1R","851|WD1O","KD1O","LD1R","TD1O","TD1R",null,null,"Mains",195887.34141000011,6734.1328466468594,135079.40330118116,{"$f":"M47/N47","v":29.088725433674611},null,{"$f":"P47","v":29.088725433674611},null,null,null,null,null,null,118402.98790785803,3215.710237620438,null,36.820166979806579,{"$f":"AB47","v":36.820166979806579}]
["851|KP1O","851|LP1R","851|TP1O","851|TP1R","851|WP1O","KP1O","LP1R","TP1O","TP1R",null,null,"Pump Stations",8976.1017600000014,337.94898989424962,6189.7132350869915,{"$f":"M48/N48","v":26.560522529772278},null,{"$f":"P48","v":26.560522529772278},null,null,null,null,null,null,6079.2343085136135,174.51710065654299,null,34.834605237212841,{"$f":"AB48","v":34.834605237212841}]
["851|KR1O","851|LR1R","851|TR1O","851|TR1R","851|WR1O","KR1O","LR1R","TR1O","TR1R",null,null,"Reservoirs",25552.542379999988,454.99402326366089,17620.445265496553,{"$f":"M49/N49","v":56.160171504478747},null,{"$f":"P49","v":56.160171504478747},null,null,null,null,null,null,14343.308397741157,305.2910621635242,null,46.982405236804468,{"$f":"AB49","v":46.982405236804468}]
["851|KS1O","851|LS1R","851|TS1O","851|TS1R","851|WS1O","KS1O","LS1R","TS1O","TS1R",null,null,"Telemetry",504.85619000000008,41.328467732911562,348.13721196701249,{"$f":"M50/N50","v":12.215700646408488},null,{"$f":"P50","v":12.215700646408488},null,null,null,null,null,null,445.93637199999995,38.501825769863018,null,11.58221365047714,{"$f":"AB50","v":11.58221365047714}]
["851|KM1O","851|LM1R","851|TM1O","851|TM1R","851|WM1O","KM1O","LM1R","TM1O","TM1R",null,null,"Meters",4551.6996799999997,687.9919573839461,3138.7473654751911,{"$f":"M51/N51","v":6.6159198972435709},null,{"$f":"P51","v":6.6159198972435709},null,null,null,null,null,null,3518.3937165819616,548.42060461310462,null,6.4155024209276199,{"$f":"AB51","v":6.4155024209276199}]
["851|KT1O","851|LT1R","851|TT1O","851|TT1R","851|WT1O","KT1O","LT1R","TT1O","TT1R",null,null,"Treatment",0,0,0,null,null,null,null,null,null,null,null,null,0,0]
["851|KL1O",null,null,null,"851|WL1O","KL1O",null,null,null,null,null,"Land",2320.9503977896084,null,1600.4739896329738]
[null,null,null,null,null,null,null,null,null,852,"Wastewater"]
["852|KT2O","852|LT2R","852|TT2O","852|TT2R","852|WT2O","KT2O","LT2R","TT2O","TT2R",null,null,"Treatment",63637.324059999977,1794.4121236598269,43882.834387530609,{"$f":"M55/N55","v":35.464163009669861},null,{"$f":"(M55+M61)/(N55+N61)","v":34.81524600086442},null,null,null,null,null,null,31524.520657871228,1578.6992049548312,null,19.96866822947009,{"$f":"(Y55+Y61)/(Z55+Z61)","v":20.251770843928693}]
["852|KD2O","852|LD2R","852|TD2O","852|TD2R","852|WD2O","KD2O","LD2R","TD2O","TD2R",null,null,"Mains",291639.56342000002,9877.4937471485282,201107.93235656983,{"$f":"M56/N56","v":29.525664190290339},null,{"$f":"(M56+M64)/(N56+N64)","v":29.600118813254248},null,null,null,null,null,null,133972.77153024127,3089.5164328123187,null,43.363670154778497,{"$f":"(Y56+Y64)/(Z56+Z64)","v":43.597035147213106}]
["852|KP2O","852|LP2R","852|TP2O","852|TP2R","852|WP2O","KP2O","LP2R","TP2O","TP2R",null,null,"Pump Stations",16663.491700000006,453.96740107490456,11490.760452146684,{"$f":"M57/N57","v":36.706361867711578},null,{"$f":"P57","v":36.706361867711578},null,null,null,null,null,null,8480.5576438274456,322.90983796718206,null,26.262927438864036,{"$f":"AB57","v":26.262927438864036}]
["852|KS2O","852|LS2R","852|TS2O","852|TS2R","852|WS2O","KS2O","LS2R","TS2O","TS2R",null,null,"Telemetry",719.67336999999998,79.933319254945474,496.27019638741899,{"$f":"M58/N58","v":9.0034215607213604},null,{"$f":"P58","v":9.0034215607213604},null,null,null,null,null,null,544.39310026666669,41.85453825388128,null,13.006787865260554,{"$f":"AB58","v":13.006787865260554}]
["852|KL2O",null,null,null,"852|WL2O","KL2O",null,null,null,null,null,"Land",4225.0496022103916,null,2913.4969879954538,null,null,{"$f":"P59","v":0}]
[null,null,null,null,null,null,null,null,null,852,"Recycled Production"]
["852|KT6O","852|LT6R","852|TT6O","852|TT6R","852|WT6O","KT6O","LT6R","TT6O","TT6R",null,null,"Treatment",2400.3167800000001,102.39023810893214,1655.2032205980015,{"$f":"M61/N61","v":23.442828382197163},null,null,null,null,null,null,null,null,957.5404273384172,25.212933669208589,null,37.978144070867003]
[]
[null,null,null,null,null,null,null,null,null,852,"Recycled Distribution"]
["852|KD6O","852|LD6R","852|TD6O","852|TD6R","852|WD6O","KD6O","LD6R","TD6O","TD6R",null,null,"Mains",1232.6738800000001,16.798878760074345,850.02354402698245,73.608234349918575,null,null,null,null,null,null,null,null,1182.5922260599357,10.588042180652799,null,111.69130287569592]
["852|KR6O","852|LR6R","852|TR6O","852|TR6R","852|WR6O","KR6O","LR6R","TR6O","TR6R",null,null,"Reservoirs",2183.8523599999999,150.93976979568953,1505.9343373763138,{"$f":"M65/N65","v":14.468369489075274},null,{"$f":"P65","v":14.468369489075274},null,null,null,null,null,null,2182.8093394899329,88.315360797021256,null,24.716077925637098,{"$f":"AB65","v":24.716077925637098}]
[]
[null,null,null,null,null,null,null,null,null,855,"Support Services"]
["855|KE5O","855|LE5R","855|TE5O","855|TE5R","855|WE5O","KE5O","LE5R","TE5O","TE5R",null,null,"Plant",660.94475999999918,134.39482309337438,455.77229826696998,{"$f":"M68/N68","v":4.917933182149361},null,{"$f":"P68","v":4.917933182149361},0.95434000000000396,0.64158207872175399,null,null,null,null,937.09939980350498,246.26458993164155,null,3.8052543407220107,{"$f":"AB68","v":3.8052543407220107}]
["855|KB5O","855|LB5R","855|TB5O","855|TB5R","855|WB5O","KB5O","LB5R","TB5O","TB5R",null,null,"Buildings",56.341570000000004,4.9106399306638657,38.851850261842422,{"$f":"M69/N69","v":11.473366159099193},null,{"$f":"P69","v":11.473366159099193},null,null,null,null,null,null,4.21,2.105,null,2,{"$f":"AB69","v":2}]
["855|KL5O",null,null,null,"855|WL5O","KL5O",null,null,null,null,null,"Land"]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub Total",null,621212.72332000011,20871.637225748564,428374]
[null,null,null,null,null,null,null,null,null,null,"WIP",null,28728.64171]
[null,null,null,null,null,null,null,null,null,null,"Total",null,649941.3650300001,null,428374]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Lockyer Valley",null,null,"2008-07-01","FY08","2008-07-01","2008-07-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CC WDV","CC Depreciation","RAB","Av. Remaining Life"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$'000","$'000","$'000"]
[null,null,null,null,null,null,null,null,null,861,"Water Distribution"]
["861|KD1O","861|LD1R","861|TD1O","861|TD1R","861|WD1O","KD1O","LD1R","TD1O","TD1R",null,null,"Mains",22404.374832285324,545.99526933221512,12778.784597603097,{"$f":"M82/N82","v":41.034009066941579},null,{"$f":"P82","v":41.034009066941579},null,null,null,null,null,null,21252.207683772791,359.03582288406199,21227.026299310062,59.122307431045911,{"$f":"AB82","v":59.122307431045911}]
["861|KP1O","861|LP1R","861|TP1O","861|TP1R","861|WP1O","KP1O","LP1R","TP1O","TP1R",null,null,"Pump Stations",2208.8648844097756,89.588623228829988,1259.870394705529,{"$f":"M83/N83","v":24.655640468632114},null,{"$f":"P83","v":24.655640468632114},null,null,null,null,null,null,3140.8660896230672,96.268906445350368,3040.5283350580171,31.583700774497263,31.583700774497263]
["861|KR1O","861|LR1R","861|TR1O","861|TR1R","861|WR1O","KR1O","LR1R","TR1O","TR1R",null,null,"Reservoirs",16051.668603293536,371.72582903706086,9155.391170210718,{"$f":"M84/N84","v":43.181472336411666},null,{"$f":"P84","v":43.181472336411666},null,null,null,null,null,null,11830.389112418254,220.67442599852001,11792.581430275077,53.438822269120422,53.438822269120422]
["861|KS1O","861|LS1R","861|TS1O","861|TS1R","861|WS1O","KS1O","LS1R","TS1O","TS1R",null,null,"Telemetry",2.8341026249999994,0.28545584722222217,1.6164872817690776,{"$f":"M85/N85","v":9.9283397155066933},null,{"$f":"P85","v":9.9283397155066933},null,null,null,null,null,null,0,0,0]
["861|KM1O","861|LM1R","861|TM1O","861|TM1R","861|WM1O","KM1O","LM1R","TM1O","TM1R",null,null,"Meters",1965.7250982037806,101.88844797210714,1121.1907404731692,{"$f":"M86/N86","v":19.292914332564131},null,{"$f":"P86","v":19.292914332564131},null,null,null,null,null,null,530.47134676114513,72.562898657143407,530.47134676114513,7.3105038053620151,7.3105038053620151]
["861|KL1O",null,null,null,"861|WL1O","KL1O",null,null,null,null,null,"Land",374.87900000000002,null,213.81975739227511]
[null,null,null,null,null,null,null,null,null,862,"Wastewater"]
["862|KT2O","862|LT2R","862|TT2O","862|TT2R","862|WT2O","KT2O","LT2R","TT2O","TT2R",null,null,"Treatment",3870.4738497914777,164.85543690372776,2207.60239852208,{"$f":"M89/N89","v":23.477987274703935},null,{"$f":"P89","v":23.477987274703935},null,null,null,null,null,null,3305.399823208495,98.649991854767777,3303.2538503907799,33.484583103198027,33.484583103198027]
["862|KD2O","862|LD2R","862|TD2O","862|TD2R","862|WD2O","KD2O","LD2R","TD2O","TD2R",null,null,"Mains",8148.7847941922564,677.76075329049991,4647.8228648071699,{"$f":"M90/N90","v":12.023099234693436},null,{"$f":"P90","v":12.023099234693436},null,null,null,null,null,null,11375.664803943569,234.07930885664373,11345.452602434838,48.46841294026158,48.46841294026158]
["862|KP2O","862|LP2R","862|TP2O","862|TP2R","862|WP2O","KP2O","LP2R","TP2O","TP2R",null,null,"Pump Stations",1222.7326077814014,57.84745442043728,697.41006978636574,{"$f":"M91/N91","v":21.137189527728204},null,{"$f":"P91","v":21.137189527728204},null,null,null,null,null,null,1187.4561716343803,51.51590799969464,1063.9352385836519,20.65255723707633,20.65255723707633]
["862|KS2O","862|LS2R","862|TS2O","862|TS2R","862|WS2O","KS2O","LS2R","TS2O","TS2R",null,null,"Telemetry",0,0,0]
["862|KL2O",null,null,null,"862|WL2O","KL2O",null,null,null,null,null,"Land",235.45099999999999,0,134.29420078950429]
[null,null,null,null,null,null,null,null,null,865,"Support Services"]
["865|KE5O","865|LE5R","865|TE5O","865|TE5R","865|WE5O","KE5O","LE5R","TE5O","TE5R",null,null,"Plant",0,0,0]
["865|KB5O","865|LB5R","865|TB5O","865|TB5R","865|WB5O","KB5O","LB5R","TB5O","TB5R",null,null,"Buildings",0,0,0]
["865|KL5O",null,null,null,"865|WL5O","KL5O",null,null,null,null,null,"Land",0,0,0]
[]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub Total",null,56485.788772582557,2009.9472700321003,32217.802681571673]
[null,null,null,null,null,null,null,null,null,null,"WIP",null,1711.6344799999999]
[null,null,null,null,null,null,null,null,null,null,"Total",null,58197.423252582557,null,32217.802681571673]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"1 July 2008 inc revaluation","FY08 inc revaluation","2008-07-01","2008-07-01"]
[null,null,null,null,null,null,null,null,null,"Scenic Rim",null,null,"CC WDV","CC Depreciation","RAB","Av. Remaining Life","Residual"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$'000","$'000","$'000",null,"$'000"]
[null,null,null,null,null,null,null,null,null,871,"Water Distribution"]
["871|KD1O","871|LD1R","871|TD1O","871|TD1R","871|WD1O","KD1O","LD1R","TD1O","TD1R",null,null,"Mains",44769.553836351632,908.90496635158615,15817.562139646969,{"$f":"(M108-Q108)/N108","v":49.144361060816507},102,{"$f":"P108","v":49.144361060816507},null,null,null,0,0,null,33345.610883837442,405.08224426413858,22230.171081471501,54.878167079019292,{"$f":"AB108","v":54.878167079019292}]
["871|KP1O","871|LP1R","871|TP1O","871|TP1R","871|WP1O","KP1O","LP1R","TP1O","TP1R",null,null,"Pump Station",502.52078571428575,11.307785714285716,177.54596759116694,{"$f":"(M109-Q109)/N109","v":21.571047761024325},258.60000000000002,21.571047761024325,null,null,null,0,0,null,148.3076382077351,9.3785291838321232,129.94507976255861,13.85559262176996,{"$f":"AB109","v":13.85559262176996}]
["871|KR1O","871|LR1R","871|TR1O","871|TR1R","871|WR1O","KR1O","LR1R","TR1O","TR1R",null,null,"Reservoir",11056.638782857141,39.078792857142858,3906.4287225812709,{"$f":"(M110-Q110)/N110","v":66.01633761534157},8476.7999999999993,66.01633761534157,null,null,null,6.5885400000000001,2.450253702257156,null,4870.2279380689688,103.81284808591194,4887.8479380689687,47.083265975170569,{"$f":"AB110","v":47.083265975170569}]
["871|KS1O","871|LS1R","871|TS1O","871|TS1R","871|WS1O","KS1O","LS1R","TS1O","TS1R",null,null,"Telemetry",269.26625000000001,18.796250000000001,95.134645680261244,{"$f":"(M111-Q111)/N111","v":14.309569728004256},0.3,14.309569728004256,null,null,null,0,0,null,64.811734663663216,5.009316668391266,56.684386116705006,11.315792126775069,{"$f":"AB111","v":11.315792126775069}]
["871|KT1O","871|LT1R","871|TT1O","871|TT1R","871|WT1O","KT1O","LT1R","TT1O","TT1R",null,null,"Treatment",0,0,0,null,0,0,null,null,null,0,0,null,0,0,0,null,0]
["871|KM1O","871|LM1R","871|TM1O","871|TM1R","871|WM1O","KM1O","LM1R","TM1O","TM1R",null,null,"Meters",0,0,0,null,0,0,null,null,null,35.456940000000003,13.186305085149341,null,null,0,0]
["871|KL1O",null,null,null,"871|WL1O","KL1O",null,null,null,null,null,"Land",1023.08,null,361.46510490104754]
[null,null,null,null,null,null,null,null,null,872,"Wastewater"]
["872|KT2O","872|LT2R","872|TT2O","872|TT2R","872|WT2O","KT2O","LT2R","TT2O","TT2R",null,null,"Treatment",15684.964896124988,204.33195612500003,5541.6658340961449,{"$f":"(M116-Q116)/N116","v":30.925864490130227},9365.8225100000018,{"$f":"P116","v":30.925864490130227},null,null,null,0,0,null,6049.7022952470306,174.72025386330765,5524.5837573424487,31.619595525911986,{"$f":"AB116","v":31.619595525911986}]
["872|KD2O","872|LD2R","872|TD2O","872|TD2R","872|WD2O","KD2O","LD2R","TD2O","TD2R",null,null,"Mains",28466.866160290414,564.30950029047642,10057.648241421204,{"$f":"(M117-Q117)/N117","v":41.984790523807987},4774.45,{"$f":"P117","v":41.984790523807987},null,null,null,46.168709999999997,17.169972802159045,null,16009.203232558713,318.74043785262148,15621.718565970319,49.010783417425863,{"$f":"AB117","v":49.010783417425863}]
["872|KP2O","872|LP2R","872|TP2O","872|TP2R","872|WP2O","KP2O","LP2R","TP2O","TP2R",null,null,"Pump Station",1486.3739924999995,18.888092499999999,525.15182695507826,{"$f":"(M118-Q118)/N118","v":32.33134274940678},875.69659999999999,{"$f":"P118","v":32.33134274940678},null,null,null,14.256600000000001,5.3019769071143781,null,622.61356338310827,17.788990268368977,607.38598874942113,34.143927203638334,{"$f":"AB118","v":34.143927203638334}]
["872|KS2O","872|LS2R","872|TS2O","872|TS2R","872|WS2O","KS2O","LS2R","TS2O","TS2R",null,null,"Telemetry",145.07599999999999,9.5039999999999996,51.256902254588454,{"$f":"(M119-Q119)/N119","v":14.399831649831651},8.2200000000000006,{"$f":"P119","v":14.399831649831651},null,null,null,0,0,null,28.622323338613263,5.9346519226636349,28.622323338613263,4.8229152630347993,{"$f":"AB119","v":4.8229152630347993}]
["872|KL2O",null,null,null,"872|WL2O","KL2O",null,null,null,null,null,"Land",1496.8,null,528.83544690140343]
[]
[null,null,null,null,null,null,null,null,null,875,"Support Services"]
["875|KE5O","875|LE5R","875|TE5O","875|TE5R","875|WE5O","KE5O","LE5R","TE5O","TE5R",null,null,"Plant",448.13776063101204,73.960754426464888,158.33186325273607,{"$f":"(M123-Q123)/N123","v":2.1068573710391236},292.31299999999999,{"$f":"P123","v":2.1068573710391236},null,null,null,0,0,null,342.52719441363348,53.158588825379738,342.52719441363348,6.4434967515559638,{"$f":"AB123","v":6.4434967515559638}]
["875|KB5O","875|LB5R","875|TB5O","875|TB5R","875|WB5O","KB5O","LB5R","TB5O","TB5R",null,null,"Building",396.17624675000008,3.1531867499999997,139.97330471790281,{"$f":"(M124-Q124)/N124","v":62.483196325114619},199.15505999999999,{"$f":"P124","v":62.483196325114619},null,null,null,0,0,null,361.94002002526406,1.535126615148886,90.196308101772644,58.754963409337314,{"$f":"AB124","v":58.754963409337314}]
["875|KL5O",null,null,null,"875|WL5O","KL5O",null,null,null,null,null,"Land"]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub Total",null,105745.45471121947,1852.2352850149564,37360.999999999767]
[null,null,null,null,null,null,null,null,null,null,"WIP",null,3.6]
[null,null,null,null,null,null,null,null,null,null,"Total",null,105749.05471121948,null,37360.999999999767]
[]
[null,null,null,null,null,null,null,null,null,"Somerset",null,null,"2008-07-01","2008/09 for FY08 assets","2008-07-01"]
[null,null,null,null,null,null,null,null,null,null,null,null,"CC WDV","CC Depreciation","RAB","Av. Remaining Life"]
[null,null,null,null,null,null,null,null,null,null,null,null,"$'000","$'000","$'000"]
[null,null,null,null,null,null,null,null,null,881,"Water Distribution"]
["881|KD1O","881|LD1R","881|TD1O","881|TD1R","881|WD1O","KD1O","LD1R","TD1O","TD1R",null,null,"Mains",12031.54358,377.58439746300206,12672.147449850367,{"$f":"M135/N135","v":31.864514690861718},null,{"$f":"P135","v":31.864514690861718},null,null,null,13.56,14.964076539108895,null,11244.125599241228,196.56736120007508,11061.558794218505,56.273629185872593,{"$f":"AB135","v":56.273629185872593}]
["881|KP1O","881|LP1R","881|TP1O","881|TP1R","881|WP1O","KP1O","LP1R","TP1O","TP1R",null,null,"Pump Stations",374.12372999999997,16.597082452431291,394.04346080156137,{"$f":"M136/N136","v":22.541535903811511},null,22.541535903811511,null,null,null,null,null,null,322.45354301453852,14.292821331178116,322.45354301453852,22.560524303983559,{"$f":"AB136","v":22.560524303983559}]
["881|KR1O","881|LR1R","881|TR1O","881|TR1R","881|WR1O","KR1O","LR1R","TR1O","TR1R",null,null,"Reservoir",3528.8719400000009,102.2794820295983,3716.762130975012,{"$f":"M137/N137","v":34.502246882505652},null,34.502246882505652,null,null,null,null,null,null,2978.3338945760706,62.847363452845748,2978.3338945760706,47.389957683916343,{"$f":"AB137","v":47.389957683916343}]
["881|KS1O","881|LS1R","881|TS1O","881|TS1R","881|WS1O","KS1O","LS1R","TS1O","TS1R",null,null,"Telemetry",0,0,0,null,null,0,null,null,null,null,null,null,0,0,0]
["881|KM1O","881|LM1R","881|TM1O","881|TM1R","881|WM1O","KM1O","LM1R","TM1O","TM1R",null,null,"Meters",0,0,0,null,null,0,null,null,null,null,null,null,0,0,0]
["881|KT1O","881|LT1R","881|TT1O","881|TT1R","881|WT1O","KT1O","LT1R","TT1O","TT1R",null,null,"Treatment",0,0,0,null,null,0,null,null,null,null,null,null,0,0,0]
["881|KL1O",null,null,null,"881|WL1O","KL1O",null,null,null,null,null,"Land",481.1,null,506.71554298796065]
[null,null,null,null,null,null,null,null,null,882,"Wastewater"]
["882|KT2O","882|LT2R","882|TT2O","882|TT2R","882|WT2O","KT2O","LT2R","TT2O","TT2R",null,null,"Treatment",3170.5077399999977,157.35512684989425,3339.3172958254704,{"$f":"M143/N143","v":20.148741280126448},null,{"$f":"P143","v":20.148741280126448},null,null,null,null,null,null,2623.0324154883233,83.844778340340454,2623.0324154883233,31.284386069231182,{"$f":"AB143","v":31.284386069231182}]
["882|KD2O","882|LD2R","882|TD2O","882|TD2R","882|WD2O","KD2O","LD2R","TD2O","TD2R",null,null,"Mains",6332.0379999999996,283.87971458773785,6669.1791174192495,{"$f":"M144/N144","v":22.30535566514731},null,{"$f":"P144","v":22.30535566514731},null,null,null,null,null,null,6822.4960616354874,130.24998341297675,6617.2561679203391,50.804276473029205,{"$f":"AB144","v":50.804276473029205}]
["882|KP2O","882|LP2R","882|TP2O","882|TP2R","882|WP2O","KP2O","LP2R","TP2O","TP2R",null,null,"Pump Stations",1328.0990099999999,63.287758985200874,1398.8119122717162,{"$f":"M145/N145","v":20.985085130136476},null,{"$f":"P145","v":20.985085130136476},null,null,null,null,null,null,1071.590744142987,35.767107648635445,1071.590744142987,29.960229232677957,{"$f":"AB145","v":29.960229232677957}]
["882|KS2O","882|LS2R","882|TS2O","882|TS2R","882|WS2O","KS2O","LS2R","TS2O","TS2R",null,null,"Telemetry",0,0,0,null,null,{"$f":"P146","v":0},null,null,null,null,null,null,0,0,0]
["882|KL2O",null,null,null,"882|WL2O","KL2O",null,null,null,null,null,"Land",577.601,null,608.35461306462071]
[null,null,null,null,null,null,null,null,null,885,"Support Services"]
["885|KE5O","885|LE5R","885|TE5O","885|TE5R","885|WE5O","KE5O","LE5R","TE5O","TE5R",null,null,"Plant",318.67078376321354,68.612285324524308,335.63799465594627,{"$f":"M149/N149","v":4.6445149327989226},null,{"$f":"P149","v":4.6445149327989226},null,null,null,null,null,null,385.55656251229107,52.058942812206404,385.55656251229107,7.406154287518274,{"$f":"AB149","v":7.406154287518274}]
["885|KB5O","885|LB5R","885|TB5O","885|TB5R","885|WB5O","KB5O","LB5R","TB5O","TB5R",null,null,"Buildings",23.005580000000002,0.50621564482029591,24.230482148104283,null,null,null,null,null,null,null,null,null,16.205719841124548,0.35633058686809999,16.205719841124548,45.479452054794521,{"$f":"AB150","v":45.479452054794521}]
["885|KL5O",null,null,null,"885|WL5O","KL5O",null,null,null,null,null,"Land"]
[]
[null,null,null,null,null,null,null,null,null,null,"Sub Total",null,28165.561363763212,1070.1020633372093,29665.200000000001]
[null,null,null,null,null,null,null,null,null,null,"WIP",null,131.21212499999999]
[null,null,null,null,null,null,null,null,null,null,"Total",null,28296.77348876321,null,29665.200000000001]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,"Total",null,null,{"$f":"SUM(M232:M236,M225:M229,M217:M221,M210:M214,M202:M206,M195:M199,M187:M191,M180:M184,M172:M176,M165:M169,M135:M147,M108:M120,M82:M93,M47:M65,M12:M28)","v":4156337.8769775624},null,{"$f":"SUM(O135:O151,O108:O125,O82:O98,O47:O70,O12:O35)","v":3945050.0026815734},null,null,null,null,{"$f":"SUM(T135:T151,T108:T125,T82:T98,T47:T70,T12:T35)","v":20223.842619990755},null,null,{"$f":"SUM(W135:W151,W108:W125,W82:W98,W47:W70,W12:W35)","v":19205.029151485913},null,{"$f":"SUM(Y232:Y236,Y225:Y229,Y217:Y221,Y210:Y214,Y202:Y206,Y195:Y199,Y187:Y191,Y180:Y184,Y172:Y176,Y165:Y169,Y135:Y147,Y108:Y120,Y82:Y93,Y47:Y65,Y12:Y28)","v":3761874.6921832855},null,null,null,null,12787,16937.363500136984,{"$f":"AF40+AF41+AF76+AF157","v":39116.072999999997}]
[]
[null,null,null,null,null,null,null,null,null,"Support Services",null,null,{"$f":"SUM(M31:M35,M68:M70,M95:M97,M123:M125,M149:M151)","v":13323.579141144221},null,null,null,null,null,null,null,null,null,null,null,6635.0092921014284]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(M165:M169,M172:M176,M180:M184,M187:M191,M195:M199,M202:M206,M210:M214,M217:M221,M225:M229,M232:M236)","v":13323.57914114423},null,null,null,null,null,null,null,null,null,null,null,6635.0092921014302]
[null,null,null,null,null,null,null,null,null,"Brisbane",null,null,40,null,null,null,null,null,null,null,null,null,null,null,40]
[null,null,null,null,null,null,null,null,null,null,"Water",null,1,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"401|TE1O",null,"401|WE1O",null,null,null,null,"AE**",null,"Plant",{"$f":"M31*SUMIF(Allocation!$A:$A,$M$163&$M$164&\"|\"&$J165,Allocation!$K:$K)","v":875.14853098274966},null,null,null,null,null,null,null,null,null,null,null,680.01494637297412]
[null,null,"401|TC1O",null,"401|WC1O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M32*SUMIF(Allocation!$A:$A,$M$163&$M164,Allocation!$K:$K)","v":1617.8781425402271},null,null,null,null,null,null,null,null,null,null,null,1213.5761111404379]
[null,null,"401|TI1O",null,"401|WI1O",null,null,null,null,null,null,"Billing Systems",{"$f":"M33*SUMIF(Allocation!$A:$A,$M$163&$M164,Allocation!$K:$K)","v":118.63385491913796},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"401|TB1O",null,"401|WB1O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M34*SUMIF(Allocation!$A:$A,$M$163&$M$164&\"|\"&$J168,Allocation!$K:$K)","v":674.7512369081436},null,null,null,null,null,null,null,null,null,null,null,58.556912268301609]
[null,null,null,null,"401|WL1O",null,null,null,null,"AL**",null,"Land",{"$f":"M35*SUMIF(Allocation!$A:$A,$M$163&$M$164&\"|\"&$J169,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Wastewater",null,2,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"402|TE2O",null,"402|WE2O",null,null,null,null,"AE**",null,"Plant",{"$f":"M31*SUMIF(Allocation!$A:$A,$M$163&$M$171&\"|\"&$J172,Allocation!$K:$K)","v":788.47039901724997},null,null,null,null,null,null,null,null,null,null,null,612.66360751619823]
[null,null,"402|TC2O",null,"402|WC2O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M32*SUMIF(Allocation!$A:$A,$M$163&$M$171,Allocation!$K:$K)","v":1571.2289693608234},null,null,null,null,null,null,null,null,null,null,null,1178.5844015138459]
[null,null,"402|TI2O",null,"402|WI2O",null,null,null,null,null,null,"Billing Systems",{"$f":"M33*SUMIF(Allocation!$A:$A,$M$163&$M171,Allocation!$K:$K)","v":115.21321952173163},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"402|TB2O",null,"402|WB2O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M34*SUMIF(Allocation!$A:$A,$M$163&$M$171&\"|\"&$J175,Allocation!$K:$K)","v":5082.2983730918559},null,null,null,null,null,null,null,null,null,null,null,441.05691649882181]
[null,null,null,null,"402|WL2O",null,null,null,null,"AL**",null,"Land",{"$f":"M35*SUMIF(Allocation!$A:$A,$M$163&$M$171&\"|\"&$J176,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,"Ipswich",null,null,85,null,null,null,null,null,null,null,null,null,null,null,85]
[null,null,null,null,null,null,null,null,null,null,"Water",null,1,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"851|TE1O",null,"851|WE1O",null,null,null,null,"AE**",null,"Plant",{"$f":"M68*SUMIF(Allocation!$A:$A,$M$178&$M$179&\"|\"&$J180,Allocation!$K:$K)","v":253.29495272598382},null,null,null,null,null,null,null,null,null,null,null,359.12615174190489]
[null,null,"851|TC1O",null,"851|WC1O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M32*SUMIF(Allocation!$A:$A,$M$178&$M179,Allocation!$K:$K)","v":241.54513228866196},null,null,null,null,null,null,null,null,null,null,null,181.18385717698666]
[null,null,"851|TI1O",null,"851|WI1O",null,null,null,null,null,null,"Billing Systems",{"$f":"M33*SUMIF(Allocation!$A:$A,$M$178&$M179,Allocation!$K:$K)","v":17.711735777186085},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"851|TB1O",null,"851|WB1O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M69*SUMIF(Allocation!$A:$A,$M$178&$M$179&\"|\"&$J183,Allocation!$K:$K)","v":21.591872987475877},null,null,null,null,null,null,null,null,null,null,null,1.6134052579165514]
[null,null,null,null,"851|WL1O",null,null,null,null,"AL**",null,"Land",{"$f":"M70*SUMIF(Allocation!$A:$A,$M$178&$M$179&\"|\"&$J184,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Wastewater",null,2,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"852|TE2O",null,"852|WE2O",null,null,null,null,"AE**",null,"Plant",{"$f":"M68*SUMIF(Allocation!$A:$A,$M$178&$M$186&\"|\"&$J187,Allocation!$K:$K)","v":407.6498072740153},null,null,null,null,null,null,null,null,null,null,null,577.97324806159997]
[null,null,"852|TC2O",null,"852|WC2O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M32*SUMIF(Allocation!$A:$A,$M$178&$M186,Allocation!$K:$K)","v":165.53312421537984},null,null,null,null,null,null,null,null,null,null,null,124.16698134929705]
[null,null,"852|TI2O",null,"852|WI2O",null,null,null,null,null,null,"Billing Systems",{"$f":"M33*SUMIF(Allocation!$A:$A,$M$178&$M186,Allocation!$K:$K)","v":12.138017151060398},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"852|TB2O",null,"852|WB2O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M69*SUMIF(Allocation!$A:$A,$M$178&$M$186&\"|\"&$J190,Allocation!$K:$K)","v":34.749697012524116},null,null,null,null,null,null,null,null,null,null,null,2.5965947420834481]
[null,null,null,null,"852|WL2O",null,null,null,null,"AL**",null,"Land",{"$f":"M70*SUMIF(Allocation!$A:$A,$M$178&$M$186&\"|\"&$J191,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,"Lockyer Valley",null,null,86,null,null,null,null,null,null,null,null,null,null,null,86]
[null,null,null,null,null,null,null,null,null,null,"Water",null,1,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"861|TE1O",null,"861|WE1O",null,null,null,null,"AE**",null,"Plant",{"$f":"M95*SUMIF(Allocation!$A:$A,$M$193&$M$194&\"|\"&$J195,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"861|TC1O",null,"861|WC1O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M$32*SUMIF(Allocation!$A:$A,$M$193&$M194,Allocation!$K:$K)","v":39.410115269110086},null,null,null,null,null,null,null,null,null,null,null,29.561666710441902]
[null,null,"861|TI1O",null,"861|WI1O",null,null,null,null,null,null,"Billing Systems",{"$f":"M$33*SUMIF(Allocation!$A:$A,$M$193&$M194,Allocation!$K:$K)","v":2.889818320829352},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"861|TB1O",null,"861|WB1O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M96*SUMIF(Allocation!$A:$A,$M$193&$M$194&\"|\"&$J198,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"861|WL1O",null,null,null,null,"AL**",null,"Land",{"$f":"M97*SUMIF(Allocation!$A:$A,$M$193&$M$194&\"|\"&$J199,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Wastewater",null,2,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"862|TE2O",null,"862|WE2O",null,null,null,null,"AE**",null,"Plant",{"$f":"M95*SUMIF(Allocation!$A:$A,$M$193&$M$201&\"|\"&$J202,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"862|TC2O",null,"862|WC2O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M32*SUMIF(Allocation!$A:$A,$M$193&$M$201,Allocation!$K:$K)","v":16.955735640803123},null,null,null,null,null,null,null,null,null,null,null,12.718557213575524]
[null,null,"862|TI2O",null,"862|WI2O",null,null,null,null,null,null,"Billing Systems",{"$f":"M33*SUMIF(Allocation!$A:$A,$M$193&$M$201,Allocation!$K:$K)","v":1.2433101289692958},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"862|TB2O",null,"862|WB2O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M96*SUMIF(Allocation!$A:$A,$M$193&$M$201&\"|\"&$J205,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,null,null,"862|WL2O",null,null,null,null,"AL**",null,"Land",{"$f":"M97*SUMIF(Allocation!$A:$A,$M$193&$M$201&\"|\"&$J206,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,"Scenic Rim",null,null,87,null,null,null,null,null,null,null,null,null,null,null,87]
[null,null,null,null,null,null,null,null,null,null,"Water",null,1,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"871|TE1O",null,"871|WE1O",null,null,null,null,"AE**",null,"Plant",{"$f":"M123*SUMIF(Allocation!$A:$A,$M$208&$M$209&\"|\"&$J210,Allocation!$K:$K)","v":246.15721493292125},null,null,null,null,null,null,null,null,null,null,null,188.14647553226621]
[null,null,"871|TC1O",null,"871|WC1O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M32*SUMIF(Allocation!$A:$A,$M$208&$M209,Allocation!$K:$K)","v":27.307018447963078},null,null,null,null,null,null,null,null,null,null,null,20.483091021235705]
[null,null,"871|TI1O",null,"871|WI1O",null,null,null,null,null,null,"Billing Systems",{"$f":"M33*SUMIF(Allocation!$A:$A,$M$208&$M209,Allocation!$K:$K)","v":2.0023367518541821},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"871|TB1O",null,"871|WB1O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M124*SUMIF(Allocation!$A:$A,$M$208&$M$209&\"|\"&$J213,Allocation!$K:$K)","v":217.61531852446427},null,null,null,null,null,null,null,null,null,null,null,198.80973024173062]
[null,null,null,null,"871|WL1O",null,null,null,null,"AL**",null,"Land",{"$f":"M125*SUMIF(Allocation!$A:$A,$M$208&$M$209&\"|\"&$J214,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Wastewater",null,2,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"872|TE2O",null,"872|WE2O",null,null,null,null,"AE**",null,"Plant",{"$f":"M123*SUMIF(Allocation!$A:$A,$M$208&$M$216&\"|\"&$J210,Allocation!$K:$K)","v":201.98054569809082},null,null,null,null,null,null,null,null,null,null,null,154.3807188813673]
[null,null,"872|TC2O",null,"872|WC2O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M32*SUMIF(Allocation!$A:$A,$M$208&$M216,Allocation!$K:$K)","v":16.085528679408256},null,null,null,null,null,null,null,null,null,null,null,12.065811897145943]
[null,null,"872|TI2O",null,"872|WI2O",null,null,null,null,null,null,"Billing Systems",{"$f":"M33*SUMIF(Allocation!$A:$A,$M$208&$M216,Allocation!$K:$K)","v":1.1795006221261832},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"872|TB2O",null,"872|WB2O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M124*SUMIF(Allocation!$A:$A,$M$208&$M$216&\"|\"&$J213,Allocation!$K:$K)","v":178.56092822553583},null,null,null,null,null,null,null,null,null,null,null,163.13028978353347]
[null,null,null,null,"872|WL2O",null,null,null,null,"AL**",null,"Land",{"$f":"M125*SUMIF(Allocation!$A:$A,$M$208&$M$216&\"|\"&$J214,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,"Somerset",null,null,88,null,null,null,null,null,null,null,null,null,null,null,88]
[null,null,null,null,null,null,null,null,null,null,"Water",null,1,null,null,null,null,null,null,null,null,null,null,null,1]
[null,null,"881|TE1O",null,"881|WE1O",null,null,null,null,"AE**",null,"Plant",{"$f":"M149*SUMIF(Allocation!$A:$A,$M$223&$M$224&\"|\"&$J225,Allocation!$K:$K)","v":188.01057529427217},null,null,null,null,null,null,null,null,null,null,null,227.47209603086853]
[null,null,"881|TC1O",null,"881|WC1O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M32*SUMIF(Allocation!$A:$A,$M$223&$M224,Allocation!$K:$K)","v":18.414947314059155},null,null,null,null,null,null,null,null,null,null,null,13.81311704549238]
[null,null,"881|TI1O",null,"881|WI1O",null,null,null,null,null,null,"Billing Systems",{"$f":"M33*SUMIF(Allocation!$A:$A,$M$223&$M224,Allocation!$K:$K)","v":1.3503094766887513},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"881|TB1O",null,"881|WB1O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M150*SUMIF(Allocation!$A:$A,$M$223&$M$224&\"|\"&$J228,Allocation!$K:$K)","v":13.572917729390232},null,null,null,null,null,null,null,null,null,null,null,9.5611109195738777]
[null,null,null,null,"881|WL1O",null,null,null,null,"AL**",null,"Land",{"$f":"M151*SUMIF(Allocation!$A:$A,$M$223&$M$224&\"|\"&$J229,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,null,null,null,null,null,null,null,null,null,"Wastewater",null,2,null,null,null,null,null,null,null,null,null,null,null,2]
[null,null,"882|TE2O",null,"882|WE2O",null,null,null,null,"AE**",null,"Plant",{"$f":"M149*SUMIF(Allocation!$A:$A,$M$223&$M$231&\"|\"&$J232,Allocation!$K:$K)","v":130.66020846894136},null,null,null,null,null,null,null,null,null,null,null,158.08446648142254]
[null,null,"882|TC2O",null,"882|WC2O",null,null,null,null,null,null,"Corporate Systems",{"$f":"M32*SUMIF(Allocation!$A:$A,$M$223&$M231,Allocation!$K:$K)","v":12.030896243564028},null,null,null,null,null,null,null,null,null,null,null,9.0244177808561439]
[null,null,"882|TI2O",null,"882|WI2O",null,null,null,null,null,null,"Billing Systems",{"$f":"M33*SUMIF(Allocation!$A:$A,$M$223&$M231,Allocation!$K:$K)","v":0.88218733041613429},null,null,null,null,null,null,null,null,null,null,null,0]
[null,null,"882|TB2O",null,"882|WB2O",null,null,null,null,"AB**",null,"Buildings",{"$f":"M150*SUMIF(Allocation!$A:$A,$M$223&$M$231&\"|\"&$J235,Allocation!$K:$K)","v":9.4326622706097698},null,null,null,null,null,null,null,null,null,null,null,6.6446089215506694]
[null,null,null,null,"882|WL2O",null,null,null,null,"AL**",null,"Land",{"$f":"M151*SUMIF(Allocation!$A:$A,$M$223&$M$231&\"|\"&$J236,Allocation!$K:$K)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Allocation","index":42,"n_rows":666,"n_cols":42,"rows_kept":666,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,null,null,null,null,null,"Measure:","A","F*","B*","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F","F"]
[null,null,null,null,null,null,null,null,null,"Year:","FY09","FY10","FY11","FY12","FY13","FY14","FY15","FY16","FY17","FY18","FY19","FY20","FY21","FY22","FY23","FY24","FY25","FY26","FY27","FY28","FY29","FY30","FY31","FY32","FY33","FY34","FY35","FY36","FY37","FY38","FY39","FY40"]
[null,null,null,null,null,null,null,null,null,null,"%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%","%"]
[]
["Lookup Criteria Output","Item Out","Item In"]
[null,null,null,"Allocation of Plant & Equipment, Buildings and land - within Districts across Products based on 1 July 2008 RAB"]
[null,null,null,null,null,null,null,"RAB"]
[null,null,null,null,"Brisbane",null,null,"$'000"]
[null,null,"401|K??O",null,null,"Water",null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C9,'Opening values'!$O$10:$O$245)","v":1329889.4117216531},null,null,{"$f":"$H9/SUM($H$9:$H$10)","v":0.39048202512139574},{"$f":"$H9/SUM($H$9:$H$10)","v":0.39048202512139574},0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,{"$f":"$H9/SUM($H$9:$H$10)","v":0.39048202512139574},0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574,0.39048202512139574]
[null,null,"402|K??O",null,null,"Wastewater",null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C10,'Opening values'!$O$10:$O$245)","v":2075874.0451447878},null,null,{"$f":"$H10/SUM($H$9:$H$10)","v":0.60951797487860426},0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426,0.60951797487860426]
[null,null,null,null,"Ipswich"]
[null,null,"851|K??O",null,null,{"$f":"F9","v":"Water"},null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C12,'Opening values'!$O$10:$O$245)","v":163976.9203688399},null,null,{"$f":"$H12/SUM($H$12:$H$13)","v":0.38323165271176995},{"$f":"$H12/SUM($H$12:$H$13)","v":0.38323165271176995},0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,{"$f":"$H12/SUM($H$12:$H$13)","v":0.38323165271176995},0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995]
[null,null,"852|K??O",null,null,{"$f":"F10","v":"Wastewater"},null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C13,'Opening values'!$O$10:$O$245)","v":263902.45548263128},null,null,{"$f":"$H13/SUM($H$12:$H$13)","v":0.61676834728822993},0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993]
[null,null,null,null,"Lockyer Valley"]
[null,null,"861|K??O",null,null,{"$f":"F12","v":"Water"},null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C15,'Opening values'!$O$10:$O$245)","v":24530.673147666552},null,null,{"$f":"$H15/SUM($H$15:$H$16)","v":0.76140118524277578},{"$f":"$H15/SUM($H$15:$H$16)","v":0.76140118524277578},0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,{"$f":"$H15/SUM($H$15:$H$16)","v":0.76140118524277578},0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578]
[null,null,"862|K??O",null,null,{"$f":"F13","v":"Wastewater"},null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C16,'Opening values'!$O$10:$O$245)","v":7687.1295339051203},null,null,{"$f":"$H16/SUM($H$15:$H$16)","v":0.23859881475722419},0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419]
[null,null,null,null,"Scenic Rim"]
[null,null,"871|K??O",null,null,{"$f":"F15","v":"Water"},null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C18,'Opening values'!$O$10:$O$245)","v":20358.136580400711},null,null,{"$f":"$H18/SUM($H$18:$H$19)","v":0.54928916185574983},{"$f":"$H18/SUM($H$18:$H$19)","v":0.54928916185574983},0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,{"$f":"$H18/SUM($H$18:$H$19)","v":0.54928916185574983},0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983]
[null,null,"872|K??O",null,null,{"$f":"F16","v":"Wastewater"},null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C19,'Opening values'!$O$10:$O$245)","v":16704.558251628419},null,null,{"$f":"$H19/SUM($H$18:$H$19)","v":0.45071083814425023},0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023]
[null,null,null,null,"Somerset"]
[null,null,"881|K??O",null,null,{"$f":"F18","v":"Water"},null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C21,'Opening values'!$O$10:$O$245)","v":17289.668584614901},null,null,{"$f":"$H21/SUM($H$21:$H$22)","v":0.58998372261817489},{"$f":"$H21/SUM($H$21:$H$22)","v":0.58998372261817489},0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,{"$f":"$H21/SUM($H$21:$H$22)","v":0.58998372261817489},0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489]
[null,null,"882|K??O",null,null,{"$f":"F19","v":"Wastewater"},null,{"$f":"SUMIF('Opening values'!$A$10:$A$245,$C22,'Opening values'!$O$10:$O$245)","v":12015.662938581057},null,null,{"$f":"$H22/SUM($H$21:$H$22)","v":0.41001627738182511},0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K9:K22)","v":4.9999999999999991},{"$f":"SUM(L9:L22)","v":4.9999999999999991},4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991]
[]
[null,null,null,"Allocation of Corporate and Billing Systems - within Districts across Products based on Properties"]
[null,null,null,"Source: Property Counts - from EFM_Rev_Bgt V3.0",null,null,null,"Properties"]
[null,null,null,null,null,null,null,"000"]
[null,null,null,null,{"$f":"E8","v":"Brisbane"}]
[null,null,null,null,null,{"$f":"F9","v":"Water"},null,425754,null,null,{"$f":"$H29/SUM($H$29:$H$30)","v":0.50731382978723405},{"$f":"$H29/SUM($H$29:$H$30)","v":0.50731382978723405},0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,{"$f":"$H29/SUM($H$29:$H$30)","v":0.50731382978723405},0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405,0.50731382978723405]
[null,null,null,null,null,"Wastewater",null,413478,null,null,{"$f":"$H30/SUM($H$29:$H$30)","v":0.49268617021276595},0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595,0.49268617021276595]
[null,null,null,null,{"$f":"E11","v":"Ipswich"}]
[null,null,null,null,null,"Water",null,63564,null,null,{"$f":"$H32/SUM($H$32:$H$33)","v":0.59336289381563589},{"$f":"$H32/SUM($H$32:$H$33)","v":0.59336289381563589},0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,{"$f":"$H32/SUM($H$32:$H$33)","v":0.59336289381563589},0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589,0.59336289381563589]
[null,null,null,null,null,"Wastewater",null,43561,null,null,{"$f":"$H33/SUM($H$32:$H$33)","v":0.40663710618436405},0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405,0.40663710618436405]
[null,null,null,null,{"$f":"E14","v":"Lockyer Valley"}]
[null,null,null,null,null,"Water",null,10371,null,null,{"$f":"$H35/SUM($H$35:$H$36)","v":0.69918425133149065},0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,{"$f":"$H35/SUM($H$35:$H$36)","v":0.69918425133149065},0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065,0.69918425133149065]
[null,null,null,null,null,"Wastewater",null,4462,null,null,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941,0.30081574866850941]
[null,null,null,null,{"$f":"E17","v":"Scenic Rim"}]
[null,null,null,null,null,"Water",null,7186,null,null,{"$f":"$H38/SUM($H$38:$H$39)","v":0.62930204045888427},{"$f":"$H38/SUM($H$38:$H$39)","v":0.62930204045888427},0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,{"$f":"$H38/SUM($H$38:$H$39)","v":0.62930204045888427},0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427,0.62930204045888427]
[null,null,null,null,null,"Wastewater",null,4233,null,null,{"$f":"$H39/SUM($H$38:$H$39)","v":0.37069795954111567},0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567,0.37069795954111567]
[null,null,null,null,{"$f":"E20","v":"Somerset"}]
[null,null,null,null,null,"Water",null,4846,null,null,{"$f":"$H41/SUM($H$41:$H$42)","v":0.60484273589615578},{"$f":"$H41/SUM($H$41:$H$42)","v":0.60484273589615578},0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,{"$f":"$H41/SUM($H$41:$H$42)","v":0.60484273589615578},0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578,0.60484273589615578]
[null,null,null,null,null,"Wastewater",null,3166,null,null,{"$f":"$H42/SUM($H$41:$H$42)","v":0.39515726410384422},0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422,0.39515726410384422]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K29:K42)","v":5},{"$f":"SUM(L29:L42)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,"Allocation of Corporate and Billing Systems - across Districts based on water properties"]
[null,null,null,null,"Brisbane",null,null,null,null,null,{"$f":"SUM($H29:$H30)/SUM($H$29:$H$42)","v":0.85581687522498495},{"$f":"SUM($H29:$H30)/SUM($H$29:$H$42)","v":0.85581687522498495},0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495,0.85581687522498495]
[null,null,null,null,"Ipswich",null,null,null,null,null,{"$f":"SUM($H32:$H33)/SUM($H$29:$H$42)","v":0.10924200073218909},{"$f":"SUM($H32:$H33)/SUM($H$29:$H$42)","v":0.10924200073218909},0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909,0.10924200073218909]
[null,null,null,null,"Lockyer Valley",null,null,null,null,null,{"$f":"SUM($H35:$H36)/SUM($H$29:$H$42)","v":1.5126129258908386E-2},{"$f":"SUM($H35:$H36)/SUM($H$29:$H$42)","v":1.5126129258908386E-2},1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2,1.5126129258908386E-2]
[null,null,null,null,"Scenic Rim",null,null,null,null,null,{"$f":"SUM($H38:$H39)/SUM($H$29:$H$42)","v":1.1644661903018598E-2},{"$f":"SUM($H38:$H39)/SUM($H$29:$H$42)","v":1.1644661903018598E-2},1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2,1.1644661903018598E-2]
[null,null,null,null,"Somerset",null,null,null,null,null,{"$f":"SUM($H41:$H42)/SUM($H$29:$H$42)","v":8.1703328808989412E-3},{"$f":"SUM($H41:$H42)/SUM($H$29:$H$42)","v":8.1703328808989412E-3},8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3,8.1703328808989412E-3]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K46:K50)","v":1},{"$f":"SUM(L46:L50)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Allocations of Asset Classes - within Districts across Products"]
[null,null,null,"Source: Direct based on RAB from Asset Registers 1 July 2008 or causal based on properties or combination"]
[null,null,null,null,null,null,"Method","Direct RAB","Causal RAB"]
[null,null,null,"Sundry Plant & Equipment",null,null,null,"$'000","$'000"]
[null,null,null,null,{"$f":"E28","v":"Brisbane"},null,"Combination",{"$f":"SUM(H58:H59)","v":680.736579590769},1019.04408248019]
[{"$f":"\"401|\"&B58","v":"401|AE**"},"AE**",null,null,null,{"$f":"F29","v":"Water"},null,496.253052094775,null,null,{"$f":"($I$57*K9+$H58)/SUM($H$57:$I$57)","v":0.52605107768444903},0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903,0.52605107768444903]
[{"$f":"\"402|\"&B59","v":"402|AE**"},"AE**",null,null,null,"Wastewater",null,184.483527495994,null,null,{"$f":"($I$57*K10+$H59)/SUM($H$57:$I$57)","v":0.47394892231555108},0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108,0.47394892231555108]
[null,null,null,null,{"$f":"E31","v":"Ipswich"},null,"Causal"]
[{"$f":"\"851|\"&B61","v":"851|AE**"},"AE**",null,null,null,"Water",null,null,null,null,{"$f":"K12","v":0.38323165271176995},{"$f":"L12","v":0.38323165271176995},0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995]
[{"$f":"\"852|\"&B62","v":"852|AE**"},"AE**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K13","v":0.61676834728822993},0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993]
[null,null,null,null,{"$f":"E34","v":"Lockyer Valley"},null,"Causal"]
[{"$f":"\"861|\"&B64","v":"861|AE**"},"AE**",null,null,null,"Water",null,null,null,null,{"$f":"K15","v":0.76140118524277578},{"$f":"L15","v":0.76140118524277578},0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578]
[{"$f":"\"862|\"&B65","v":"862|AE**"},"AE**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K16","v":0.23859881475722419},0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419]
[null,null,null,null,{"$f":"E37","v":"Scenic Rim"},null,"Causal"]
[{"$f":"\"871|\"&B67","v":"871|AE**"},"AE**",null,null,null,"Water",null,null,null,null,{"$f":"K18","v":0.54928916185574983},{"$f":"L18","v":0.54928916185574983},0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983]
[{"$f":"\"872|\"&B68","v":"872|AE**"},"AE**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K19","v":0.45071083814425023},0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023]
[null,null,null,null,{"$f":"E40","v":"Somerset"},null,"Causal"]
[{"$f":"\"881|\"&B70","v":"881|AE**"},"AE**",null,null,null,"Water",null,null,null,null,{"$f":"K21","v":0.58998372261817489},{"$f":"L21","v":0.58998372261817489},0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,{"$f":"AC21","v":0.58998372261817489},0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489]
[{"$f":"\"882|\"&B71","v":"882|AE**"},"AE**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K22","v":0.41001627738182511},0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,{"$f":"AC22","v":0.41001627738182511},0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K58:K71)","v":4.9999999999999991},{"$f":"SUM(L58:L71)","v":4.9999999999999991},4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991,4.9999999999999991]
[]
[null,null,null,"Land"]
[null,null,null,null,{"$f":"E57","v":"Brisbane"},null,"Direct",{"$f":"SUM(H76:H77)","v":54059.34857875076}]
[{"$f":"\"401|\"&B76","v":"401|AL**"},"AL**",null,null,null,{"$f":"F58","v":"Water"},null,5657.65523885726,null,null,{"$f":"($I$75*K9+$H76)/SUM($H$75:$I$75)","v":0.10465637096265581},{"$f":"($I$75*L9+$H76)/SUM($H$75:$I$75)","v":0.10465637096265581},0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581,0.10465637096265581]
[{"$f":"\"402|\"&B77","v":"402|AL**"},"AL**",null,null,null,"Wastewater",null,48401.6933398935,null,null,{"$f":"($I$75*K10+$H77)/SUM($H$75:$I$75)","v":0.89534362903734421},0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421,0.89534362903734421]
[null,null,null,null,{"$f":"E60","v":"Ipswich"},null,"Direct",{"$f":"SUM(H79:H80)","v":4513.9709776284199}]
[{"$f":"\"851|\"&B79","v":"851|AL**"},"AL**",null,null,null,"Water",null,1600.47398963297,null,null,{"$f":"($I$78*K12+$H79)/SUM($H$78:$I$78)","v":0.35456009743195949},{"$f":"($I$78*L12+$H79)/SUM($H$78:$I$78)","v":0.35456009743195949},0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949,0.35456009743195949]
[{"$f":"\"852|\"&B80","v":"852|AL**"},"AL**",null,null,null,"Wastewater",null,2913.4969879954501,null,null,{"$f":"($I$78*K13+$H80)/SUM($H$78:$I$78)","v":0.64543990256804051},0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051,0.64543990256804051]
[null,null,null,null,{"$f":"E63","v":"Lockyer Valley"},null,"Direct",{"$f":"SUM(H82:H83)","v":348.11395818177903}]
[{"$f":"\"861|\"&B82","v":"861|AL**"},"AL**",null,null,null,"Water",null,213.81975739227499,null,null,{"$f":"($I$81*K15+$H82)/SUM($H$81:$I$81)","v":0.61422345288614388},{"$f":"($I$81*L15+$H82)/SUM($H$81:$I$81)","v":0.61422345288614388},0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388,0.61422345288614388]
[{"$f":"\"862|\"&B83","v":"862|AL**"},"AL**",null,null,null,"Wastewater",null,134.294200789504,null,null,{"$f":"($I$81*K16+$H83)/SUM($H$81:$I$81)","v":0.38577654711385606},0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606,0.38577654711385606]
[null,null,null,null,{"$f":"E66","v":"Scenic Rim"},null,"Direct",{"$f":"SUM(H85:H86)","v":890.30055180245097}]
[{"$f":"\"871|\"&B85","v":"871|AL**"},"AL**",null,null,null,"Water",null,361.46510490104799,null,null,{"$f":"($I$84*K18+$H85)/SUM($H$84:$I$84)","v":0.40600346048224578},{"$f":"($I$84*L18+$H85)/SUM($H$84:$I$84)","v":0.40600346048224578},0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578,0.40600346048224578]
[{"$f":"\"872|\"&B86","v":"872|AL**"},"AL**",null,null,null,"Wastewater",null,528.83544690140297,null,null,{"$f":"($I$84*K19+$H86)/SUM($H$84:$I$84)","v":0.59399653951775422},0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422,0.59399653951775422]
[null,null,null,null,{"$f":"E69","v":"Somerset"},null,"Direct",{"$f":"SUM(H88:H89)","v":1115.070156052582}]
[{"$f":"\"881|\"&B88","v":"881|AL**"},"AL**",null,null,null,"Water",null,506.71554298796099,null,null,{"$f":"($I$87*K21+$H88)/SUM($H$87:$I$87)","v":0.45442480927098405},{"$f":"($I$87*L21+$H88)/SUM($H$87:$I$87)","v":0.45442480927098405},0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405,0.45442480927098405]
[{"$f":"\"882|\"&B89","v":"882|AL**"},"AL**",null,null,null,"Wastewater",null,608.35461306462105,null,null,{"$f":"($I$87*K22+$H89)/SUM($H$87:$I$87)","v":0.54557519072901595},0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595,0.54557519072901595]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K76:K89)","v":5},{"$f":"SUM(L76:L89)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,"Buildings"]
[null,null,null,null,{"$f":"E75","v":"Brisbane"},null,"Combination",{"$f":"SUM(H94:H95)","v":4116.6326621723501},1765.5567149713399]
[{"$f":"\"401|\"&B94","v":"401|AB**"},"AB**",null,null,null,{"$f":"F76","v":"Water"},null,0,null,null,{"$f":"($I$93*K9+$H94)/SUM($H$93:$I$93)","v":0.11720434643052238},{"$f":"($I$93*L9+$H94)/SUM($H$93:$I$93)","v":0.11720434643052238},0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238,0.11720434643052238]
[{"$f":"\"402|\"&B95","v":"402|AB**"},"AB**",null,null,null,"Wastewater",null,4116.6326621723501,null,null,{"$f":"($I$93*K10+$H95)/SUM($H$93:$I$93)","v":0.88279565356947776},0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776,0.88279565356947776]
[null,null,null,null,{"$f":"E78","v":"Ipswich"},null,"Causal"]
[{"$f":"\"851|\"&B97","v":"851|AB**"},"AB**",null,null,null,"Water",null,null,null,null,{"$f":"K12","v":0.38323165271176995},{"$f":"L12","v":0.38323165271176995},0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995,0.38323165271176995]
[{"$f":"\"852|\"&B98","v":"852|AB**"},"AB**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K13","v":0.61676834728822993},0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993,0.61676834728822993]
[null,null,null,null,{"$f":"E81","v":"Lockyer Valley"},null,"Causal"]
[{"$f":"\"861|\"&B100","v":"861|AB**"},"AB**",null,null,null,"Water",null,null,null,null,{"$f":"K15","v":0.76140118524277578},{"$f":"L15","v":0.76140118524277578},0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578,0.76140118524277578]
[{"$f":"\"862|\"&B101","v":"862|AB**"},"AB**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K16","v":0.23859881475722419},0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419,0.23859881475722419]
[null,null,null,null,{"$f":"E84","v":"Scenic Rim"},null,"Causal"]
[{"$f":"\"871|\"&B103","v":"871|AB**"},"AB**",null,null,null,"Water",null,null,null,null,{"$f":"K18","v":0.54928916185574983},{"$f":"L18","v":0.54928916185574983},0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,{"$f":"AG18","v":0.54928916185574983},0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983,0.54928916185574983]
[{"$f":"\"872|\"&B104","v":"872|AB**"},"AB**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K19","v":0.45071083814425023},0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,{"$f":"AG19","v":0.45071083814425023},0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023,0.45071083814425023]
[null,null,null,null,{"$f":"E87","v":"Somerset"},null,"Causal"]
[{"$f":"\"881|\"&B106","v":"881|AB**"},"AB**",null,null,null,"Water",null,null,null,null,{"$f":"K21","v":0.58998372261817489},{"$f":"L21","v":0.58998372261817489},0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489,0.58998372261817489]
[{"$f":"\"882|\"&B107","v":"882|AB**"},"AB**",null,null,null,"Wastewater",null,null,null,null,{"$f":"K22","v":0.41001627738182511},0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511,0.41001627738182511]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K94:K107)","v":5},{"$f":"SUM(L94:L107)","v":5},5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5,5]
[]
[null,null,null,"Corporate and Billing Systems"]
[null,null,null,null,{"$f":"E93","v":"Brisbane"}]
[401,null,null,null,null,{"$f":"F94","v":"Water"},null,null,null,null,{"$f":"K29*K$46","v":0.43416773656693053},{"$f":"L29*L$46","v":0.43416773656693053},{"$f":"M29*M$46","v":0.43416773656693053},0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053,0.43416773656693053]
[402,null,null,null,null,"Wastewater",null,null,null,null,{"$f":"K30*K$46","v":0.42164913865805442},0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442,0.42164913865805442]
[null,null,null,null,{"$f":"E96","v":"Ipswich"}]
[851,null,null,null,null,"Water",null,null,null,null,{"$f":"K32*K$47","v":6.4820149680661535E-2},{"$f":"L32*L$47","v":6.4820149680661535E-2},6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2,6.4820149680661535E-2]
[852,null,null,null,null,"Wastewater",null,null,null,null,{"$f":"K33*K$47","v":4.4421851051527551E-2},4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2,4.4421851051527551E-2]
[null,null,null,null,{"$f":"E99","v":"Lockyer Valley"}]
[861,null,null,null,null,"Water",null,null,null,null,{"$f":"K35*K$48","v":1.0575951361433215E-2},{"$f":"L35*L$48","v":1.0575951361433215E-2},1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2,1.0575951361433215E-2]
[862,null,null,null,null,"Wastewater",null,null,null,null,{"$f":"K36*K$48","v":4.5501778974751713E-3},4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3,4.5501778974751713E-3]
[null,null,null,null,{"$f":"E102","v":"Scenic Rim"}]
[871,null,null,null,null,"Water",null,null,null,null,{"$f":"K38*K$49","v":7.3280094960234384E-3},{"$f":"L38*L$49","v":7.3280094960234384E-3},7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3,7.3280094960234384E-3]
[872,null,null,null,null,"Wastewater",null,null,null,null,{"$f":"K39*K$49","v":4.3166524069951596E-3},4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3,4.3166524069951596E-3]
[null,null,null,null,{"$f":"E105","v":"Somerset"}]
[881,null,null,null,null,"Water",null,null,null,null,{"$f":"K41*K$50","v":4.9417664928652358E-3},{"$f":"L41*L$50","v":4.9417664928652358E-3},4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3,4.9417664928652358E-3]
[882,null,null,null,null,"Wastewater",null,null,null,null,{"$f":"K42*K$50","v":3.2285663880337054E-3},3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3,3.2285663880337054E-3]
[null,null,null,null,"Check",null,null,null,null,null,{"$f":"SUM(K112:K125)","v":0.99999999999999989},{"$f":"SUM(L112:L125)","v":0.99999999999999989},0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989,0.99999999999999989]
[]
[null,null,null,"Establishment Costs"]
[null,null,null,"Plus FY10 Opening Balance Adjustments",null,null,null,"Est Costs","Fleet/Plant","Total"]
[null,null,null,null,{"$f":"E111","v":"Brisbane"}]
[{"$f":"\"401|\"&B131","v":"401|AQ**"},"AQ**",null,null,null,{"$f":"F112","v":"Water"},null,{"$f":"'Opening values'!$AF$40*M112","v":16982.936877796823},0,{"$f":"SUM(H131:I131)","v":16982.936877796823},null,null,{"$f":"$J131/SUM($J$131:$J$144)","v":0.43416773656693064},{"$f":"$J131/SUM($J$131:$J$144)","v":0.43416773656693064},0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,{"$f":"$J131/SUM($J$131:$J$144)","v":0.43416773656693064},0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064,0.43416773656693064]
[{"$f":"\"402|\"&B132","v":"402|AQ**"},"AQ**",null,null,null,"Wastewater",null,{"$f":"'Opening values'!$AF$40*M113","v":16493.258488135576},0,{"$f":"SUM(H132:I132)","v":16493.258488135576},null,null,{"$f":"$J132/SUM($J$131:$J$144)","v":0.42164913865805448},0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448,0.42164913865805448]
[null,null,null,null,{"$f":"E114","v":"Ipswich"}]
[{"$f":"\"851|\"&B134","v":"851|AQ**"},"AQ**",null,null,null,"Water",null,{"$f":"'Opening values'!$AF$40*M115","v":2535.5097067796833},0,{"$f":"SUM(H134:I134)","v":2535.5097067796833},null,null,{"$f":"$J134/SUM($J$131:$J$144)","v":6.4820149680661548E-2},6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,{"$f":"$J134/SUM($J$131:$J$144)","v":6.4820149680661548E-2},6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2,6.4820149680661548E-2]
[{"$f":"\"852|\"&B135","v":"852|AQ**"},"AQ**",null,null,null,"Wastewater",null,{"$f":"'Opening values'!$AF$40*M116","v":1737.6083685266783},0,{"$f":"SUM(H135:I135)","v":1737.6083685266783},null,null,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2,4.4421851051527558E-2]
[null,null,null,null,{"$f":"E117","v":"Lockyer Valley"}]
[{"$f":"\"861|\"&B137","v":"861|AQ**"},"AQ**",null,null,null,"Water",null,{"$f":"'Opening values'!$AF$40*M118","v":413.68968549827099},null,{"$f":"SUM(H137:I137)","v":413.68968549827099},null,null,{"$f":"$J137/SUM($J$131:$J$144)","v":1.0575951361433217E-2},1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,{"$f":"$J137/SUM($J$131:$J$144)","v":1.0575951361433217E-2},1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2,1.0575951361433217E-2]
[{"$f":"\"862|\"&B138","v":"862|AQ**"},"AQ**",null,null,null,"Wastewater",null,{"$f":"'Opening values'!$AF$40*M119","v":177.9850908006253},null,{"$f":"SUM(H138:I138)","v":177.9850908006253},null,null,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3,4.5501778974751722E-3]
[null,null,null,null,{"$f":"E120","v":"Scenic Rim"}]
[{"$f":"\"871|\"&B140","v":"871|AQ**"},"AQ**",null,null,null,"Water",null,{"$f":"'Opening values'!$AF$40*M121","v":286.64295439114602},null,{"$f":"SUM(H140:I140)","v":286.64295439114602},null,null,{"$f":"$J140/SUM($J$131:$J$144)","v":7.3280094960234401E-3},7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,{"$f":"$J140/SUM($J$131:$J$144)","v":7.3280094960234401E-3},7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3,7.3280094960234401E-3]
[{"$f":"\"872|\"&B141","v":"872|AQ**"},"AQ**",null,null,null,"Wastewater",null,{"$f":"'Opening values'!$AF$40*M122","v":168.85049066764836},null,{"$f":"SUM(H141:I141)","v":168.85049066764836},null,null,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3,4.3166524069951605E-3]
[null,null,null,null,{"$f":"E123","v":"Somerset"}]
[{"$f":"\"881|\"&B143","v":"881|AQ**"},"AQ**",null,null,null,"Water",null,{"$f":"'Opening values'!$AF$40*M124","v":193.30249888387053},0,{"$f":"SUM(H143:I143)","v":193.30249888387053},null,null,{"$f":"$J143/SUM($J$131:$J$144)","v":4.9417664928652367E-3},4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,{"$f":"$J143/SUM($J$131:$J$144)","v":4.9417664928652367E-3},4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3,4.9417664928652367E-3]
[{"$f":"\"882|\"&B144","v":"882|AQ**"},"AQ**",null,null,null,"Wastewater",null,{"$f":"'Opening values'!$AF$40*M125","v":126.28883851967274},0,{"$f":"SUM(H144:I144)","v":126.28883851967274},null,null,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3,3.2285663880337058E-3]
[null,null,null,null,"Check",null,null,{"$f":"IF(SUM(H131:H144)='Opening values'!AF40,\"ok\",\"error\")","v":"ok"},{"$f":"IF(SUM(I131:I144)='Opening values'!AE41+'Opening values'!AE76+'Opening values'!AE157,\"ok\",\"error\")","v":"ok"},null,null,null,{"$f":"SUM(M131:M144)","v":1},{"$f":"SUM(N131:N144)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,"Sewerage Split"]
[null,null,null,null,"Source: Sewerage Full Cost Model 2012/13 V2.xls"]
[null,null,null,"Capex"]
[null,null,null,null,"Brisbane"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,0.85548729216857367]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K151","v":0.14451270783142633}]
[null,null,null,null,"Ipswich"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,0.90865947665699898]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K154","v":9.1340523343001023E-2}]
[null,null,null,null,"Lockyer Valley"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K157","v":0}]
[null,null,null,null,"Scenic Rim"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K160","v":0}]
[null,null,null,null,"Somerset"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K163","v":0}]
[]
[null,null,null,"Operating"]
[null,null,null,null,"Brisbane"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,0.83871939111753335]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K168","v":0.16128060888246665}]
[null,null,null,null,"Ipswich"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,0.88644842306956373]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K171","v":0.11355157693043627}]
[null,null,null,null,"Lockyer Valley"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K174","v":0}]
[null,null,null,null,"Scenic Rim"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K177","v":0}]
[null,null,null,null,"Somerset"]
[null,null,null,null,null,"Sewage - domestic grade",null,null,null,null,1]
[null,null,null,null,null,"Trade Waste",null,null,null,null,{"$f":"1-K180","v":0}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]

{"sheet":"Supporting Docs","index":43,"n_rows":2121,"n_cols":41,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[227,1,228,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Supporting Documents for \",'Business Details'!$D$9)","v":"Supporting Documents for Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,0,1,2]
[]
[null,null,"Supporting documentation",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X12","v":" "}]
[null,null," "]
[null,1,"June11MonthlyProfit&LossFINAL.xls"]
[null,2,"May12MonthlyProfit&Loss.xls"]
[null,3,"Budget12-13-Template(V1.5) Board Approved V6.xls"]
[null,4,"QUU 2011-2012 Budget v6.4 Final Approved May 2012.doc"]
[null,5,"DevChrgs Model v6a.xlsm"]
[null,6,"Dev Donations v3a.xlsm"]
[null,7,"Master_Pricing_Utility_Charges_12-13c.xlsm"]
[null,8,"Master_Pricing_Sundry_Charges_12-13 (excel2003)b.xls"]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,18]
[null,19]
[null,20]
[null,21]
[null,22]
[null,23]
[null,24]
[null,25]
[null,26]
[null,27]
[null,28]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$168","v":0.83871939111753335}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$154","v":0.90865947665699898},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$151","v":0.85548729216857367}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X229","v":" "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]

{"sheet":"Error Checking","index":44,"n_rows":2121,"n_cols":41,"rows_kept":2121,"cut":false,"hidden":false,"merged":[[227,1,228,1]]}
[]
[]
[]
[null,{"$f":"'Business Details'!$B$4","v":"SEQ INTERIM REVENUE MONITORING - INFORMATION REQUIREMENT TEMPLATE"}]
[]
[]
[null,{"$f":"CONCATENATE(\"Check Status \",'Business Details'!$D$9)","v":"Check Status Queensland Urban Utilities"}]
[null,{"$f":"CONCATENATE(\"Reporting year = \",AnalysisYear)","v":"Reporting year = 2013"}]
[]
[null,null,null,null,null,0,1,2]
[]
[null,null," Status","Sheet",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X12","v":" "}]
[null,null," "]
[null,1,{"$f":"IF(COUNTIF('5.2.2'!K11:K272,\"check\")>0,\"CHECK\",\"OK\")","v":"OK"},"5.2.2 REVENUE BY CUSTOMER GROUP "]
[null,2,{"$f":"IF(COUNTIF('5.5.1'!$L$16,\"check\")>0,\"CHECK\",\"OK\")","v":"OK"},"5.5.1 OPENING ASSET BASE as at 1 July 2008"]
[null,3,{"$f":"IF(COUNTIF('5.5.1 SD03'!L16,\"check\")>0,\"CHECK\",\"OK\")","v":"OK"},"5.5.1 SD03  OPENING REGULATORY ASSET BASE as at 1 July 2008"]
[null,4,{"$f":"IF(COUNTIF('5.7.1 SD01'!$G$17:$G$2142,\"check\")>0,\"CHECK\",\"OK\")","v":"CHECK"},"5.7.1 SD01  ALLOCATION OF CONTRIBUTIONS TO ASSET CLASSES"]
[null,5]
[null,6]
[null,7]
[null,8]
[null,9]
[null,10]
[null,11]
[null,12]
[null,13]
[null,14]
[null,15]
[null,16,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,17,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,18]
[null,19]
[null,20]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$168","v":0.83871939111753335}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$154","v":0.90865947665699898},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
["check",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$151","v":0.85548729216857367}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
[null,null," "]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ",{"$f":"X229","v":" "}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]

{"sheet":"Datastore","index":45,"n_rows":9822,"n_cols":41,"rows_kept":9822,"cut":false,"hidden":false,"merged":[]}
[]
[]
["Criteria Search","Dist","Prod","Item","Measure","FY","Value","Data Source","Date Record Updated"]
["401|EfDD|V5|FY09","40","1","EfDD","V5","FY09",138368.26,"MRS",41087.717881944445]
["401|EFFO|V5|FY09","40","1","EFFO","V5","FY09",-6400505.2999999998,"MRS",41087.717881944445]
["401|EISH|V5|FY09","40","1","EISH","V5","FY09",53005785.740000002,"MRS",41087.717881944445]
["401|ELOD|V5|FY09","40","1","ELOD","V5","FY09",6123278,"MRS",41087.717881944445]
["401|EOBV|V5|FY09","40","1","EOBV","V5","FY09",90331951.810000002,"MRS",41087.717881944445]
["401|EOLA|V5|FY09","40","1","EOLA","V5","FY09",9853668.2399999984,"MRS",41087.717881944445]
["401|EoLC|V5|FY09","40","1","EoLC","V5","FY09",30601.040000000001,"MRS",41087.717881944445]
["401|EOLE|V5|FY09","40","1","EOLE","V5","FY09",9191995.65499999,"MRS",41087.717881944445]
["401|EDEP|V5|FY09","40","1","EDEP","V5","FY09",33497001.550000001,"MRS",41087.717881944445]
["401|EOSC|V5|FY09","40","1","EOSC","V5","FY09",250604.64,"MRS",41087.717881944445]
["401|EOSE|V5|FY09","40","1","EOSE","V5","FY09",758346.27,"MRS",41087.717881944445]
["401|EOSI|V5|FY09","40","1","EOSI","V5","FY09",292179.63,"MRS",41087.717881944445]
["401|EOSO|V5|FY09","40","1","EOSO","V5","FY09",26078712.015000008,"MRS",41087.717881944445]
["401|EOSP|V5|FY09","40","1","EOSP","V5","FY09",67964.7,"MRS",41087.717881944445]
["401|EOSR|V5|FY09","40","1","EOSR","V5","FY09",-122.15,"MRS",41087.717881944445]
["401|EOSU|V5|FY09","40","1","EOSU","V5","FY09",22288.45,"MRS",41087.717881944445]
["401|ETAX|V5|FY09","40","1","ETAX","V5","FY09",9974445.2439024393,"MRS",41087.717881944445]
["401|RcCA|V5|FY09","40","1","RcCA","V5","FY09",-24642902,"MRS",41087.717881944445]
["401|RCDC|V5|FY09","40","1","RCDC","V5","FY09",-26409557.689999998,"MRS",41087.717881944445]
["401|RCSU|V5|FY09","40","1","RCSU","V5","FY09",-1802224.1300000001,"MRS",41087.717881944445]
["401|RFIN|V5|FY09","40","1","RFIN","V5","FY09",-300000,"MRS",41087.717881944445]
["401|ROOI|V5|FY09","40","1","ROOI","V5","FY09",-11553608.17999999,"MRS",41087.717881944445]
["401|RuNf|V5|FY09","40","1","RuNf","V5","FY09",-4601310.9400000004,"MRS",41087.717881944445]
["401|RuNv|V5|FY09","40","1","RuNv","V5","FY09",-66170741.610000007,"MRS",41087.717881944445]
["401|RuRf|V5|FY09","40","1","RuRf","V5","FY09",-57542199.199999996,"MRS",41087.717881944445]
["401|RuRv|V5|FY09","40","1","RuRv","V5","FY09",-80733241.810000002,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
["402|EDEP|V5|FY09","40","2","EDEP","V5","FY09",81864964.109999999,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
["402|EfDD|V5|FY09","40","2","EfDD","V5","FY09",143026.45000000001,"MRS",41087.717881944445]
["402|EFFO|V5|FY09","40","2","EFFO","V5","FY09",5593365.2400000002,"MRS",41087.717881944445]
["402|EISH|V5|FY09","40","2","EISH","V5","FY09",82377139.460000008,"MRS",41087.717881944445]
["402|ELOD|V5|FY09","40","2","ELOD","V5","FY09",4468539,"MRS",41087.717881944445]
["402|EOLA|V5|FY09","40","2","EOLA","V5","FY09",16248126.859999999,"MRS",41087.717881944445]
["402|EoLC|V5|FY09","40","2","EoLC","V5","FY09",140077.37,"MRS",41087.717881944445]
["402|EOLE|V5|FY09","40","2","EOLE","V5","FY09",14068050.875000002,"MRS",41087.717881944445]
["402|EOSC|V5|FY09","40","2","EOSC","V5","FY09",2995222.77,"MRS",41087.717881944445]
["402|EOSE|V5|FY09","40","2","EOSE","V5","FY09",5653687.96,"MRS",41087.717881944445]
["402|EOSI|V5|FY09","40","2","EOSI","V5","FY09",514361.18,"MRS",41087.717881944445]
["402|EOSO|V5|FY09","40","2","EOSO","V5","FY09",33057288.494999997,"MRS",41087.717881944445]
["402|EOSP|V5|FY09","40","2","EOSP","V5","FY09",50356.6,"MRS",41087.717881944445]
["402|EOSR|V5|FY09","40","2","EOSR","V5","FY09",-122.15,"MRS",41087.717881944445]
["402|EOSS|V5|FY09","40","2","EOSS","V5","FY09",4701146.32,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
["402|EOSU|V5|FY09","40","2","EOSU","V5","FY09",186694.21,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
["402|ETAX|V5|FY09","40","2","ETAX","V5","FY09",14510742.073170731,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367}]
["402|RcCA|V5|FY09","40","2","RcCA","V5","FY09",-20565869,"MRS",41087.717881944445]
["402|RCDC|V5|FY09","40","2","RCDC","V5","FY09",-32456933.509999998,"MRS",41087.717881944445]
["402|RCSU|V5|FY09","40","2","RCSU","V5","FY09",-1246030.1400000001,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$168","v":0.83871939111753335}]
["402|RFIN|V5|FY09","40","2","RFIN","V5","FY09",-300000,"MRS",41087.717881944445]
["402|ROOI|V5|FY09","40","2","ROOI","V5","FY09",-1486196.019999984,"MRS",41087.717881944445]
["402|RuNf|V5|FY09","40","2","RuNf","V5","FY09",-75000443.379999995,"MRS",41087.717881944445]
["402|RuRf|V5|FY09","40","2","RuRf","V5","FY09",-151638499.28,"MRS",41087.717881944445]
["402|RuRW|V5|FY09","40","2","RuRW","V5","FY09",-359155.49,"MRS",41087.717881944445]
["402|RuTW|V5|FY09","40","2","RuTW","V5","FY09",-16517650.820000002,"MRS",41087.717881944445]
["404|EDEP|V5|FY09","40","4","EDEP","V5","FY09",151963.92000000001,"MRS",41087.717881944445]
["404|EfFo|V5|FY09","40","4","EfFo","V5","FY09",59518.6,"MRS",41087.717881944445]
["404|EOLA|V5|FY09","40","4","EOLA","V5","FY09",3556960.16,"MRS",41087.717881944445]
["404|EoLC|V5|FY09","40","4","EoLC","V5","FY09",-2207.0300000000002,"MRS",41087.717881944445,null,null,null,null,null,null,null,{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$151","v":0.85548729216857367},{"$f":"Allocation!$K$154","v":0.90865947665699898},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$160","v":1},{"$f":"Allocation!$K$163","v":1}]
["404|EoLE|V5|FY09","40","4","EoLE","V5","FY09",2384564.12,"MRS",41087.717881944445]
["404|EOSC|V5|FY09","40","4","EOSC","V5","FY09",13039.86,"MRS",41087.717881944445]
["404|EOSO|V5|FY09","40","4","EOSO","V5","FY09",7022622.3399999999,"MRS",41087.717881944445]
["404|EOSP|V5|FY09","40","4","EOSP","V5","FY09",-1.4432899320127035E-15,"MRS",41087.717881944445]
["404|EOSR|V5|FY09","40","4","EOSR","V5","FY09",-10,"MRS",41087.717881944445]
["404|EOSU|V5|FY09","40","4","EOSU","V5","FY09",4800,"MRS",41087.717881944445]
["404|ETAX|V5|FY09","40","4","ETAX","V5","FY09",453629.68292682926,"MRS",41087.717881944445]
["404|RoOI|V5|FY09","40","4","RoOI","V5","FY09",-15725814.830000004,"MRS",41087.717881944445]
["401|KSEI|V5|FY09","40","1","KSEI","V5","FY09",38472.462712774395,"AM1",41088.360590277778]
["401|KSED|V5|FY09","40","1","KSED","V5","FY09",-1571217.3961351919,"AM1",41088.360590277778]
["401|KSEX|V5|FY09","40","1","KSEX","V5","FY09",-191471.69975240939,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
["401|KSTO|V5|FY09","40","1","KSTO","V5","FY09",1069179.4487339156,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
["401|KSTD|V5|FY09","40","1","KSTD","V5","FY09",-870131.21212121216,"AM1",41088.360590277778]
["402|KDEO|V5|FY09","40","2","KDEO","V5","FY09",1483893710.8047175,"AM1",41088.360590277778]
["402|KDEI|V5|FY09","40","2","KDEI","V5","FY09",29902755.438171472,"AM1",41088.360590277778]
["402|KDED|V5|FY09","40","2","KDED","V5","FY09",-46197224.374001212,"AM1",41088.360590277778]
["402|KDEX|V5|FY09","40","2","KDEX","V5","FY09",-4755877.7922877111,"AM1",41088.360590277778]
["402|KDEA|V5|FY09","40","2","KDEA","V5","FY09",22488122.207712289,"AM1",41088.360590277778]
["402|KDTO|V5|FY09","40","2","KDTO","V5","FY09",1484295398.6091638,"AM1",41088.360590277778]
["402|KDTD|V5|FY09","40","2","KDTD","V5","FY09",-41234919.191750579,"AM1",41088.360590277778]
["402|KPEO|V5|FY09","40","2","KPEO","V5","FY09",114435768.73156652,"AM1",41088.360590277778]
["402|KPEI|V5|FY09","40","2","KPEI","V5","FY09",2401872.5600815713,"AM1",41088.360590277778]
["402|KPED|V5|FY09","40","2","KPED","V5","FY09",-7904399.3643047316,"AM1",41088.360590277778]
["402|KPEX|V5|FY09","40","2","KPEX","V5","FY09",-985281.45497594005,"AM1",41088.360590277778]
["402|KPEA|V5|FY09","40","2","KPEA","V5","FY09",11315718.54502406,"AM1",41088.360590277778]
["402|KPTO|V5|FY09","40","2","KPTO","V5","FY09",89103010.153308734,"AM1",41088.360590277778]
["402|KPTD|V5|FY09","40","2","KPTD","V5","FY09",-6026981.5615621852,"AM1",41088.360590277778]
["402|KSEO|V5|FY09","40","2","KSEO","V5","FY09",2066497.9752640929,"AM1",41088.360590277778]
["402|KSEI|V5|FY09","40","2","KSEI","V5","FY09",41329.959505281855,"AM1",41088.360590277778]
["402|KSED|V5|FY09","40","2","KSED","V5","FY09",-2071275.6170044758,"AM1",41088.360590277778]
["402|KSEX|V5|FY09","40","2","KSEX","V5","FY09",-252303.8543612478,"AM1",41088.360590277778]
["402|KSTO|V5|FY09","40","2","KSTO","V5","FY09",1202606.0399977039,"AM1",41088.360590277778]
["402|KSTD|V5|FY09","40","2","KSTD","V5","FY09",-1181985.8168380954,"AM1",41088.360590277778]
["402|KTEO|V5|FY09","40","2","KTEO","V5","FY09",427076374.29334605,"AM1",41088.360590277778]
["402|KTEI|V5|FY09","40","2","KTEI","V5","FY09",8730357.6666529421,"AM1",41088.360590277778]
["402|KTED|V5|FY09","40","2","KTED","V5","FY09",-27847376.294508446,"AM1",41088.360590277778]
["402|KTEX|V5|FY09","40","2","KTEX","V5","FY09",-368981.92139787233,"AM1",41088.360590277778]
["402|KTEA|V5|FY09","40","2","KTEA","V5","FY09",18883018.078602131,"AM1",41088.360590277778]
["402|KTTO|V5|FY09","40","2","KTTO","V5","FY09",361325240.17650282,"AM1",41088.360590277778]
["402|KTTD|V5|FY09","40","2","KTTD","V5","FY09",-20034877.719019067,"AM1",41088.360590277778]
["401|KBEO|V5|FY09","40","1","KBEO","V5","FY09",689418.16152868723,"AM1",41088.360590277778]
["401|KBED|V5|FY09","40","1","KBED","V5","FY09",-24291.509792598525,"AM1",41088.360590277778]
["401|KBEX|V5|FY09","40","1","KBEX","V5","FY09",-3272.691833457427,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
["401|KBEI|V5|FY09","40","1","KBEI","V5","FY09",13788.363230573745,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
["401|KBTO|V5|FY09","40","1","KBTO","V5","FY09",58556.91226830161,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$154","v":0.90865947665699898}]
["401|KBTD|V5|FY09","40","1","KBTD","V5","FY09",-3946.3680146043807,"AM1",41088.360590277778]
["401|KEEO|V5|FY09","40","1","KEEO","V5","FY09",894171.44910961413,"AM1",41088.360590277778]
["401|KEED|V5|FY09","40","1","KEED","V5","FY09",-272054.14643191989,"AM1",41088.360590277778]
["401|KEEA|V5|FY09","40","1","KEEA","V5","FY09",239251.29595610287,"AM1",41088.360590277778]
["401|KEEX|V5|FY09","40","1","KEEX","V5","FY09",-153708.85907418057,"AM1",41088.360590277778]
["401|KEEI|V5|FY09","40","1","KEEI","V5","FY09",20275.941941753314,"AM1",41088.360590277778]
["401|KETO|V5|FY09","40","1","KETO","V5","FY09",680014.94637297408,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
["401|KETD|V5|FY09","40","1","KETD","V5","FY09",-166802.34467860596,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
["401|KLEO|V5|FY09","40","1","KLEO","V5","FY09",5657655.238857259,"AM1",41088.360590277778]
["401|KLEI|V5|FY09","40","1","KLEI","V5","FY09",113153.10477714518,"AM1",41088.360590277778]
["401|KCEO|V5|FY09","40","1","KCEO","V5","FY09",1653045.6168091076,"AM1",41088.360590277778]
["401|KCED|V5|FY09","40","1","KCED","V5","FY09",-505834.17429336335,"AM1",41088.360590277778]
["401|KCEA|V5|FY09","40","1","KCEA","V5","FY09",438943.58166916674,"AM1",41088.360590277778]
["401|KCEI|V5|FY09","40","1","KCEI","V5","FY09",37450.348152873812,"AM1",41088.360590277778]
["401|KCTO|V5|FY09","40","1","KCTO","V5","FY09",1213576.1111404379,"AM1",41088.360590277778]
["401|KCTD|V5|FY09","40","1","KCTD","V5","FY09",-689373.01199458877,"AM1",41088.360590277778]
["401|KIEO|V5|FY09","40","1","KIEO","V5","FY09",121212.57387861186,"AM1",41088.360590277778]
["401|KIED|V5|FY09","40","1","KIED","V5","FY09",-70559.922595853524,"AM1",41088.360590277778]
["401|KIEI|V5|FY09","40","1","KIEI","V5","FY09",2424.251477572237,"AM1",41088.360590277778]
["402|KBEO|V5|FY09","40","2","KBEO","V5","FY09",5192771.2156149996,"AM1",41088.360590277778]
["402|KBED|V5|FY09","40","2","KBED","V5","FY09",-182966.24584872747,"AM1",41088.360590277778]
["402|KBEX|V5|FY09","40","2","KBEX","V5","FY09",-24650.264380435616,"AM1",41088.360590277778]
["402|KBEI|V5|FY09","40","2","KBEI","V5","FY09",103855.42431230001,"AM1",41088.360590277778]
["402|KBTO|V5|FY09","40","2","KBTO","V5","FY09",441056.91649882181,"AM1",41088.360590277778]
["402|KBTD|V5|FY09","40","2","KBTD","V5","FY09",-29724.465318728955,"AM1",41088.360590277778]
["402|KEEO|V5|FY09","40","2","KEEO","V5","FY09",805609.21296134486,"AM1",41088.360590277778]
["402|KEED|V5|FY09","40","2","KEED","V5","FY09",-245108.84015378807,"AM1",41088.360590277778]
["402|KEEA|V5|FY09","40","2","KEEA","V5","FY09",215554.91223423075,"AM1",41088.360590277778]
["402|KEEX|V5|FY09","40","2","KEEX","V5","FY09",-138484.9327354859,"AM1",41088.360590277778]
["402|KEEI|V5|FY09","40","2","KEEI","V5","FY09",18267.733381569207,"AM1",41088.360590277778]
["402|KETO|V5|FY09","40","2","KETO","V5","FY09",612663.60751619819,"AM1",41088.360590277778]
["402|KETD|V5|FY09","40","2","KETD","V5","FY09",-150281.5883357127,"AM1",41088.360590277778]
["402|KLEO|V5|FY09","40","2","KLEO","V5","FY09",48401693.33989346,"AM1",41088.360590277778]
["402|KLEX|V5|FY09","40","2","KLEX","V5","FY09",-7443462.3278749157,"AM1",41088.360590277778]
["402|KLEI|V5|FY09","40","2","KLEI","V5","FY09",968033.86679786933,"AM1",41088.360590277778]
["402|KCEO|V5|FY09","40","2","KCEO","V5","FY09",1605382.4404397756,"AM1",41088.360590277778]
["402|KCED|V5|FY09","40","2","KCED","V5","FY09",-491249.17844217859,"AM1",41088.360590277778]
["402|KCEA|V5|FY09","40","2","KCEA","V5","FY09",426287.27918329305,"AM1",41088.360590277778]
["402|KCEI|V5|FY09","40","2","KCEI","V5","FY09",36370.521600628439,"AM1",41088.360590277778]
["402|KCTO|V5|FY09","40","2","KCTO","V5","FY09",1178584.4015138459,"AM1",41088.360590277778]
["402|KCTD|V5|FY09","40","2","KCTD","V5","FY09",-669495.93956486275,"AM1",41088.360590277778]
["402|KIEO|V5|FY09","40","2","KIEO","V5","FY09",117717.58485458897,"AM1",41088.360590277778]
["402|KIED|V5|FY09","40","2","KIED","V5","FY09",-68525.429414845945,"AM1",41088.360590277778]
["402|KIEI|V5|FY09","40","2","KIEI","V5","FY09",2354.3516970917799,"AM1",41088.360590277778]
["401|KDTX|V5|FY09","40","1","KDTX","V5","FY09",-5922000,"AM1",41088.360590277778]
["401|KETX|V5|FY09","40","1","KETX","V5","FY09",-154132.96576154357,"AM1",41088.360590277778]
["401|KSTX|V5|FY09","40","1","KSTX","V5","FY09",-192000,"AM1",41088.360590277778]
["402|KDTX|V5|FY09","40","2","KDTX","V5","FY09",-4769000,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
["402|KETX|V5|FY09","40","2","KETX","V5","FY09",-138867.03423845646,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
["402|KPTX|V5|FY09","40","2","KPTX","V5","FY09",-988000,"AM1",41088.360590277778]
["402|KSTX|V5|FY09","40","2","KSTX","V5","FY09",-253000,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$171","v":0.88644842306956373}]
["402|KTTX|V5|FY09","40","2","KTTX","V5","FY09",-370000,"AM1",41088.360590277778]
["401|CD1Q|V5|FY09","40","1","CD1Q","V5","FY09",11340000,"CM2",41088.345868055556]
["401|CD1R|V5|FY09","40","1","CD1R","V5","FY09",28932000,"CM2",41088.345868055556]
["401|CP1G|V5|FY09","40","1","CP1G","V5","FY09",1058000,"CM2",41088.345868055556]
["401|CR1R|V5|FY09","40","1","CR1R","V5","FY09",230000,"CM2",41088.345868055556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
["402|CD2G|V5|FY09","40","2","CD2G","V5","FY09",1640000,"CM2",41088.345868055556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
["402|CD2R|V5|FY09","40","2","CD2R","V5","FY09",3611000,"CM2",41088.345868055556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$157","v":1}]
["402|CD6G|V5|FY09","40","2","CD6G","V5","FY09",1427000,"CM2",41088.345868055556]
["402|CP2G|V5|FY09","40","2","CP2G","V5","FY09",12301000,"CM2",41088.345868055556]
["402|CT2G|V5|FY09","40","2","CT2G","V5","FY09",13777000,"CM2",41088.345868055556]
["402|CT6R|V5|FY09","40","2","CT6R","V5","FY09",5475000,"CM2",41088.345868055556]
["405|CC5G|V5|FY09","40","5","CC5G","V5","FY09",1011000,"CM2",41088.345868055556]
["405|CE5R|V5|FY09","40","5","CE5R","V5","FY09",747000,"CM2",41088.345868055556]
["401|CD1D|V5|FY09","40","1","CD1D","V5","FY09",24643000,"CM2",41088.345868055556]
["402|CD2D|V5|FY09","40","2","CD2D","V5","FY09",20566000,"CM2",41088.345868055556]
["401|KDEO|V5|FY09","40","1","KDEO","V5","FY09",1253861435.9763374,"AM1",41088.360590277778]
["401|KDEI|V5|FY09","40","1","KDEI","V5","FY09",25667321.667134367,"AM1",41088.360590277778]
["401|KDED|V5|FY09","40","1","KDED","V5","FY09",-27870334.059396986,"AM1",41088.360590277778]
["401|KDEX|V5|FY09","40","1","KDEX","V5","FY09",-5905705.2392383777,"AM1",41088.360590277778]
["401|KDEA|V5|FY09","40","1","KDEA","V5","FY09",59009294.760761626,"AM1",41088.360590277778]
["401|KDTO|V5|FY09","40","1","KDTO","V5","FY09",1306205746.7339821,"AM1",41088.360590277778]
["401|KDTD|V5|FY09","40","1","KDTD","V5","FY09",-29280143.447789684,"AM1",41088.360590277778]
["401|KPEO|V5|FY09","40","1","KPEO","V5","FY09",20764040.638799079,"AM1",41088.360590277778]
["401|KPEI|V5|FY09","40","1","KPEI","V5","FY09",425860.8127759815,"AM1",41088.360590277778]
["401|KPED|V5|FY09","40","1","KPED","V5","FY09",-1678232.6196800154,"AM1",41088.360590277778]
["401|KPEA|V5|FY09","40","1","KPEA","V5","FY09",1058000,"AM1",41088.360590277778]
["401|KPTO|V5|FY09","40","1","KPTO","V5","FY09",14895035.115910059,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$151","v":0.85548729216857367}]
["401|KPTD|V5|FY09","40","1","KPTD","V5","FY09",-1118015.1639022564,"AM1",41088.360590277778]
["401|KREO|V5|FY09","40","1","KREO","V5","FY09",47682656.732020684,"AM1",41088.360590277778]
["401|KREI|V5|FY09","40","1","KREI","V5","FY09",955953.13464041357,"AM1",41088.360590277778]
["401|KRED|V5|FY09","40","1","KRED","V5","FY09",-1784468.7532569093,"AM1",41088.360590277778]
["401|KREA|V5|FY09","40","1","KREA","V5","FY09",230000,"AM1",41088.360590277778]
["401|KRTO|V5|FY09","40","1","KRTO","V5","FY09",36684834.08702977,"AM1",41088.360590277778]
["401|KRTD|V5|FY09","40","1","KRTD","V5","FY09",-1319155.1049425108,"AM1",41088.360590277778]
["401|KSEO|V5|FY09","40","1","KSEO","V5","FY09",1923623.1356387197,"AM1",41088.360590277778]
["401|KSEE|V5|FY09","40","1","KSEE","V5","FY09",-191471.69975240939,"AM4",41088.360775462963]
["402|KSEE|V5|FY09","40","2","KSEE","V5","FY09",-36552.31776489882,"AM4",41088.360775462963]
["401|KBEE|V5|FY09","40","1","KBEE","V5","FY09",-3272.691833457427,"AM4",41088.360775462963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
["402|KBEE|V5|FY09","40","2","KBEE","V5","FY09",-24650.264380435616,"AM4",41088.360775462963,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
["402|KLEE|V5|FY09","40","2","KLEE","V5","FY09",-7443462.3278749157,"AM4",41088.360775462963]
["401|KSTE|V5|FY09","40","1","KSTE","V5","FY09",-192000,"AM4",41088.360775462963]
["402|KSTE|V5|FY09","40","2","KSTE","V5","FY09",-20620.223159608486,"AM4",41088.360775462963]
["851|EDEP|V5|FY09","85","1","EDEP","V5","FY09",8614961.5,"MRS",41087.717881944445]
["851|EfDD|V5|FY09","85","1","EfDD","V5","FY09",-279105.37157253339,"MRS",41087.717881944445]
["851|EISH|V5|FY09","85","1","EISH","V5","FY09",1505200.4,"MRS",41087.717881944445]
["851|EOBV|V5|FY09","85","1","EOBV","V5","FY09",11701285.999999996,"MRS",41087.717881944445]
["851|EoLC|V5|FY09","85","1","EoLC","V5","FY09",218941.71957803663,"MRS",41087.717881944445]
["851|EoLE|V5|FY09","85","1","EoLE","V5","FY09",5232582.7663140055,"MRS",41087.717881944445]
["851|EOSE|V5|FY09","85","1","EOSE","V5","FY09",159391.86465440955,"MRS",41087.717881944445]
["851|EOSO|V5|FY09","85","1","EOSO","V5","FY09",5033292.6302406266,"MRS",41087.717881944445]
["851|EOSU|V5|FY09","85","1","EOSU","V5","FY09",671764.36537398526,"MRS",41087.717881944445]
["851|ETAX|V5|FY09","85","1","ETAX","V5","FY09",9519481.1979637295,"MRS",41087.717881944445]
["851|RcCA|V5|FY09","85","1","RcCA","V5","FY09",-7638000,"MRS",41087.717881944445]
["851|RcDC|V5|FY09","85","1","RcDC","V5","FY09",-4159252.5,"MRS",41087.717881944445]
["851|RcSu|V5|FY09","85","1","RcSu","V5","FY09",-261600,"MRS",41087.717881944445]
["851|ROOI|V5|FY09","85","1","ROOI","V5","FY09",-2070356,"MRS",41087.717881944445]
["851|RuNv|V5|FY09","85","1","RuNv","V5","FY09",-11368158,"MRS",41087.717881944445]
["851|RuRf|V5|FY09","85","1","RuRf","V5","FY09",-17365330,"MRS",41087.717881944445]
["851|RuRv|V5|FY09","85","1","RuRv","V5","FY09",-12772635,"MRS",41087.717881944445]
["852|EDEP|V5|FY09","85","2","EDEP","V5","FY09",12610089.5,"MRS",41087.717881944445]
["852|EfDD|V5|FY09","85","2","EfDD","V5","FY09",-389775.62842746661,"MRS",41087.717881944445]
["852|EISH|V5|FY09","85","2","EISH","V5","FY09",2257800.5999999996,"MRS",41087.717881944445]
["852|ELOD|V5|FY09","85","2","ELOD","V5","FY09",-236641,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
["852|EoLC|V5|FY09","85","2","EoLC","V5","FY09",300950.36847721162,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
["852|EoLE|V5|FY09","85","2","EoLE","V5","FY09",7307059.8053189693,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$160","v":1}]
["852|EOSC|V5|FY09","85","2","EOSC","V5","FY09",320000,"MRS",41087.717881944445]
["852|EOSE|V5|FY09","85","2","EOSE","V5","FY09",1142460.1353455905,"MRS",41087.717881944445]
["852|EOSO|V5|FY09","85","2","EOSO","V5","FY09",7710805.0345880929,"MRS",41087.717881944445]
["852|EOSS|V5|FY09","85","2","EOSS","V5","FY09",618880,"MRS",41087.717881944445]
["852|EOSU|V5|FY09","85","2","EOSU","V5","FY09",1076092.8938105418,"MRS",41087.717881944445]
["852|ETAX|V5|FY09","85","2","ETAX","V5","FY09",6176287.7218110198,"MRS",41087.717881944445]
["852|RcCA|V5|FY09","85","2","RcCA","V5","FY09",-4916000,"MRS",41087.717881944445]
["852|RcDC|V5|FY09","85","2","RcDC","V5","FY09",-4164541.5,"MRS",41087.717881944445]
["852|RcSu|V5|FY09","85","2","RcSu","V5","FY09",-327058,"MRS",41087.717881944445]
["852|ROOI|V5|FY09","85","2","ROOI","V5","FY09",-1057361,"MRS",41087.717881944445]
["852|RuRf|V5|FY09","85","2","RuRf","V5","FY09",-32036677,"MRS",41087.717881944445]
["852|RuTW|V5|FY09","85","2","RuTW","V5","FY09",-2749834,"MRS",41087.717881944445]
["854|EoLC|V5|FY09","85","4","EoLC","V5","FY09",11842.710419444527,"MRS",41087.717881944445]
["854|EoLE|V5|FY09","85","4","EoLE","V5","FY09",239514.42836334693,"MRS",41087.717881944445]
["854|EOSO|V5|FY09","85","4","EOSO","V5","FY09",468539.46916403691,"MRS",41087.717881944445]
["854|EOSU|V5|FY09","85","4","EOSU","V5","FY09",23238.74081547268,"MRS",41087.717881944445]
["854|ETAX|V5|FY09","85","4","ETAX","V5","FY09",47932.080225250902,"MRS",41087.717881944445]
["854|ROOI|V5|FY09","85","4","ROOI","V5","FY09",-850969,"MRS",41087.717881944445]
["851|KDEO|V5|FY09","85","1","KDEO","V5","FY09",135079403.30118117,"AM1",41088.360590277778]
["851|KDEI|V5|FY09","85","1","KDEI","V5","FY09",2896216.8123293556,"AM1",41088.360590277778]
["851|KDED|V5|FY09","85","1","KDED","V5","FY09",-4878378.0647030277,"AM1",41088.360590277778]
["851|KDEA|V5|FY09","85","1","KDEA","V5","FY09",19462874.63057325,"AM1",41088.360590277778]
["851|KDTO|V5|FY09","85","1","KDTO","V5","FY09",118402987.90785803,"AM1",41088.360590277778]
["851|KDTD|V5|FY09","85","1","KDTD","V5","FY09",-3290831.9665615209,"AM1",41088.360590277778]
["851|KPEO|V5|FY09","85","1","KPEO","V5","FY09",6189713.2350869915,"AM1",41088.360590277778]
["851|KPEI|V5|FY09","85","1","KPEI","V5","FY09",125233.79926374806,"AM1",41088.360590277778]
["851|KPED|V5|FY09","85","1","KPED","V5","FY09",-240639.33473312604,"AM1",41088.360590277778]
["851|KPEA|V5|FY09","85","1","KPEA","V5","FY09",143953.456200824,"AM1",41088.360590277778]
["851|KPTO|V5|FY09","85","1","KPTO","V5","FY09",6079234.3085136134,"AM1",41088.360590277778]
["851|KPTD|V5|FY09","85","1","KPTD","V5","FY09",-176916.32492655673,"AM1",41088.360590277778]
["851|KREO|V5|FY09","85","1","KREO","V5","FY09",17620445.265496552,"AM1",41088.360590277778]
["851|KREI|V5|FY09","85","1","KREI","V5","FY09",390257.19897122745,"AM1",41088.360590277778]
["851|KRED|V5|FY09","85","1","KRED","V5","FY09",-341475.84369598294,"AM1",41088.360590277778]
["851|KREA|V5|FY09","85","1","KREA","V5","FY09",3784829.36612964,"AM1",41088.360590277778]
["851|KRTO|V5|FY09","85","1","KRTO","V5","FY09",14343308.397741158,"AM1",41088.360590277778]
["851|KRTD|V5|FY09","85","1","KRTD","V5","FY09",-328946.24570183444,"AM1",41088.360590277778]
["851|KSEO|V5|FY09","85","1","KSEO","V5","FY09",348137.2119670125,"AM1",41088.360590277778]
["851|KSEI|V5|FY09","85","1","KSEI","V5","FY09",13064.842072985808,"AM1",41088.360590277778]
["851|KSED|V5|FY09","85","1","KSED","V5","FY09",-60189.842546786371,"AM1",41088.360590277778]
["851|KSEA|V5|FY09","85","1","KSEA","V5","FY09",610209.78336455591,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$174","v":1}]
["851|KSTO|V5|FY09","85","1","KSTO","V5","FY09",445936.37199999997,"AM1",41088.360590277778]
["851|KSTD|V5|FY09","85","1","KSTD","V5","FY09",-69012.314938090814,"AM1",41088.360590277778]
["851|KMEO|V5|FY09","85","1","KMEO","V5","FY09",3138747.3654751913,"AM1",41088.360590277778]
["851|KMEI|V5|FY09","85","1","KMEI","V5","FY09",69145.464946821157,"AM1",41088.360590277778]
["851|KMED|V5|FY09","85","1","KMED","V5","FY09",-505571.65166293224,"AM1",41088.360590277778]
["851|KMEA|V5|FY09","85","1","KMEA","V5","FY09",637051.76373173471,"AM1",41088.360590277778]
["851|KMTO|V5|FY09","85","1","KMTO","V5","FY09",3518393.7165819616,"AM1",41088.360590277778]
["851|KMTD|V5|FY09","85","1","KMTD","V5","FY09",-559471.89870639797,"AM1",41088.360590277778]
["852|KDEO|V5|FY09","85","2","KDEO","V5","FY09",201957955.9005968,"AM1",41088.360590277778]
["852|KDEI|V5|FY09","85","2","KDEI","V5","FY09",4157206.8394903764,"AM1",41088.360590277778]
["852|KDED|V5|FY09","85","2","KDED","V5","FY09",-7051919.2148799868,"AM1",41088.360590277778]
["852|KDEA|V5|FY09","85","2","KDEA","V5","FY09",11804772.14784394,"AM1",41088.360590277778]
["852|KDTO|V5|FY09","85","2","KDTO","V5","FY09",135155363.75630119,"AM1",41088.360590277778]
["852|KDTD|V5|FY09","85","2","KDTD","V5","FY09",-3143946.8009169959,"AM1",41088.360590277778]
["852|KPEO|V5|FY09","85","2","KPEO","V5","FY09",11490760.452146683,"AM1",41088.360590277778]
["852|KPEI|V5|FY09","85","2","KPEI","V5","FY09",251229.07852958667,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
["852|KPED|V5|FY09","85","2","KPED","V5","FY09",-355709.96167548501,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
["852|KPEA|V5|FY09","85","2","KPEA","V5","FY09",2141386.9486653004,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$163","v":1}]
["852|KPTO|V5|FY09","85","2","KPTO","V5","FY09",8480557.6438274458,"AM1",41088.360590277778]
["852|KPTD|V5|FY09","85","2","KPTD","V5","FY09",-358599.62044493703,"AM1",41088.360590277778]
["852|KSEO|V5|FY09","85","2","KSEO","V5","FY09",496270.19638741901,"AM1",41088.360590277778]
["852|KSEI|V5|FY09","85","2","KSEI","V5","FY09",17965.923927748383,"AM1",41088.360590277778]
["852|KSED|V5|FY09","85","2","KSED","V5","FY09",-97229.23325994167,"AM1",41088.360590277778]
["852|KSEA|V5|FY09","85","2","KSEA","V5","FY09",804052.00000000012,"AM1",41088.360590277778]
["852|KSTO|V5|FY09","85","2","KSTO","V5","FY09",544393.10026666673,"AM1",41088.360590277778]
["852|KSTD|V5|FY09","85","2","KSTD","V5","FY09",-82057.138253881276,"AM1",41088.360590277778]
["852|KTEO|V5|FY09","85","2","KTEO","V5","FY09",45538037.608128607,"AM1",41088.360590277778]
["852|KTEI|V5|FY09","85","2","KTEI","V5","FY09",974149.04119747982,"AM1",41088.360590277778]
["852|KTED|V5|FY09","85","2","KTED","V5","FY09",-1463463.1984713683,"AM1",41088.360590277778]
["852|KTEA|V5|FY09","85","2","KTEA","V5","FY09",6338828.9034907604,"AM1",41088.360590277778]
["852|KTTO|V5|FY09","85","2","KTTO","V5","FY09",32482061.085209642,"AM1",41088.360590277778]
["852|KTTD|V5|FY09","85","2","KTTD","V5","FY09",-1707459.2870155522,"AM1",41088.360590277778]
["852|KREO|V5|FY09","85","2","KREO","V5","FY09",1505934.3373763137,"AM1",41088.360590277778]
["852|KREI|V5|FY09","85","2","KREI","V5","FY09",30118.686747526277,"AM1",41088.360590277778]
["852|KRED|V5|FY09","85","2","KRED","V5","FY09",-106166.28399514387,"AM1",41088.360590277778]
["852|KRTO|V5|FY09","85","2","KRTO","V5","FY09",2182809.3394899331,"AM1",41088.360590277778]
["852|KRTD|V5|FY09","85","2","KRTD","V5","FY09",-88315.360797021262,"AM1",41088.360590277778]
["851|KBEO|V5|FY09","85","1","KBEO","V5","FY09",14889.258786756083,"AM1",41088.360590277778]
["851|KBED|V5|FY09","85","1","KBED","V5","FY09",-1323.678138734098,"AM1",41088.360590277778]
["851|KBEI|V5|FY09","85","1","KBEI","V5","FY09",297.7851757351217,"AM1",41088.360590277778]
["851|KBTO|V5|FY09","85","1","KBTO","V5","FY09",1613.4052579165514,"AM1",41088.360590277778]
["851|KBTD|V5|FY09","85","1","KBTD","V5","FY09",-806.70262895827568,"AM1",41088.360590277778]
["851|KEEO|V5|FY09","85","1","KEEO","V5","FY09",174666.37112509267,"AM1",41088.360590277778]
["851|KEED|V5|FY09","85","1","KEED","V5","FY09",-37757.616060720844,"AM1",41088.360590277778]
["851|KEEA|V5|FY09","85","1","KEEA","V5","FY09",30021.117541620242,"AM1",41088.360590277778]
["851|KEEX|V5|FY09","85","1","KEEX","V5","FY09",-245.87456037879068,"AM1",41088.360590277778]
["851|KEEI|V5|FY09","85","1","KEEI","V5","FY09",3793.5385979180564,"AM1",41088.360590277778]
["851|KETO|V5|FY09","85","1","KETO","V5","FY09",359126.15174190491,"AM1",41088.360590277778]
["851|KETD|V5|FY09","85","1","KETD","V5","FY09",-96268.072810264246,"AM1",41088.360590277778]
["851|KLEO|V5|FY09","85","1","KLEO","V5","FY09",1600473.9896329739,"AM1",41088.360590277778]
["851|KLEI|V5|FY09","85","1","KLEI","V5","FY09",32009.479792659477,"AM1",41088.360590277778]
["851|KCEO|V5|FY09","85","1","KCEO","V5","FY09",246795.54763279759,"AM1",41088.360590277778]
["851|KCED|V5|FY09","85","1","KCED","V5","FY09",-75519.768351638137,"AM1",41088.360590277778]
["851|KCEA|V5|FY09","85","1","KCEA","V5","FY09",65533.171327148804,"AM1",41088.360590277778]
["851|KCEI|V5|FY09","85","1","KCEI","V5","FY09",5591.2426659274397,"AM1",41088.360590277778]
["851|KCTO|V5|FY09","85","1","KCTO","V5","FY09",181183.85717698667,"AM1",41088.360590277778]
["851|KCTD|V5|FY09","85","1","KCTD","V5","FY09",-102921.65460435847,"AM1",41088.360590277778]
["851|KIEO|V5|FY09","85","1","KIEO","V5","FY09",18096.732023704029,"AM1",41088.360590277778]
["851|KIED|V5|FY09","85","1","KIED","V5","FY09",-10534.418748579774,"AM1",41088.360590277778]
["851|KIEI|V5|FY09","85","1","KIEI","V5","FY09",361.93464047408054,"AM1",41088.360590277778]
["852|KBEO|V5|FY09","85","2","KBEO","V5","FY09",23962.591475086334,"AM1",41088.360590277778]
["852|KBED|V5|FY09","85","2","KBED","V5","FY09",-2130.3114505069593,"AM1",41088.360590277778]
["852|KBEI|V5|FY09","85","2","KBEI","V5","FY09",479.25182950172672,"AM1",41088.360590277778]
["852|KBTO|V5|FY09","85","2","KBTO","V5","FY09",2596.5947420834482,"AM1",41088.360590277778]
["852|KBTD|V5|FY09","85","2","KBTD","V5","FY09",-1298.2973710417241,"AM1",41088.360590277778]
["852|KEEO|V5|FY09","85","2","KEEO","V5","FY09",281105.92714187724,"AM1",41088.360590277778]
["852|KEED|V5|FY09","85","2","KEED","V5","FY09",-60766.646727975509,"AM1",41088.360590277778]
["852|KEEA|V5|FY09","85","2","KEEA","V5","FY09",48315.620379657994,"AM1",41088.360590277778]
["852|KEEX|V5|FY09","85","2","KEEX","V5","FY09",-395.70751834296323,"AM1",41088.360590277778]
["852|KEEI|V5|FY09","85","2","KEEI","V5","FY09",6105.2747466341261,"AM1",41088.360590277778]
["852|KETO|V5|FY09","85","2","KETO","V5","FY09",577973.24806160002,"AM1",41088.360590277778]
["852|KETD|V5|FY09","85","2","KETD","V5","FY09",-154932.6621213773,"AM1",41088.360590277778]
["852|KLEO|V5|FY09","85","2","KLEO","V5","FY09",2913496.9879954536,"AM1",41088.360590277778]
["852|KLEX|V5|FY09","85","2","KLEX","V5","FY09",-99872.992888095076,"AM1",41088.360590277778]
["852|KLEI|V5|FY09","85","2","KLEI","V5","FY09",58269.939759909081,"AM1",41088.360590277778]
["852|KCEO|V5|FY09","85","2","KCEO","V5","FY09",169131.28265106503,"AM1",41088.360590277778]
["852|KCED|V5|FY09","85","2","KCED","V5","FY09",-51754.399175094542,"AM1",41088.360590277778]
["852|KCEA|V5|FY09","85","2","KCEA","V5","FY09",44910.491413094358,"AM1",41088.360590277778]
["852|KCEI|V5|FY09","85","2","KCEI","V5","FY09",3831.7305671522436,"AM1",41088.360590277778]
["852|KCTO|V5|FY09","85","2","KCTO","V5","FY09",124166.98134929704,"AM1",41088.360590277778]
["852|KCTD|V5|FY09","85","2","KCTD","V5","FY09",-70533.16651281323,"AM1",41088.360590277778]
["852|KIEO|V5|FY09","85","2","KIEO","V5","FY09",12401.858657173419,"AM1",41088.360590277778]
["852|KIED|V5|FY09","85","2","KIED","V5","FY09",-7219.3350812863182,"AM1",41088.360590277778]
["852|KIEI|V5|FY09","85","2","KIEI","V5","FY09",248.03717314346838,"AM1",41088.360590277778]
["851|CD1G|V5|FY09","85","1","CD1G","V5","FY09",6209476.6305732504,"CM2",41088.345868055556]
["851|CD1Q|V5|FY09","85","1","CD1Q","V5","FY09",4152000,"CM2",41088.345868055556]
["851|CD1R|V5|FY09","85","1","CD1R","V5","FY09",1658000,"CM2",41088.345868055556]
["851|CM1R|V5|FY09","85","1","CM1R","V5","FY09",442051.76373173471,"CM2",41088.345868055556]
["851|CP1G|V5|FY09","85","1","CP1G","V5","FY09",71976.728100412001,"CM2",41088.345868055556]
["851|CP1R|V5|FY09","85","1","CP1R","V5","FY09",71976.728100412001,"CM2",41088.345868055556]
["851|CR1G|V5|FY09","85","1","CR1G","V5","FY09",3543829.36612964,"CM2",41088.345868055556]
["851|CR1R|V5|FY09","85","1","CR1R","V5","FY09",241000,"CM2",41088.345868055556]
["851|CS1R|V5|FY09","85","1","CS1R","V5","FY09",610209.78336455591,"CM2",41088.345868055556]
["852|CD2G|V5|FY09","85","2","CD2G","V5","FY09",3402772.1478439397,"CM2",41088.345868055556]
["852|CD2R|V5|FY09","85","2","CD2R","V5","FY09",3520000,"CM2",41088.345868055556]
["852|CD6Q|V5|FY09","85","2","CD6Q","V5","FY09",92000,"CM2",41088.345868055556]
["852|CP2G|V5|FY09","85","2","CP2G","V5","FY09",488386.94866530021,"CM2",41088.345868055556]
["852|CP2R|V5|FY09","85","2","CP2R","V5","FY09",1653000,"CM2",41088.345868055556]
["852|CS2R|V5|FY09","85","2","CS2R","V5","FY09",804052.00000000012,"CM2",41088.345868055556]
["852|CT2G|V5|FY09","85","2","CT2G","V5","FY09",6017828.9034907604,"CM2",41088.345868055556]
["852|CT2R|V5|FY09","85","2","CT2R","V5","FY09",195000,"CM2",41088.345868055556]
["855|CE5R|V5|FY09","85","5","CE5R","V5","FY09",78978.319999999992,"CM2",41088.345868055556]
["851|CD1D|V5|FY09","85","1","CD1D","V5","FY09",7443398,"CM2",41088.345868055556]
["851|CM1D|V5|FY09","85","1","CM1D","V5","FY09",195000,"CM2",41088.345868055556]
["852|CD2D|V5|FY09","85","2","CD2D","V5","FY09",4790000,"CM2",41088.345868055556,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$177","v":1}]
["852|CT6D|V5|FY09","85","2","CT6D","V5","FY09",126000,"CM2",41088.345868055556]
["852|KLEE|V5|FY09","85","2","KLEE","V5","FY09",-99872.992888095076,"AM4",41088.360775462963]
["861|EDEP|V5|FY09","86","1","EDEP","V5","FY09",1077123.32,"MRS",41087.717881944445]
["861|EISH|V5|FY09","86","1","EISH","V5","FY09",7703.39,"MRS",41087.717881944445]
["861|EOBV|V5|FY09","86","1","EOBV","V5","FY09",1114235.42,"MRS",41087.717881944445]
["861|EOLA|V5|FY09","86","1","EOLA","V5","FY09",1058233,"MRS",41087.717881944445]
["861|EOLE|V5|FY09","86","1","EOLE","V5","FY09",1819109.93,"MRS",41087.717881944445]
["861|EOSO|V5|FY09","86","1","EOSO","V5","FY09",1287908.32,"MRS",41087.717881944445]
["861|RcCA|V5|FY09","86","1","RcCA","V5","FY09",-760554,"MRS",41087.717881944445]
["861|RcDC|V5|FY09","86","1","RcDC","V5","FY09",-2077591.46,"MRS",41087.717881944445]
["861|RcSu|V5|FY09","86","1","RcSu","V5","FY09",-41400,"MRS",41087.717881944445]
["861|ROOI|V5|FY09","86","1","ROOI","V5","FY09",-420255.39,"MRS",41087.717881944445]
["861|RuRf|V5|FY09","86","1","RuRf","V5","FY09",-4519638.3,"MRS",41087.717881944445]
["861|RuRv|V5|FY09","86","1","RuRv","V5","FY09",-1463512.81,"MRS",41087.717881944445]
["862|EDEP|V5|FY09","86","2","EDEP","V5","FY09",798401.21,"MRS",41087.717881944445]
["862|EISH|V5|FY09","86","2","EISH","V5","FY09",38998.82,"MRS",41087.717881944445]
["862|EOLA|V5|FY09","86","2","EOLA","V5","FY09",340004,"MRS",41087.717881944445]
["862|EOLE|V5|FY09","86","2","EOLE","V5","FY09",731416.09,"MRS",41087.717881944445]
["862|EOSO|V5|FY09","86","2","EOSO","V5","FY09",327813.56,"MRS",41087.717881944445]
["862|RcCA|V5|FY09","86","2","RcCA","V5","FY09",-689735.84,"MRS",41087.717881944445]
["862|RcDC|V5|FY09","86","2","RcDC","V5","FY09",-258819.28,"MRS",41087.717881944445]
["862|ROOI|V5|FY09","86","2","ROOI","V5","FY09",-116284.12,"MRS",41087.717881944445]
["862|RuRf|V5|FY09","86","2","RuRf","V5","FY09",-1847673.6300000001,"MRS",41087.717881944445]
["861|KDEO|V5|FY09","86","1","KDEO","V5","FY09",12778784.597603098,"AM1",41088.360590277778]
["861|KDEI|V5|FY09","86","1","KDEI","V5","FY09",277794.75565206195,"AM1",41088.360590277778]
["861|KDED|V5|FY09","86","1","KDED","V5","FY09",-333835.91610980139,"AM1",41088.360590277778]
["861|KDEA|V5|FY09","86","1","KDEA","V5","FY09",2221906.37,"AM1",41088.360590277778]
["861|KDTO|V5|FY09","86","1","KDTO","V5","FY09",21252207.683772791,"AM1",41088.360590277778]
["861|KDTD|V5|FY09","86","1","KDTD","V5","FY09",-368598.65788738168,"AM1",41088.360590277778]
["861|KPEO|V5|FY09","86","1","KPEO","V5","FY09",1259870.3947055289,"AM1",41088.360590277778]
["861|KPEI|V5|FY09","86","1","KPEI","V5","FY09",25197.40789411058,"AM1",41088.360590277778]
["861|KPED|V5|FY09","86","1","KPED","V5","FY09",-52120.641693918027,"AM1",41088.360590277778]
["861|KPTO|V5|FY09","86","1","KPTO","V5","FY09",3140866.0896230671,"AM1",41088.360590277778]
["861|KPTD|V5|FY09","86","1","KPTD","V5","FY09",-99445.790474281821,"AM1",41088.360590277778]
["861|KREO|V5|FY09","86","1","KREO","V5","FY09",9155391.1702107172,"AM1",41088.360590277778]
["861|KREI|V5|FY09","86","1","KREI","V5","FY09",183107.82340421437,"AM1",41088.360590277778]
["861|KRED|V5|FY09","86","1","KRED","V5","FY09",-216261.70874540752,"AM1",41088.360590277778]
["861|KRTO|V5|FY09","86","1","KRTO","V5","FY09",11830389.112418253,"AM1",41088.360590277778]
["861|KRTD|V5|FY09","86","1","KRTD","V5","FY09",-221381.92067257504,"AM1",41088.360590277778]
["861|KSEO|V5|FY09","86","1","KSEO","V5","FY09",1616.4872817690775,"AM1",41088.360590277778]
["861|KSEI|V5|FY09","86","1","KSEI","V5","FY09",32.329745635381556,"AM1",41088.360590277778]
["861|KSED|V5|FY09","86","1","KSED","V5","FY09",-166.07177782497058,"AM1",41088.360590277778]
["861|KMEO|V5|FY09","86","1","KMEO","V5","FY09",1121190.7404731691,"AM1",41088.360590277778]
["861|KMEI|V5|FY09","86","1","KMEI","V5","FY09",22423.814809463383,"AM1",41088.360590277778]
["861|KMED|V5|FY09","86","1","KMED","V5","FY09",-59276.402495207694,"AM1",41088.360590277778]
["861|KMTO|V5|FY09","86","1","KMTO","V5","FY09",530471.34676114516,"AM1",41088.360590277778]
["861|KMTD|V5|FY09","86","1","KMTD","V5","FY09",-72562.898657143407,"AM1",41088.360590277778]
["862|KDEO|V5|FY09","86","2","KDEO","V5","FY09",4647822.8648071699,"AM1",41088.360590277778]
["862|KDEI|V5|FY09","86","2","KDEI","V5","FY09",100209.9225961434,"AM1",41088.360590277778]
["862|KDED|V5|FY09","86","2","KDED","V5","FY09",-399997.11020708841,"AM1",41088.360590277778]
["862|KDEA|V5|FY09","86","2","KDEA","V5","FY09",725346.53,"AM1",41088.360590277778]
["862|KDTO|V5|FY09","86","2","KDTO","V5","FY09",11375664.803943569,"AM1",41088.360590277778]
["862|KDTD|V5|FY09","86","2","KDTD","V5","FY09",-234923.56262629884,"AM1",41088.360590277778]
["862|KPEO|V5|FY09","86","2","KPEO","V5","FY09",697410.06978636573,"AM1",41088.360590277778]
["862|KPEI|V5|FY09","86","2","KPEI","V5","FY09",14926.744395727315,"AM1",41088.360590277778]
["862|KPED|V5|FY09","86","2","KPED","V5","FY09",-35317.868217590891,"AM1",41088.360590277778]
["862|KPEA|V5|FY09","86","2","KPEA","V5","FY09",97854.3,"AM1",41088.360590277778]
["862|KPTO|V5|FY09","86","2","KPTO","V5","FY09",1187456.1716343802,"AM1",41088.360590277778]
["862|KPTD|V5|FY09","86","2","KPTD","V5","FY09",-59127.715588792831,"AM1",41088.360590277778]
["862|KTEO|V5|FY09","86","2","KTEO","V5","FY09",2207602.3985220799,"AM1",41088.360590277778]
["862|KTEI|V5|FY09","86","2","KTEI","V5","FY09",44345.209470441601,"AM1",41088.360590277778]
["862|KTED|V5|FY09","86","2","KTED","V5","FY09",-96303.226858637005,"AM1",41088.360590277778]
["862|KTEA|V5|FY09","86","2","KTEA","V5","FY09",19316.150000000001,"AM1",41088.360590277778]
["862|KTTO|V5|FY09","86","2","KTTO","V5","FY09",3305399.823208495,"AM1",41088.360590277778]
["862|KTTD|V5|FY09","86","2","KTTD","V5","FY09",-99036.01607203293,"AM1",41088.360590277778]
["861|KLEO|V5|FY09","86","1","KLEO","V5","FY09",213819.75739227512,"AM1",41088.360590277778]
["861|KLEI|V5|FY09","86","1","KLEI","V5","FY09",4276.3951478455019,"AM1",41088.360590277778]
["861|KCEO|V5|FY09","86","1","KCEO","V5","FY09",40266.764591588704,"AM1",41088.360590277778]
["861|KCED|V5|FY09","86","1","KCED","V5","FY09",-12321.683933906603,"AM1",41088.360590277778]
["861|KCEA|V5|FY09","86","1","KCEA","V5","FY09",10692.286826408979,"AM1",41088.360590277778]
["861|KCEI|V5|FY09","86","1","KCEI","V5","FY09",912.25816009586379,"AM1",41088.360590277778]
["861|KCTO|V5|FY09","86","1","KCTO","V5","FY09",29561.666710441903,"AM1",41088.360590277778]
["861|KCTD|V5|FY09","86","1","KCTD","V5","FY09",-16792.531620127775,"AM1",41088.360590277778]
["861|KIEO|V5|FY09","86","1","KIEO","V5","FY09",2952.633689161074,"AM1",41088.360590277778]
["861|KIED|V5|FY09","86","1","KIED","V5","FY09",-1718.778818852194,"AM1",41088.360590277778]
["861|KIEI|V5|FY09","86","1","KIEI","V5","FY09",59.052673783221472,"AM1",41088.360590277778]
["862|KLEO|V5|FY09","86","2","KLEO","V5","FY09",134294.20078950428,"AM1",41088.360590277778]
["862|KLEI|V5|FY09","86","2","KLEI","V5","FY09",2685.8840157900859,"AM1",41088.360590277778]
["862|KCEO|V5|FY09","86","2","KCEO","V5","FY09",17324.298872593656,"AM1",41088.360590277778]
["862|KCED|V5|FY09","86","2","KCED","V5","FY09",-5301.2586744857063,"AM1",41088.360590277778]
["862|KCEA|V5|FY09","86","2","KCEA","V5","FY09",4600.229854347398,"AM1",41088.360590277778]
["862|KCEI|V5|FY09","86","2","KCEI","V5","FY09",392.48827599534701,"AM1",41088.360590277778]
["862|KCTO|V5|FY09","86","2","KCTO","V5","FY09",12718.557213575525,"AM1",41088.360590277778]
["862|KCTD|V5|FY09","86","2","KCTD","V5","FY09",-7224.7879750274924,"AM1",41088.360590277778]
["862|KIEO|V5|FY09","86","2","KIEO","V5","FY09",1270.3356977183214,"AM1",41088.360590277778]
["862|KIED|V5|FY09","86","2","KIED","V5","FY09",-739.4842435366395,"AM1",41088.360590277778]
["862|KIEI|V5|FY09","86","2","KIEI","V5","FY09",25.406713954366428,"AM1",41088.360590277778]
["861|CD1R|V5|FY09","86","1","CD1R","V5","FY09",1461906.37,"CM2",41088.345868055556]
["862|CD2R|V5|FY09","86","2","CD2R","V5","FY09",35346.53,"CM2",41088.345868055556]
["862|CP2R|V5|FY09","86","2","CP2R","V5","FY09",97854.3,"CM2",41088.345868055556]
["862|CT2R|V5|FY09","86","2","CT2R","V5","FY09",19316.150000000001,"CM2",41088.345868055556]
["861|CD1D|V5|FY09","86","1","CD1D","V5","FY09",760000,"CM2",41088.345868055556]
["862|CD2D|V5|FY09","86","2","CD2D","V5","FY09",690000,"CM2",41088.345868055556]
["871|EDEP|V5|FY09","87","1","EDEP","V5","FY09",1001477.5814721079,"MRS",41087.717881944445]
["871|EISH|V5|FY09","87","1","EISH","V5","FY09",-37032.879999999997,"MRS",41087.717881944445]
["871|EOBV|V5|FY09","87","1","EOBV","V5","FY09",1550527.6400000001,"MRS",41087.717881944445]
["871|EoLE|V5|FY09","87","1","EoLE","V5","FY09",439925.94458183739,"MRS",41087.717881944445]
["871|EOSC|V5|FY09","87","1","EOSC","V5","FY09",2095.217092565023,"MRS",41087.717881944445]
["871|EOSE|V5|FY09","87","1","EOSE","V5","FY09",59562.79,"MRS",41087.717881944445]
["871|EOSO|V5|FY09","87","1","EOSO","V5","FY09",1060898.1583650054,"MRS",41087.717881944445]
["871|EOSP|V5|FY09","87","1","EOSP","V5","FY09",8004.7219546370079,"MRS",41087.717881944445]
["871|RcCa|V5|FY09","87","1","RcCa","V5","FY09",-815000,"MRS",41087.717881944445]
["871|RcDC|V5|FY09","87","1","RcDC","V5","FY09",-1815396.6816708993,"MRS",41087.717881944445]
["871|ROOI|V5|FY09","87","1","ROOI","V5","FY09",-730591.96895524999,"MRS",41087.717881944445]
["871|RuRf|V5|FY09","87","1","RuRf","V5","FY09",-2359101.36,"MRS",41087.717881944445]
["871|RuRv|V5|FY09","87","1","RuRv","V5","FY09",-2244758,"MRS",41087.717881944445,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!$K$180","v":1}]
["872|EDEP|V5|FY09","87","2","EDEP","V5","FY09",508772.24852789205,"MRS",41087.717881944445]
["872|EISH|V5|FY09","87","2","EISH","V5","FY09",-21814.66,"MRS",41087.717881944445]
["872|EoLE|V5|FY09","87","2","EoLE","V5","FY09",259143.68541816258,"MRS",41087.717881944445]
["872|EOSC|V5|FY09","87","2","EOSC","V5","FY09",1234.2129074349766,"MRS",41087.717881944445]
["872|EOSE|V5|FY09","87","2","EOSE","V5","FY09",59562.79,"MRS",41087.717881944445]
["872|EOSO|V5|FY09","87","2","EOSO","V5","FY09",601774.69163499423,"MRS",41087.717881944445]
["872|EOSP|V5|FY09","87","2","EOSP","V5","FY09",4715.2780453629912,"MRS",41087.717881944445]
["872|RcCa|V5|FY09","87","2","RcCa","V5","FY09",-687500,"MRS",41087.717881944445]
["872|RcDC|V5|FY09","87","2","RcDC","V5","FY09",-1069381.3183291005,"MRS",41087.717881944445]
["872|RcSu|V5|FY09","87","2","RcSu","V5","FY09",-3935,"MRS",41087.717881944445]
["872|ROOI|V5|FY09","87","2","ROOI","V5","FY09",-256473.08104475,"MRS",41087.717881944445]
["872|RuRf|V5|FY09","87","2","RuRf","V5","FY09",-2328223.7600000002,"MRS",41087.717881944445]
["871|KDEO|V5|FY09","87","1","KDEO","V5","FY09",15817562.139646968,"AM1",41088.360590277778]
["871|KDEI|V5|FY09","87","1","KDEI","V5","FY09",328341.24279293942,"AM1",41088.360590277778]
["871|KDED|V5|FY09","87","1","KDED","V5","FY09",-337031.9015502322,"AM1",41088.360590277778]
["871|KDEA|V5|FY09","87","1","KDEA","V5","FY09",1199000,"AM1",41088.360590277778]
["871|KDTO|V5|FY09","87","1","KDTO","V5","FY09",33345610.883837443,"AM1",41088.360590277778]
["871|KDTD|V5|FY09","87","1","KDTD","V5","FY09",-610029.82181644219,"AM1",41088.360590277778]
["871|KPEO|V5|FY09","87","1","KPEO","V5","FY09",177545.96759116693,"AM1",41088.360590277778]
["871|KPEI|V5|FY09","87","1","KPEI","V5","FY09",3550.9193518233387,"AM1",41088.360590277778]
["871|KPED|V5|FY09","87","1","KPED","V5","FY09",-8395.3681318255403,"AM1",41088.360590277778]
["871|KPTO|V5|FY09","87","1","KPTO","V5","FY09",148307.63820773509,"AM1",41088.360590277778]
["871|KPTD|V5|FY09","87","1","KPTD","V5","FY09",-10703.810530248527,"AM1",41088.360590277778]
["871|KREO|V5|FY09","87","1","KREO","V5","FY09",3906428.7225812711,"AM1",41088.360590277778]
["871|KREI|V5|FY09","87","1","KREI","V5","FY09",78128.57445162542,"AM1",41088.360590277778]
["871|KRED|V5|FY09","87","1","KRED","V5","FY09",-60357.139474318901,"AM1",41088.360590277778]
["871|KRTO|V5|FY09","87","1","KRTO","V5","FY09",4870227.9380689692,"AM1",41088.360590277778]
["871|KRTD|V5|FY09","87","1","KRTD","V5","FY09",-103438.61746203611,"AM1",41088.360590277778]
["871|KSEO|V5|FY09","87","1","KSEO","V5","FY09",95134.645680261237,"AM1",41088.360590277778]
["871|KSEI|V5|FY09","87","1","KSEI","V5","FY09",2362.6929136052249,"AM1",41088.360590277778]
["871|KSED|V5|FY09","87","1","KSED","V5","FY09",-9127.2897549226436,"AM1",41088.360590277778]
["871|KSEA|V5|FY09","87","1","KSEA","V5","FY09",46000,"AM1",41088.360590277778]
["871|KSTO|V5|FY09","87","1","KSTO","V5","FY09",64811.734663663214,"AM1",41088.360590277778]
["871|KSTD|V5|FY09","87","1","KSTD","V5","FY09",-8027.5473018197054,"AM1",41088.360590277778]
["871|KMEI|V5|FY09","87","1","KMEI","V5","FY09",1190,"AM1",41088.360590277778]
["871|KMED|V5|FY09","87","1","KMED","V5","FY09",-4046.0000000000005,"AM1",41088.360590277778]
["871|KMEA|V5|FY09","87","1","KMEA","V5","FY09",119000,"AM1",41088.360590277778]
["871|KMTD|V5|FY09","87","1","KMTD","V5","FY09",-2975,"AM1",41088.360590277778]
["872|KDEO|V5|FY09","87","2","KDEO","V5","FY09",10057648.241421204,"AM1",41088.360590277778]
["872|KDEI|V5|FY09","87","2","KDEI","V5","FY09",209457.60292842408,"AM1",41088.360590277778]
["872|KDED|V5|FY09","87","2","KDED","V5","FY09",-250861.60338110794,"AM1",41088.360590277778]
["872|KDEA|V5|FY09","87","2","KDEA","V5","FY09",830463.80999999994,"AM1",41088.360590277778]
["872|KDTO|V5|FY09","87","2","KDTO","V5","FY09",16009203.232558714,"AM1",41088.360590277778]
["872|KDTD|V5|FY09","87","2","KDTD","V5","FY09",-327536.94710796379,"AM1",41088.360590277778]
["872|KPEO|V5|FY09","87","2","KPEO","V5","FY09",525151.82695507829,"AM1",41088.360590277778]
["872|KPEI|V5|FY09","87","2","KPEI","V5","FY09",10573.036539101566,"AM1",41088.360590277778]
["872|KPED|V5|FY09","87","2","KPED","V5","FY09",-16686.665241927141,"AM1",41088.360590277778]
["872|KPEA|V5|FY09","87","2","KPEA","V5","FY09",7000,"AM1",41088.360590277778]
["872|KPTO|V5|FY09","87","2","KPTO","V5","FY09",622613.56338310824,"AM1",41088.360590277778]
["872|KPTD|V5|FY09","87","2","KPTD","V5","FY09",-18351.638867426376,"AM1",41088.360590277778]
["872|KSEO|V5|FY09","87","2","KSEO","V5","FY09",51256.902254588451,"AM1",41088.360590277778]
["872|KSEI|V5|FY09","87","2","KSEI","V5","FY09",1025.1380450917691,"AM1",41088.360590277778]
["872|KSED|V5|FY09","87","2","KSED","V5","FY09",-3630.739689952657,"AM1",41088.360590277778]
["872|KSTO|V5|FY09","87","2","KSTO","V5","FY09",28622.323338613263,"AM1",41088.360590277778]
["872|KSTD|V5|FY09","87","2","KSTD","V5","FY09",-5934.6519226636347,"AM1",41088.360590277778]
["872|KTEO|V5|FY09","87","2","KTEO","V5","FY09",5541665.8340961449,"AM1",41088.360590277778]
["872|KTEI|V5|FY09","87","2","KTEI","V5","FY09",112283.31668192289,"AM1",41088.360590277778]
["872|KTED|V5|FY09","87","2","KTED","V5","FY09",-185733.78473455523,"AM1",41088.360590277778]
["872|KTEA|V5|FY09","87","2","KTEA","V5","FY09",145000,"AM1",41088.360590277778]
["872|KTTO|V5|FY09","87","2","KTTO","V5","FY09",6049702.2952470304,"AM1",41088.360590277778]
["872|KTTD|V5|FY09","87","2","KTTD","V5","FY09",-193744.29735344605,"AM1",41088.360590277778]
["871|KBEO|V5|FY09","87","1","KBEO","V5","FY09",76885.819230676309,"AM1",41088.360590277778]
["871|KBED|V5|FY09","87","1","KBED","V5","FY09",-1255.1140182911565,"AM1",41088.360590277778]
["871|KBEI|V5|FY09","87","1","KBEI","V5","FY09",1537.7163846135263,"AM1",41088.360590277778]
["871|KBTO|V5|FY09","87","1","KBTO","V5","FY09",198809.73024173061,"AM1",41088.360590277778]
["871|KBTD|V5|FY09","87","1","KBTD","V5","FY09",-3383.7095405311043,"AM1",41088.360590277778]
["871|KEEO|V5|FY09","87","1","KEEO","V5","FY09",86969.976461154583,"AM1",41088.360590277778]
["871|KEED|V5|FY09","87","1","KEED","V5","FY09",-47371.653963078024,"AM1",41088.360590277778]
["871|KEEA|V5|FY09","87","1","KEEA","V5","FY09",103266.36242888097,"AM1",41088.360590277778]
["871|KEEI|V5|FY09","87","1","KEEI","V5","FY09",2772.0631535119014,"AM1",41088.360590277778]
["871|KETO|V5|FY09","87","1","KETO","V5","FY09",188146.47553226619,"AM1",41088.360590277778]
["871|KETD|V5|FY09","87","1","KETD","V5","FY09",-35653.584353132326,"AM1",41088.360590277778]
["871|KLEO|V5|FY09","87","1","KLEO","V5","FY09",361465.10490104754,"AM1",41088.360590277778]
["871|KLEI|V5|FY09","87","1","KLEI","V5","FY09",7229.3020980209512,"AM1",41088.360590277778]
["871|KCEO|V5|FY09","87","1","KCEO","V5","FY09",27900.585320138503,"AM1",41088.360590277778]
["871|KCED|V5|FY09","87","1","KCED","V5","FY09",-8537.6165026567196,"AM1",41088.360590277778]
["871|KCEA|V5|FY09","87","1","KCEA","V5","FY09",7408.6176004796962,"AM1",41088.360590277778]
["871|KCEI|V5|FY09","87","1","KCEI","V5","FY09",632.09788240756689,"AM1",41088.360590277778]
["871|KCTO|V5|FY09","87","1","KCTO","V5","FY09",20483.091021235705,"AM1",41088.360590277778]
["871|KCTD|V5|FY09","87","1","KCTD","V5","FY09",-11635.438455523883,"AM1",41088.360590277778]
["871|KIEO|V5|FY09","87","1","KIEO","V5","FY09",2045.8611214262344,"AM1",41088.360590277778]
["871|KIED|V5|FY09","87","1","KIED","V5","FY09",-1190.9309220202358,"AM1",41088.360590277778]
["871|KIEI|V5|FY09","87","1","KIEI","V5","FY09",40.917222428524681,"AM1",41088.360590277778]
["872|KBEO|V5|FY09","87","2","KBEO","V5","FY09",63087.485487226506,"AM1",41088.360590277778]
["872|KBED|V5|FY09","87","2","KBED","V5","FY09",-1029.8646513239653,"AM1",41088.360590277778]
["872|KBEI|V5|FY09","87","2","KBEI","V5","FY09",1261.7497097445303,"AM1",41088.360590277778]
["872|KBTO|V5|FY09","87","2","KBTO","V5","FY09",163130.28978353346,"AM1",41088.360590277778]
["872|KBTD|V5|FY09","87","2","KBTD","V5","FY09",-2776.4512190575015,"AM1",41088.360590277778]
["872|KEEO|V5|FY09","87","2","KEEO","V5","FY09",71361.886791581477,"AM1",41088.360590277778]
["872|KEED|V5|FY09","87","2","KEED","V5","FY09",-38870.087641717037,"AM1",41088.360590277778]
["872|KEEA|V5|FY09","87","2","KEEA","V5","FY09",84733.637571119049,"AM1",41088.360590277778]
["872|KEEI|V5|FY09","87","2","KEEI","V5","FY09",2274.57411154282,"AM1",41088.360590277778]
["872|KETO|V5|FY09","87","2","KETO","V5","FY09",154380.7188813673,"AM1",41088.360590277778]
["872|KETD|V5|FY09","87","2","KETD","V5","FY09",-29255.004472247416,"AM1",41088.360590277778]
["872|KLEO|V5|FY09","87","2","KLEO","V5","FY09",528835.44690140348,"AM1",41088.360590277778]
["872|KLEI|V5|FY09","87","2","KLEI","V5","FY09",10576.708938028069,"AM1",41088.360590277778]
["872|KCEO|V5|FY09","87","2","KCEO","V5","FY09",16435.176406922667,"AM1",41088.360590277778]
["872|KCED|V5|FY09","87","2","KCED","V5","FY09",-5029.1860083142083,"AM1",41088.360590277778]
["872|KCEA|V5|FY09","87","2","KCEA","V5","FY09",4364.1355834721062,"AM1",41088.360590277778]
["872|KCEI|V5|FY09","87","2","KCEI","V5","FY09",372.34488397317438,"AM1",41088.360590277778]
["872|KCTO|V5|FY09","87","2","KCTO","V5","FY09",12065.811897145943,"AM1",41088.360590277778]
["872|KCTD|V5|FY09","87","2","KCTD","V5","FY09",-6853.9954052647645,"AM1",41088.360590277778]
["872|KIEO|V5|FY09","87","2","KIEO","V5","FY09",1205.1391771496315,"AM1",41088.360590277778]
["872|KIED|V5|FY09","87","2","KIED","V5","FY09",-701.53222834840778,"AM1",41088.360590277778]
["872|KIEI|V5|FY09","87","2","KIEI","V5","FY09",24.102783542992626,"AM1",41088.360590277778]
["871|CD1G|V5|FY09","87","1","CD1G","V5","FY09",226000,"CM2",41088.345868055556]
["871|CD1R|V5|FY09","87","1","CD1R","V5","FY09",158000,"CM2",41088.345868055556]
["871|CM1R|V5|FY09","87","1","CM1R","V5","FY09",119000,"CM2",41088.345868055556]
["871|CS1M|V5|FY09","87","1","CS1M","V5","FY09",46000,"CM2",41088.345868055556]
["872|CD2R|V5|FY09","87","2","CD2R","V5","FY09",142463.81,"CM2",41088.345868055556]
["872|CP2R|V5|FY09","87","2","CP2R","V5","FY09",7000,"CM2",41088.345868055556]
["872|CT2R|V5|FY09","87","2","CT2R","V5","FY09",145000,"CM2",41088.345868055556]
["875|CE5R|V5|FY09","87","5","CE5R","V5","FY09",188000,"CM2",41088.345868055556]
["871|CD1D|V5|FY09","87","1","CD1D","V5","FY09",815000,"CM2",41088.345868055556]
["872|CD2D|V5|FY09","87","2","CD2D","V5","FY09",688000,"CM2",41088.345868055556]
["881|EDEP|V5|FY09","88","1","EDEP","V5","FY09",631838,"MRS",41087.717881944445]
["881|EISH|V5|FY09","88","1","EISH","V5","FY09",-20711.439999999999,"MRS",41087.717881944445]
["881|EOBV|V5|FY09","88","1","EOBV","V5","FY09",1881518.6300000001,"MRS",41087.717881944445]
["881|EOLA|V5|FY09","88","1","EOLA","V5","FY09",299702,"MRS",41087.717881944445]
["881|EoLE|V5|FY09","88","1","EoLE","V5","FY09",180983.71,"MRS",41087.717881944445]
["881|EOSO|V5|FY09","88","1","EOSO","V5","FY09",672939.1,"MRS",41087.717881944445]
["881|RcCA|V5|FY09","88","1","RcCA","V5","FY09",-12662354.1,"MRS",41087.717881944445]
["881|RcDc|V5|FY09","88","1","RcDc","V5","FY09",-2765056.5,"MRS",41087.717881944445]
["881|ROOI|V5|FY09","88","1","ROOI","V5","FY09",-367971.26,"MRS",41087.717881944445]
["881|RuNv|V5|FY09","88","1","RuNv","V5","FY09",-71375.03,"MRS",41087.717881944445]
["881|RuRf|V5|FY09","88","1","RuRf","V5","FY09",-1370754.17,"MRS",41087.717881944445]
["881|RuRv|V5|FY09","88","1","RuRv","V5","FY09",-1842402.11,"MRS",41087.717881944445]
["881|RuRW|V5|FY09","88","1","RuRW","V5","FY09",-128609.56,"MRS",41087.717881944445]
["882|EDEP|V5|FY09","88","2","EDEP","V5","FY09",510236,"MRS",41087.717881944445]
["882|EISH|V5|FY09","88","2","EISH","V5","FY09",-9122.19,"MRS",41087.717881944445]
["882|EOLA|V5|FY09","88","2","EOLA","V5","FY09",158243,"MRS",41087.717881944445]
["882|EoLE|V5|FY09","88","2","EoLE","V5","FY09",8289.82,"MRS",41087.717881944445]
["882|EOSO|V5|FY09","88","2","EOSO","V5","FY09",737289.81,"MRS",41087.717881944445]
["882|RcCA|V5|FY09","88","2","RcCA","V5","FY09",-2433982.0100000002,"MRS",41087.717881944445]
["882|RcDc|V5|FY09","88","2","RcDc","V5","FY09",-1689251.06,"MRS",41087.717881944445]
["882|ROOI|V5|FY09","88","2","ROOI","V5","FY09",-48040.160000000003,"MRS",41087.717881944445]
["882|RuRf|V5|FY09","88","2","RuRf","V5","FY09",-1531556.62,"MRS",41087.717881944445]
["881|KDEO|V5|FY09","88","1","KDEO","V5","FY09",12672147.449850367,"AM1",41088.360590277778]
["881|KDEI|V5|FY09","88","1","KDEI","V5","FY09",270343.31999700732,"AM1",41088.360590277778]
["881|KDED|V5|FY09","88","1","KDED","V5","FY09",-417955.28217977664,"AM1",41088.360590277778]
["881|KDEA|V5|FY09","88","1","KDEA","V5","FY09",1690037.1000000003,"AM1",41088.360590277778]
["881|KDTO|V5|FY09","88","1","KDTO","V5","FY09",11244125.599241229,"AM1",41088.360590277778]
["881|KDTD|V5|FY09","88","1","KDTD","V5","FY09",-200561.63045485696,"AM1",41088.360590277778]
["881|KPEO|V5|FY09","88","1","KPEO","V5","FY09",394043.46080156136,"AM1",41088.360590277778]
["881|KPEI|V5|FY09","88","1","KPEI","V5","FY09",7880.8692160312276,"AM1",41088.360590277778]
["881|KPED|V5|FY09","88","1","KPED","V5","FY09",-17830.38794395691,"AM1",41088.360590277778]
["881|KPTO|V5|FY09","88","1","KPTO","V5","FY09",322453.54301453853,"AM1",41088.360590277778]
["881|KPTD|V5|FY09","88","1","KPTD","V5","FY09",-14292.821331178116,"AM1",41088.360590277778]
["881|KREO|V5|FY09","88","1","KREO","V5","FY09",3716762.1309750122,"AM1",41088.360590277778]
["881|KREI|V5|FY09","88","1","KREI","V5","FY09",74335.242619500248,"AM1",41088.360590277778]
["881|KRED|V5|FY09","88","1","KRED","V5","FY09",-109879.72425403942,"AM1",41088.360590277778]
["881|KRTO|V5|FY09","88","1","KRTO","V5","FY09",2978333.8945760708,"AM1",41088.360590277778]
["881|KRTD|V5|FY09","88","1","KRTD","V5","FY09",-62847.363452845748,"AM1",41088.360590277778]
["882|KDEO|V5|FY09","88","2","KDEO","V5","FY09",6669179.1174192494,"AM1",41088.360590277778]
["882|KDEI|V5|FY09","88","2","KDEI","V5","FY09",157723.58234838501,"AM1",41088.360590277778]
["882|KDED|V5|FY09","88","2","KDED","V5","FY09",-324071.9491765764,"AM1",41088.360590277778]
["882|KDEA|V5|FY09","88","2","KDEA","V5","FY09",2434000,"AM1",41088.360590277778]
["882|KDTO|V5|FY09","88","2","KDTO","V5","FY09",6822496.0616354877,"AM1",41088.360590277778]
["882|KDTD|V5|FY09","88","2","KDTD","V5","FY09",-134289.79871915682,"AM1",41088.360590277778]
["882|KPEO|V5|FY09","88","2","KPEO","V5","FY09",1398811.9122717162,"AM1",41088.360590277778]
["882|KPEI|V5|FY09","88","2","KPEI","V5","FY09",27976.238245434324,"AM1",41088.360590277778]
["882|KPED|V5|FY09","88","2","KPED","V5","FY09",-67990.581961859862,"AM1",41088.360590277778]
["882|KPTO|V5|FY09","88","2","KPTO","V5","FY09",1071590.7441429871,"AM1",41088.360590277778]
["882|KPTD|V5|FY09","88","2","KPTD","V5","FY09",-35767.107648635443,"AM1",41088.360590277778]
["882|KTEO|V5|FY09","88","2","KTEO","V5","FY09",3339317.2958254702,"AM1",41088.360590277778]
["882|KTEI|V5|FY09","88","2","KTEI","V5","FY09",68926.515916509408,"AM1",41088.360590277778]
["882|KTED|V5|FY09","88","2","KTED","V5","FY09",-173413.90837671462,"AM1",41088.360590277778]
["882|KTEA|V5|FY09","88","2","KTEA","V5","FY09",214017,"AM1",41088.360590277778]
["882|KTTO|V5|FY09","88","2","KTTO","V5","FY09",2623032.4154883232,"AM1",41088.360590277778]
["882|KTTD|V5|FY09","88","2","KTTD","V5","FY09",-87411.728340340458,"AM1",41088.360590277778]
["881|KBEO|V5|FY09","88","1","KBEO","V5","FY09",14295.590058571795,"AM1",41088.360590277778]
["881|KBED|V5|FY09","88","1","KBED","V5","FY09",-14581.50185974323,"AM1",41088.360590277778]
["881|KBEI|V5|FY09","88","1","KBEI","V5","FY09",285.91180117143597,"AM1",41088.360590277778]
["881|KBTO|V5|FY09","88","1","KBTO","V5","FY09",9561.1109195738773,"AM1",41088.360590277778]
["881|KBTD|V5|FY09","88","1","KBTD","V5","FY09",-210.22924612316058,"AM1",41088.360590277778]
["881|KEEO|V5|FY09","88","1","KEEO","V5","FY09",198020.95353921427,"AM1",41088.360590277778]
["881|KEED|V5|FY09","88","1","KEED","V5","FY09",-43488.152268309874,"AM1",41088.360590277778]
["881|KEEI|V5|FY09","88","1","KEEI","V5","FY09",3960.4190707842854,"AM1",41088.360590277778]
["881|KETO|V5|FY09","88","1","KETO","V5","FY09",227472.09603086853,"AM1",41088.360590277778]
["881|KETD|V5|FY09","88","1","KETD","V5","FY09",-30713.928875912214,"AM1",41088.360590277778]
["881|KLEO|V5|FY09","88","1","KLEO","V5","FY09",506715.54298796062,"AM1",41088.360590277778]
["881|KLEI|V5|FY09","88","1","KLEI","V5","FY09",10134.310859759213,"AM1",41088.360590277778]
["881|KCEO|V5|FY09","88","1","KCEO","V5","FY09",18815.229120705706,"AM1",41088.360590277778]
["881|KCED|V5|FY09","88","1","KCED","V5","FY09",-5757.485328677215,"AM1",41088.360590277778]
["881|KCEA|V5|FY09","88","1","KCEA","V5","FY09",4996.1259242867527,"AM1",41088.360590277778]
["881|KCEI|V5|FY09","88","1","KCEI","V5","FY09",426.26584165698159,"AM1",41088.360590277778]
["881|KCTO|V5|FY09","88","1","KCTO","V5","FY09",13813.117045492379,"AM1",41088.360590277778]
["881|KCTD|V5|FY09","88","1","KCTD","V5","FY09",-7846.5536815291871,"AM1",41088.360590277778]
["881|KIEO|V5|FY09","88","1","KIEO","V5","FY09",1379.6608675802297,"AM1",41088.360590277778]
["881|KIED|V5|FY09","88","1","KIED","V5","FY09",-803.12430393961358,"AM1",41088.360590277778]
["881|KIEI|V5|FY09","88","1","KIEI","V5","FY09",27.593217351604597,"AM1",41088.360590277778]
["882|KBEO|V5|FY09","88","2","KBEO","V5","FY09",9934.8920895324882,"AM1",41088.360590277778]
["882|KBED|V5|FY09","88","2","KBED","V5","FY09",-10133.589931323137,"AM1",41088.360590277778]
["882|KBEI|V5|FY09","88","2","KBEI","V5","FY09",198.69784179064976,"AM1",41088.360590277778]
["882|KBTO|V5|FY09","88","2","KBTO","V5","FY09",6644.608921550669,"AM1",41088.360590277778,null,null,null,{"$f":"'5.1.7'!M29","v":0},{"$f":"'5.1.7'!S29","v":0},{"$f":"'5.1.7'!T29","v":0},{"$f":"'5.1.7'!U29","v":0},{"$f":"'5.1.7'!V29","v":0},{"$f":"'5.1.7'!W29","v":0},{"$f":"'5.1.7'!X29","v":0},{"$f":"'5.1.7'!Y29","v":0},{"$f":"'5.1.7'!Z29","v":0},{"$f":"'5.1.7'!AA29","v":0},{"$f":"'5.1.7'!AB29","v":0},{"$f":"'5.1.7'!#REF!","v":{"$error":"#REF!"}}]
["882|KBTD|V5|FY09","88","2","KBTD","V5","FY09",-146.10134074493942,"AM1",41088.360590277778,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$154","v":0.90865947665699898}]
["882|KEEO|V5|FY09","88","2","KEEO","V5","FY09",137617.041116732,"AM1",41088.360590277778]
["882|KEED|V5|FY09","88","2","KEED","V5","FY09",-30222.613980159149,"AM1",41088.360590277778]
["882|KEEI|V5|FY09","88","2","KEEI","V5","FY09",2752.3408223346401,"AM1",41088.360590277778]
["882|KETO|V5|FY09","88","2","KETO","V5","FY09",158084.46648142254,"AM1",41088.360590277778]
["882|KETD|V5|FY09","88","2","KETD","V5","FY09",-21345.013936294192,"AM1",41088.360590277778]
["882|KLEO|V5|FY09","88","2","KLEO","V5","FY09",608354.61306462076,"AM1",41088.360590277778]
["882|KLEI|V5|FY09","88","2","KLEI","V5","FY09",12167.092261292413,"AM1",41088.360590277778]
["882|KCEO|V5|FY09","88","2","KCEO","V5","FY09",12292.40928521549,"AM1",41088.360590277778]
["882|KCED|V5|FY09","88","2","KCED","V5","FY09",-3761.4937165893648,"AM1",41088.360590277778]
["882|KCEA|V5|FY09","88","2","KCEA","V5","FY09",3264.0806183020759,"AM1",41088.360590277778]
["882|KCEI|V5|FY09","88","2","KCEI","V5","FY09",278.48899188733049,"AM1",41088.360590277778]
["882|KCTO|V5|FY09","88","2","KCTO","V5","FY09",9024.4177808561435,"AM1",41088.360590277778]
["882|KCTD|V5|FY09","88","2","KCTD","V5","FY09",-5126.3287155842772,"AM1",41088.360590277778]
["882|KIEO|V5|FY09","88","2","KIEO","V5","FY09",901.36324943438046,"AM1",41088.360590277778]
["882|KIED|V5|FY09","88","2","KIED","V5","FY09",-524.69903967660264,"AM1",41088.360590277778]
["882|KIEI|V5|FY09","88","2","KIEI","V5","FY09",18.027264988687609,"AM1",41088.360590277778]
["881|CD1R|V5|FY09","88","1","CD1R","V5","FY09",120000,"CM2",41088.345868055556]
["882|CT2R|V5|FY09","88","2","CT2R","V5","FY09",214017,"CM2",41088.345868055556]
["881|CD1D|V5|FY09","88","1","CD1D","V5","FY09",1570037.1,"CM2",41088.345868055556]
["882|CD2D|V5|FY09","88","2","CD2D","V5","FY09",2434000,"CM2",41088.345868055556]
["401|EDEP|V5|FY10","40","1","EDEP","V5","FY10",33985755.994999997,"MRS",41087.717881944445]
["401|EFDD|V5|FY10","40","1","EFDD","V5","FY10",-203717.9,"MRS",41087.717881944445]
["401|EFFO|V5|FY10","40","1","EFFO","V5","FY10",2616.7800000000002,"MRS",41087.717881944445]
["401|EISH|V5|FY10","40","1","EISH","V5","FY10",52697422.350000009,"MRS",41087.717881944445]
["401|ELOD|V5|FY10","40","1","ELOD","V5","FY10",3368947.87,"MRS",41087.717881944445]
["401|EOBV|V5|FY10","40","1","EOBV","V5","FY10",123823001.44999999,"MRS",41087.717881944445]
["401|EOLA|V5|FY10","40","1","EOLA","V5","FY10",11417922.960000001,"MRS",41087.717881944445]
["401|EOLC|V5|FY10","40","1","EOLC","V5","FY10",1156439.7799999998,"MRS",41087.717881944445]
["401|EOLE|V5|FY10","40","1","EOLE","V5","FY10",10487611.874999998,"MRS",41087.717881944445]
["401|EOSA|V5|FY10","40","1","EOSA","V5","FY10",5026036.587999993,"MRS",41087.717881944445]
["401|EOSC|V5|FY10","40","1","EOSC","V5","FY10",108447.47000000002,"MRS",41087.717881944445]
["401|EOSE|V5|FY10","40","1","EOSE","V5","FY10",885573.41999999993,"MRS",41087.717881944445]
["401|EOSI|V5|FY10","40","1","EOSI","V5","FY10",284939.84500000003,"MRS",41087.717881944445]
["401|EOSO|V5|FY10","40","1","EOSO","V5","FY10",22410931.390000001,"MRS",41087.717881944445]
["401|EOSP|V5|FY10","40","1","EOSP","V5","FY10",64278.189999998212,"MRS",41087.717881944445]
["401|EOSR|V5|FY10","40","1","EOSR","V5","FY10",412614.995,"MRS",41087.717881944445]
["401|EOSU|V5|FY10","40","1","EOSU","V5","FY10",116535,"MRS",41087.717881944445]
["401|ETAX|V5|FY10","40","1","ETAX","V5","FY10",23447832.989999998,"MRS",41087.717881944445]
["401|EZSE|V5|FY10","40","1","EZSE","V5","FY10",8153305.7000000002,"MRS",41087.717881944445]
["401|RCCA|V5|FY10","40","1","RCCA","V5","FY10",-23425814.75,"MRS",41087.717881944445]
["401|RCDC|V5|FY10","40","1","RCDC","V5","FY10",-42831954.079999998,"MRS",41087.717881944445]
["401|RCSU|V5|FY10","40","1","RCSU","V5","FY10",-3904071.45,"MRS",41087.717881944445]
["401|RFIN|V5|FY10","40","1","RFIN","V5","FY10",-288903.57,"MRS",41087.717881944445]
["401|ROOI|V5|FY10","40","1","ROOI","V5","FY10",-6565378.9610000001,"MRS",41087.717881944445]
["401|RrCs|V5|FY10","40","1","RrCs","V5","FY10",-12603341.859999999,"MRS",41087.717881944445]
["401|RrEx|V5|FY10","40","1","RrEx","V5","FY10",12095949.259999998,"MRS",41087.717881944445]
["401|RUNF|V5|FY10","40","1","RUNF","V5","FY10",-5015725.43,"MRS",41087.717881944445]
["401|RUNV|V5|FY10","40","1","RUNV","V5","FY10",-74332340.210000008,"MRS",41087.717881944445]
["401|RURF|V5|FY10","40","1","RURF","V5","FY10",-62654081.550000004,"MRS",41087.717881944445]
["401|RURV|V5|FY10","40","1","RURV","V5","FY10",-109173124.09,"MRS",41087.717881944445]
["401|RUTW|V5|FY10","40","1","RUTW","V5","FY10",4878.1499999999996,"MRS",41087.717881944445]
["402|EDEP|V5|FY10","40","2","EDEP","V5","FY10",82139840.854999974,"MRS",41087.717881944445]
["402|EFDD|V5|FY10","40","2","EFDD","V5","FY10",-203717.9,"MRS",41087.717881944445]
["402|EFFO|V5|FY10","40","2","EFFO","V5","FY10",2616.7800000000002,"MRS",41087.717881944445]
["402|EISH|V5|FY10","40","2","EISH","V5","FY10",82840613.75,"MRS",41087.717881944445]
["402|ELOD|V5|FY10","40","2","ELOD","V5","FY10",13235023.84,"MRS",41087.717881944445]
["402|EOLA|V5|FY10","40","2","EOLA","V5","FY10",17046034.199999999,"MRS",41087.717881944445]
["402|EOLC|V5|FY10","40","2","EOLC","V5","FY10",821158.55999999994,"MRS",41087.717881944445]
["402|EOLE|V5|FY10","40","2","EOLE","V5","FY10",14293905.915000003,"MRS",41087.717881944445]
["402|EOSA|V5|FY10","40","2","EOSA","V5","FY10",5833786.4619999994,"MRS",41087.717881944445]
["402|EOSC|V5|FY10","40","2","EOSC","V5","FY10",2772545.8699999996,"MRS",41087.717881944445]
["402|EOSE|V5|FY10","40","2","EOSE","V5","FY10",6611435.0700000003,"MRS",41087.717881944445]
["402|EOSI|V5|FY10","40","2","EOSI","V5","FY10",391781.59499999997,"MRS",41087.717881944445]
["402|EOSO|V5|FY10","40","2","EOSO","V5","FY10",25671512.419999994,"MRS",41087.717881944445]
["402|EOSP|V5|FY10","40","2","EOSP","V5","FY10",94200.570000008345,"MRS",41087.717881944445]
["402|EOSR|V5|FY10","40","2","EOSR","V5","FY10",412942.57500000001,"MRS",41087.717881944445]
["402|EOSS|V5|FY10","40","2","EOSS","V5","FY10",5546155.7899999991,"MRS",41087.717881944445]
["402|EOSU|V5|FY10","40","2","EOSU","V5","FY10",552358.64,"MRS",41087.717881944445]
["402|ETAX|V5|FY10","40","2","ETAX","V5","FY10",23447832.989999998,"MRS",41087.717881944445]
["402|EZSE|V5|FY10","40","2","EZSE","V5","FY10",12229958.560000001,"MRS",41087.717881944445]
["402|RCCA|V5|FY10","40","2","RCCA","V5","FY10",-20250868,"MRS",41087.717881944445]
["402|RCDC|V5|FY10","40","2","RCDC","V5","FY10",-50708677.989999995,"MRS",41087.717881944445]
["402|RCSU|V5|FY10","40","2","RCSU","V5","FY10",-8099404,"MRS",41087.717881944445]
["402|RFIN|V5|FY10","40","2","RFIN","V5","FY10",-210985.58000000002,"MRS",41087.717881944445]
["402|ROOI|V5|FY10","40","2","ROOI","V5","FY10",-5582750.9790000003,"MRS",41087.717881944445]
["402|RrCs|V5|FY10","40","2","RrCs","V5","FY10",-3292703,"MRS",41087.717881944445]
["402|RrEx|V5|FY10","40","2","RrEx","V5","FY10",3001889.22,"MRS",41087.717881944445]
["402|RUNF|V5|FY10","40","2","RUNF","V5","FY10",-81606778.849999994,"MRS",41087.717881944445]
["402|RURF|V5|FY10","40","2","RURF","V5","FY10",-162474442.66,"MRS",41087.717881944445]
["402|RUTW|V5|FY10","40","2","RUTW","V5","FY10",-17667703.810000002,"MRS",41087.717881944445]
["403|EOLA|V5|FY10","40","3","EOLA","V5","FY10",11446127.390000001,"MRS",41087.717881944445]
["403|EOLC|V5|FY10","40","3","EOLC","V5","FY10",34071.199999999997,"MRS",41087.717881944445]
["403|EOLE|V5|FY10","40","3","EOLE","V5","FY10",5830512.0500000007,"MRS",41087.717881944445]
["403|EOSA|V5|FY10","40","3","EOSA","V5","FY10",-83200109.230000004,"MRS",41087.717881944445]
["403|EOSC|V5|FY10","40","3","EOSC","V5","FY10",56957.200000000004,"MRS",41087.717881944445]
["403|EOSE|V5|FY10","40","3","EOSE","V5","FY10",22831.14,"MRS",41087.717881944445]
["403|EOSO|V5|FY10","40","3","EOSO","V5","FY10",92645674.830000043,"MRS",41087.717881944445]
["403|EOSP|V5|FY10","40","3","EOSP","V5","FY10",9534.8100000000013,"MRS",41087.717881944445]
["403|EOSU|V5|FY10","40","3","EOSU","V5","FY10",1178871.9000000001,"MRS",41087.717881944445]
["403|EZLW|V5|FY10","40","3","EZLW","V5","FY10",-19820454.280000001,"MRS",41087.717881944445]
["403|EZSE|V5|FY10","40","3","EZSE","V5","FY10",84250312.189999998,"MRS",41087.717881944445]
["403|EZSW|V5|FY10","40","3","EZSW","V5","FY10",-92454329.200000003,"MRS",41087.717881944445]
["404|EDEP|V5|FY10","40","4","EDEP","V5","FY10",14006.88,"MRS",41087.717881944445]
["404|EOLA|V5|FY10","40","4","EOLA","V5","FY10",3753490.53,"MRS",41087.717881944445]
["404|EOLC|V5|FY10","40","4","EOLC","V5","FY10",3748.07,"MRS",41087.717881944445]
["404|EOLE|V5|FY10","40","4","EOLE","V5","FY10",2158204.3699999996,"MRS",41087.717881944445]
["404|EOSA|V5|FY10","40","4","EOSA","V5","FY10",1832918.8900000008,"MRS",41087.717881944445]
["404|EOSC|V5|FY10","40","4","EOSC","V5","FY10",5031.78,"MRS",41087.717881944445]
["404|EOSO|V5|FY10","40","4","EOSO","V5","FY10",5199803.5800000029,"MRS",41087.717881944445]
["404|EOSP|V5|FY10","40","4","EOSP","V5","FY10",15925.5,"MRS",41087.717881944445]
["404|EOSU|V5|FY10","40","4","EOSU","V5","FY10",34015,"MRS",41087.717881944445]
["404|ROOI|V5|FY10","40","4","ROOI","V5","FY10",-14540716.710000001,"MRS",41087.717881944445]
["404|RURW|V5|FY10","40","4","RURW","V5","FY10",-17354.55,"MRS",41087.717881944445]
["405|ACCB|V5|FY10","40","5","ACCB","V5","FY10",9005647,"MRS",41087.717881944445]
["405|ACDC|V5|FY10","40","5","ACDC","V5","FY10",13771942.09,"MRS",41087.717881944445]
["405|ACIN|V5|FY10","40","5","ACIN","V5","FY10",1456320,"MRS",41087.717881944445]
["405|ACOT|V5|FY10","40","5","ACOT","V5","FY10",-628699,"MRS",41087.717881944445]
["405|ACTA|V5|FY10","40","5","ACTA","V5","FY10",11602871,"MRS",41087.717881944445]
["405|ANCW|V5|FY10","40","5","ANCW","V5","FY10",227805600.34000009,"MRS",41087.717881944445]
["405|ANFG|V5|FY10","40","5","ANFG","V5","FY10",4019072875.5,"MRS",41087.717881944445]
["405|EDEP|V5|FY10","40","5","EDEP","V5","FY10",-4.5474735088646412E-13,"MRS",41087.717881944445]
["405|EFDD|V5|FY10","40","5","EFDD","V5","FY10",-193989.90999999997,"MRS",41087.717881944445]
["405|EOLA|V5|FY10","40","5","EOLA","V5","FY10",-43663575.069999985,"MRS",41087.717881944445]
["405|EOLC|V5|FY10","40","5","EOLC","V5","FY10",3623803.49,"MRS",41087.717881944445]
["405|EOLE|V5|FY10","40","5","EOLE","V5","FY10",40039771.579999998,"MRS",41087.717881944445]
["405|EOSA|V5|FY10","40","5","EOSA","V5","FY10",-1470357.2599999849,"MRS",41087.717881944445]
["405|EOSC|V5|FY10","40","5","EOSC","V5","FY10",5471.52,"MRS",41087.717881944445]
["405|EOSI|V5|FY10","40","5","EOSI","V5","FY10",837844.56,"MRS",41087.717881944445]
["405|EOSO|V5|FY10","40","5","EOSO","V5","FY10",12453674.549999971,"MRS",41087.717881944445]
["405|EOSP|V5|FY10","40","5","EOSP","V5","FY10",257856.69,"MRS",41087.717881944445]
["405|EOSU|V5|FY10","40","5","EOSU","V5","FY10",288747.09999999998,"MRS",41087.717881944445]
["405|EZSE|V5|FY10","40","5","EZSE","V5","FY10",-12179247.25,"MRS",41087.717881944445]
["405|LCCA|V5|FY10","40","5","LCCA","V5","FY10",-54904239.149999999,"MRS",41087.717881944445]
["405|LCEM|V5|FY10","40","5","LCEM","V5","FY10",-31423925.600000001,"MRS",41087.717881944445]
["405|LCOT|V5|FY10","40","5","LCOT","V5","FY10",-1909825.57,"MRS",41087.717881944445]
["405|LNED|V5|FY10","40","5","LNED","V5","FY10",-1681437676.3499999,"MRS",41087.717881944445]
["405|LNEQ|V5|FY10","40","5","LNEQ","V5","FY10",-2538793155,"MRS",41087.717881944445]
["405|LNOT|V5|FY10","40","5","LNOT","V5","FY10",-855000,"MRS",41087.717881944445]
["405|LNRE|V5|FY10","40","5","LNRE","V5","FY10",27237266,"MRS",41087.717881944445]
["401|KDEO|V5|FY10","40","1","KDEO","V5","FY10",1310667718.3448365,"AM1",41088.360590277778]
["401|KDEI|V5|FY10","40","1","KDEI","V5","FY10",42612704.044584036,"AM1",41088.360590277778]
["401|KDED|V5|FY10","40","1","KDED","V5","FY10",-29506462.123619359,"AM1",41088.360590277778]
["401|KDEX|V5|FY10","40","1","KDEX","V5","FY10",-3445467.6931703673,"AM1",41088.360590277778]
["401|KDEA|V5|FY10","40","1","KDEA","V5","FY10",41958566.096829638,"AM1",41088.360590277778]
["401|KDTO|V5|FY10","40","1","KDTO","V5","FY10",1311275603.2861924,"AM1",41088.360590277778]
["401|KDTD|V5|FY10","40","1","KDTD","V5","FY10",-29611270.844664682,"AM1",41088.360590277778]
["401|KPEO|V5|FY10","40","1","KPEO","V5","FY10",20569668.831895042,"AM1",41088.360590277778]
["401|KPEI|V5|FY10","40","1","KPEI","V5","FY10",659034.42662064137,"AM1",41088.360590277778]
["401|KPED|V5|FY10","40","1","KPED","V5","FY10",-1754811.6644697755,"AM1",41088.360590277778]
["401|KPEA|V5|FY10","40","1","KPEA","V5","FY10",50314,"AM1",41088.360590277778]
["401|KPTO|V5|FY10","40","1","KPTO","V5","FY10",14835019.952007802,"AM1",41088.360590277778]
["401|KPTD|V5|FY10","40","1","KPTD","V5","FY10",-1136487.0639022563,"AM1",41088.360590277778]
["401|KREO|V5|FY10","40","1","KREO","V5","FY10",47084141.113404185,"AM1",41088.360590277778]
["401|KREI|V5|FY10","40","1","KREI","V5","FY10",1533605.4393089339,"AM1",41088.360590277778]
["401|KRED|V5|FY10","40","1","KRED","V5","FY10",-1852534.2176797974,"AM1",41088.360590277778]
["401|KREA|V5|FY10","40","1","KREA","V5","FY10",1682057.73,"AM1",41088.360590277778]
["401|KRTO|V5|FY10","40","1","KRTO","V5","FY10",35595678.982087255,"AM1",41088.360590277778]
["401|KRTD|V5|FY10","40","1","KRTD","V5","FY10",-1331105.465755011,"AM1",41088.360590277778]
["401|KSEO|V5|FY10","40","1","KSEO","V5","FY10",199406.50246389289,"AM1",41088.360590277778]
["401|KSEI|V5|FY10","40","1","KSEI","V5","FY10",16204.309235600749,"AM1",41088.360590277778]
["401|KSED|V5|FY10","40","1","KSED","V5","FY10",-237467.6567732761,"AM1",41088.360590277778]
["401|KSEX|V5|FY10","40","1","KSEX","V5","FY10",-21719.99770273879,"AM1",41088.360590277778]
["401|KSEA|V5|FY10","40","1","KSEA","V5","FY10",613956.32229726121,"AM1",41088.360590277778]
["401|KSTO|V5|FY10","40","1","KSTO","V5","FY10",7048.2366127033629,"AM1",41088.360590277778]
["401|KSTD|V5|FY10","40","1","KSTD","V5","FY10",-37776.823612703352,"AM1",41088.360590277778]
["402|KDEO|V5|FY10","40","2","KDEO","V5","FY10",1490087364.0766001,"AM1",41088.360590277778]
["402|KDEI|V5|FY10","40","2","KDEI","V5","FY10",48460110.254192315,"AM1",41088.360590277778]
["402|KDED|V5|FY10","40","2","KDED","V5","FY10",-48239724.277505115,"AM1",41088.360590277778]
["402|KDEX|V5|FY10","40","2","KDEX","V5","FY10",-2784915.1061805217,"AM1",41088.360590277778]
["402|KDEA|V5|FY10","40","2","KDEA","V5","FY10",48582162.733819485,"AM1",41088.360590277778]
["402|KDTO|V5|FY10","40","2","KDTO","V5","FY10",1444969479.4174132,"AM1",41088.360590277778]
["402|KDTD|V5|FY10","40","2","KDTD","V5","FY10",-41424414.210125588,"AM1",41088.360590277778]
["402|KPEO|V5|FY10","40","2","KPEO","V5","FY10",120248960.47236741,"AM1",41088.360590277778]
["402|KPEI|V5|FY10","40","2","KPEI","V5","FY10",3931778.866054493,"AM1",41088.360590277778]
["402|KPED|V5|FY10","40","2","KPED","V5","FY10",-8442068.5436960384,"AM1",41088.360590277778]
["402|KPEX|V5|FY10","40","2","KPEX","V5","FY10",-4083092.3363290196,"AM1",41088.360590277778]
["402|KPEA|V5|FY10","40","2","KPEA","V5","FY10",5238258.1836709809,"AM1",41088.360590277778]
["402|KPTO|V5|FY10","40","2","KPTO","V5","FY10",94389028.591746539,"AM1",41088.360590277778]
["402|KPTD|V5|FY10","40","2","KPTD","V5","FY10",-6304764.0472288523,"AM1",41088.360590277778]
["402|KSEI|V5|FY10","40","2","KSEI","V5","FY10",67482.223308255343,"AM1",41088.360590277778]
["402|KSED|V5|FY10","40","2","KSED","V5","FY10",-217630.17016912348,"AM1",41088.360590277778]
["402|KSEX|V5|FY10","40","2","KSEX","V5","FY10",-189855.10323404131,"AM1",41088.360590277778]
["402|KSEA|V5|FY10","40","2","KSEA","V5","FY10",4217638.956765959,"AM1",41088.360590277778]
["402|KSTD|V5|FY10","40","2","KSTD","V5","FY10",-211150.91699999999,"AM1",41088.360590277778]
["402|KTEO|V5|FY10","40","2","KTEO","V5","FY10",426842373.7440927,"AM1",41088.360590277778]
["402|KTEI|V5|FY10","40","2","KTEI","V5","FY10",14033816.476466013,"AM1",41088.360590277778]
["402|KTED|V5|FY10","40","2","KTED","V5","FY10",-29611807.895560071,"AM1",41088.360590277778]
["402|KTEX|V5|FY10","40","2","KTEX","V5","FY10",-6711288.6690595597,"AM1",41088.360590277778]
["402|KTEA|V5|FY10","40","2","KTEA","V5","FY10",23428782.290940437,"AM1",41088.360590277778]
["402|KTTO|V5|FY10","40","2","KTTO","V5","FY10",360172362.45748371,"AM1",41088.360590277778]
["402|KTTD|V5|FY10","40","2","KTTD","V5","FY10",-20743226.735019065,"AM1",41088.360590277778]
["401|KBEO|V5|FY10","40","1","KBEO","V5","FY10",675642.32313320495,"AM1",41088.360590277778]
["401|KBED|V5|FY10","40","1","KBED","V5","FY10",-24947.994436378562,"AM1",41088.360590277778]
["401|KBEX|V5|FY10","40","1","KBEX","V5","FY10",-6442.5248981527448,"AM1",41088.360590277778]
["401|KBEI|V5|FY10","40","1","KBEI","V5","FY10",21620.554340262563,"AM1",41088.360590277778]
["401|KBTO|V5|FY10","40","1","KBTO","V5","FY10",54610.544253697226,"AM1",41088.360590277778]
["401|KBTD|V5|FY10","40","1","KBTD","V5","FY10",-3946.3680146043807,"AM1",41088.360590277778]
["401|KEEO|V5|FY10","40","1","KEEO","V5","FY10",881644.5405755504,"AM1",41088.360590277778]
["401|KEED|V5|FY10","40","1","KEED","V5","FY10",-345037.76010075468,"AM1",41088.360590277778]
["401|KEEA|V5|FY10","40","1","KEEA","V5","FY10",1006444.071931752,"AM1",41088.360590277778]
["401|KEEX|V5|FY10","40","1","KEEX","V5","FY10",-86622.548840712276,"AM1",41088.360590277778]
["401|KEEI|V5|FY10","40","1","KEEI","V5","FY10",44315.730449325645,"AM1",41088.360590277778]
["401|KETO|V5|FY10","40","1","KETO","V5","FY10",752039.79096310807,"AM1",41088.360590277778]
["401|KETD|V5|FY10","40","1","KETD","V5","FY10",-244785.19702933676,"AM1",41088.360590277778]
["401|KLEO|V5|FY10","40","1","KLEO","V5","FY10",5770808.3436344042,"AM1",41088.360590277778]
["401|KLEA|V5|FY10","40","1","KLEA","V5","FY10",2170084.46,"AM1",41088.360590277778]
["401|KLEI|V5|FY10","40","1","KLEI","V5","FY10",219387.21835630093,"AM1",41088.360590277778]
["401|KCEO|V5|FY10","40","1","KCEO","V5","FY10",1623605.3723377846,"AM1",41088.360590277778]
["401|KCED|V5|FY10","40","1","KCED","V5","FY10",-544670.35668487998,"AM1",41088.360590277778]
["401|KCEI|V5|FY10","40","1","KCEI","V5","FY10",51955.371914809111,"AM1",41088.360590277778]
["401|KCTO|V5|FY10","40","1","KCTO","V5","FY10",963146.6808150158,"AM1",41088.360590277778]
["401|KCTD|V5|FY10","40","1","KCTD","V5","FY10",-762530.27560611651,"AM1",41088.360590277778]
["401|KIEO|V5|FY10","40","1","KIEO","V5","FY10",53076.902760330595,"AM1",41088.360590277778]
["401|KIED|V5|FY10","40","1","KIED","V5","FY10",-54775.363648661179,"AM1",41088.360590277778]
["401|KIEI|V5|FY10","40","1","KIEI","V5","FY10",1698.4608883305789,"AM1",41088.360590277778]
["402|KBEO|V5|FY10","40","2","KBEO","V5","FY10",5089010.1296981359,"AM1",41088.360590277778]
["402|KBED|V5|FY10","40","2","KBED","V5","FY10",-187910.95829168853,"AM1",41088.360590277778]
["402|KBEX|V5|FY10","40","2","KBEX","V5","FY10",-48525.785530264788,"AM1",41088.360590277778]
["402|KBEI|V5|FY10","40","2","KBEI","V5","FY10",162848.32415034034,"AM1",41088.360590277778]
["402|KBTO|V5|FY10","40","2","KBTO","V5","FY10",411332.45118009282,"AM1",41088.360590277778]
["402|KBTD|V5|FY10","40","2","KBTD","V5","FY10",-29724.465318728955,"AM1",41088.360590277778]
["402|KEEO|V5|FY10","40","2","KEEO","V5","FY10",794323.01842335681,"AM1",41088.360590277778]
["402|KEED|V5|FY10","40","2","KEED","V5","FY10",-310863.87139010429,"AM1",41088.360590277778]
["402|KEEA|V5|FY10","40","2","KEEA","V5","FY10",906761.91628117615,"AM1",41088.360590277778]
["402|KEEX|V5|FY10","40","2","KEEX","V5","FY10",-78043.112946359848,"AM1",41088.360590277778]
["402|KEEI|V5|FY10","40","2","KEEI","V5","FY10",39926.527250046231,"AM1",41088.360590277778]
["402|KETO|V5|FY10","40","2","KETO","V5","FY10",677554.82991174574,"AM1",41088.360590277778]
["402|KETD|V5|FY10","40","2","KETD","V5","FY10",-220540.71410998199,"AM1",41088.360590277778]
["402|KLEO|V5|FY10","40","2","KLEO","V5","FY10",41926264.878816426,"AM1",41088.360590277778]
["402|KLEX|V5|FY10","40","2","KLEX","V5","FY10",-1695983.6885583904,"AM1",41088.360590277778]
["402|KLEI|V5|FY10","40","2","KLEI","V5","FY10",1341640.4761221255,"AM1",41088.360590277778]
["402|KCEO|V5|FY10","40","2","KCEO","V5","FY10",1576791.0627815183,"AM1",41088.360590277778]
["402|KCED|V5|FY10","40","2","KCED","V5","FY10",-528965.57575818605,"AM1",41088.360590277778]
["402|KCEI|V5|FY10","40","2","KCEI","V5","FY10",50457.314009008594,"AM1",41088.360590277778]
["402|KCTO|V5|FY10","40","2","KCTO","V5","FY10",935375.74113227602,"AM1",41088.360590277778]
["402|KCTD|V5|FY10","40","2","KCTD","V5","FY10",-740543.81942874484,"AM1",41088.360590277778]
["402|KIEO|V5|FY10","40","2","KIEO","V5","FY10",51546.507136834829,"AM1",41088.360590277778]
["402|KIED|V5|FY10","40","2","KIED","V5","FY10",-53195.995365213545,"AM1",41088.360590277778]
["402|KIEI|V5|FY10","40","2","KIEI","V5","FY10",1649.4882283787144,"AM1",41088.360590277778]
["401|CD1Q|V5|FY10","40","1","CD1Q","V5","FY10",3137000,"CM2",41088.345868055556]
["401|CD1R|V5|FY10","40","1","CD1R","V5","FY10",18841226.789999999,"CM2",41088.345868055556]
["401|CL1G|V5|FY10","40","1","CL1G","V5","FY10",2170084.46,"CM2",41088.345868055556]
["401|CP1G|V5|FY10","40","1","CP1G","V5","FY10",50314,"CM2",41088.345868055556]
["401|CR1R|V5|FY10","40","1","CR1R","V5","FY10",1682057.73,"CM2",41088.345879629633]
["401|CS1R|V5|FY10","40","1","CS1R","V5","FY10",635676.31999999995,"CM2",41088.345879629633]
["402|CD2G|V5|FY10","40","2","CD2G","V5","FY10",6021000,"CM2",41088.345879629633]
["402|CD2R|V5|FY10","40","2","CD2R","V5","FY10",23347913.68,"CM2",41088.345879629633]
["402|CD6G|V5|FY10","40","2","CD6G","V5","FY10",1747296.16,"CM2",41088.345879629633]
["402|CP2G|V5|FY10","40","2","CP2G","V5","FY10",8507923.6799999997,"CM2",41088.345879629633]
["402|CP6G|V5|FY10","40","2","CP6G","V5","FY10",813426.84,"CM2",41088.345879629633]
["402|CS2R|V5|FY10","40","2","CS2R","V5","FY10",4407494.0599999996,"CM2",41088.345879629633]
["402|CT2G|V5|FY10","40","2","CT2G","V5","FY10",30071873.379999995,"CM2",41088.345879629633]
["402|CT6G|V5|FY10","40","2","CT6G","V5","FY10",68197.58,"CM2",41088.345879629633]
["405|CE5R|V5|FY10","40","5","CE5R","V5","FY10",2077871.6500000001,"CM2",41088.345879629633]
["401|CD1D|V5|FY10","40","1","CD1D","V5","FY10",23425807,"CM2",41088.345879629633]
["402|CD2D|V5|FY10","40","2","CD2D","V5","FY10",20173596,"CM2",41088.345879629633]
["402|CD6D|V5|FY10","40","2","CD6D","V5","FY10",77272,"CM2",41088.345879629633]
["401|KBTX|V5|FY10","40","1","KBTX","V5","FY10",-3445.9988441974297,"AM1",41088.360601851855]
["401|KDTX|V5|FY10","40","1","KDTX","V5","FY10",-3347843.29,"AM1",41088.360601851855]
["401|KETX|V5|FY10","40","1","KETX","V5","FY10",-84168.172429511847,"AM1",41088.360601851855]
["401|KSTX|V5|FY10","40","1","KSTX","V5","FY10",-21104.58,"AM1",41088.360601851855]
["402|KBTX|V5|FY10","40","2","KBTX","V5","FY10",-25955.631292788876,"AM1",41088.360601851855]
["402|KDTX|V5|FY10","40","2","KDTX","V5","FY10",-2706006.9,"AM1",41088.360601851855]
["402|KETX|V5|FY10","40","2","KETX","V5","FY10",-75831.827570488167,"AM1",41088.360601851855]
["402|KPTX|V5|FY10","40","2","KPTX","V5","FY10",-3967401.38,"AM1",41088.360601851855]
["402|KSTX|V5|FY10","40","2","KSTX","V5","FY10",-184475.72,"AM1",41088.360601851855]
["402|KTTX|V5|FY10","40","2","KTTX","V5","FY10",-6521130,"AM1",41088.360601851855]
["402|KSEE|V5|FY10","40","2","KSEE","V5","FY10",-215751.53659634897,"AM4",41088.360775462963]
["401|KBEE|V5|FY10","40","1","KBEE","V5","FY10",-6442.5248981527448,"AM4",41088.360775462963]
["402|KBEE|V5|FY10","40","2","KBEE","V5","FY10",-48525.785530264788,"AM4",41088.360775462963]
["402|KLEE|V5|FY10","40","2","KLEE","V5","FY10",-1695983.6885583904,"AM4",41088.360775462963]
["402|KSTE|V5|FY10","40","2","KSTE","V5","FY10",-232379.77684039151,"AM4",41088.360775462963]
["851|EDEP|V5|FY10","85","1","EDEP","V5","FY10",9274000,"MRS",41087.717881944445]
["851|EFDD|V5|FY10","85","1","EFDD","V5","FY10",50000,"MRS",41087.717881944445]
["851|EIAC|V5|FY10","85","1","EIAC","V5","FY10",2682800,"MRS",41087.717881944445]
["851|EISH|V5|FY10","85","1","EISH","V5","FY10",-437000,"MRS",41087.717881944445]
["851|EOBV|V5|FY10","85","1","EOBV","V5","FY10",17639000,"MRS",41087.717881944445]
["851|EOLC|V5|FY10","85","1","EOLC","V5","FY10",240000,"MRS",41087.717881944445]
["851|EOLE|V5|FY10","85","1","EOLE","V5","FY10",4689000,"MRS",41087.717881944445]
["851|EOSE|V5|FY10","85","1","EOSE","V5","FY10",648000,"MRS",41087.717881944445]
["851|EOSO|V5|FY10","85","1","EOSO","V5","FY10",6636000,"MRS",41087.717881944445]
["851|EOSU|V5|FY10","85","1","EOSU","V5","FY10",630000,"MRS",41087.717881944445]
["851|ETAX|V5|FY10","85","1","ETAX","V5","FY10",9101560,"MRS",41087.717881944445]
["851|RCCA|V5|FY10","85","1","RCCA","V5","FY10",-1906199,"MRS",41087.717881944445]
["851|RCDC|V5|FY10","85","1","RCDC","V5","FY10",-8935000,"MRS",41087.717881944445]
["851|RCSU|V5|FY10","85","1","RCSU","V5","FY10",-337000,"MRS",41087.717881944445]
["851|ROOI|V5|FY10","85","1","ROOI","V5","FY10",-1908000,"MRS",41087.717881944445]
["851|RUNF|V5|FY10","85","1","RUNF","V5","FY10",-2357000,"MRS",41087.717881944445]
["851|RUNV|V5|FY10","85","1","RUNV","V5","FY10",-12973000,"MRS",41087.717881944445]
["851|RURF|V5|FY10","85","1","RURF","V5","FY10",-18926000,"MRS",41087.717881944445]
["851|RURV|V5|FY10","85","1","RURV","V5","FY10",-17080000,"MRS",41087.717881944445]
["852|EDEP|V5|FY10","85","2","EDEP","V5","FY10",13085000,"MRS",41087.717881944445]
["852|EFDD|V5|FY10","85","2","EFDD","V5","FY10",51000,"MRS",41087.717881944445]
["852|EIAC|V5|FY10","85","2","EIAC","V5","FY10",4024200,"MRS",41087.717881944445]
["852|EISH|V5|FY10","85","2","EISH","V5","FY10",-654000,"MRS",41087.717881944445]
["852|EOLC|V5|FY10","85","2","EOLC","V5","FY10",122000,"MRS",41087.717881944445]
["852|EOLE|V5|FY10","85","2","EOLE","V5","FY10",6885000,"MRS",41087.717881944445]
["852|EOSC|V5|FY10","85","2","EOSC","V5","FY10",350000,"MRS",41087.717881944445]
["852|EOSE|V5|FY10","85","2","EOSE","V5","FY10",1204000,"MRS",41087.717881944445]
["852|EOSO|V5|FY10","85","2","EOSO","V5","FY10",10126000,"MRS",41087.717881944445]
["852|EOSS|V5|FY10","85","2","EOSS","V5","FY10",788000,"MRS",41087.717881944445]
["852|EOSU|V5|FY10","85","2","EOSU","V5","FY10",503000,"MRS",41087.717881944445]
["852|ETAX|V5|FY10","85","2","ETAX","V5","FY10",7555790,"MRS",41087.717881944445]
["852|RCCA|V5|FY10","85","2","RCCA","V5","FY10",-8402848,"MRS",41087.717881944445]
["852|RCDC|V5|FY10","85","2","RCDC","V5","FY10",-11135000,"MRS",41087.717881944445]
["852|RCSU|V5|FY10","85","2","RCSU","V5","FY10",-167000,"MRS",41087.717881944445]
["852|ROOI|V5|FY10","85","2","ROOI","V5","FY10",-980000,"MRS",41087.717881944445]
["852|RURF|V5|FY10","85","2","RURF","V5","FY10",-34733000,"MRS",41087.717881944445]
["852|RUTW|V5|FY10","85","2","RUTW","V5","FY10",-2872000,"MRS",41087.717881944445]
["854|EOLE|V5|FY10","85","4","EOLE","V5","FY10",372000,"MRS",41087.717881944445]
["854|EOSO|V5|FY10","85","4","EOSO","V5","FY10",656000,"MRS",41087.717881944445]
["854|ETAX|V5|FY10","85","4","ETAX","V5","FY10",68700,"MRS",41087.717881944445]
["854|ROOI|V5|FY10","85","4","ROOI","V5","FY10",-1257000,"MRS",41087.717881944445]
["851|KDEO|V5|FY10","85","1","KDEO","V5","FY10",152560116.67938077,"AM1",41088.360590277778]
["851|KDEI|V5|FY10","85","1","KDEI","V5","FY10",4987468.6426515784,"AM1",41088.360590277778]
["851|KDED|V5|FY10","85","1","KDED","V5","FY10",-5226581.4002273567,"AM1",41088.360590277778]
["851|KDEA|V5|FY10","85","1","KDEA","V5","FY10",6596556.8069620896,"AM1",41088.360590277778]
["851|KDTO|V5|FY10","85","1","KDTO","V5","FY10",127131632.57186975,"AM1",41088.360590277778]
["851|KDTD|V5|FY10","85","1","KDTD","V5","FY10",-3399717.3169211163,"AM1",41088.360590277778]
["851|KPEO|V5|FY10","85","1","KPEO","V5","FY10",6218261.1558184372,"AM1",41088.360590277778]
["851|KPEI|V5|FY10","85","1","KPEI","V5","FY10",209361.61534741457,"AM1",41088.360590277778]
["851|KPED|V5|FY10","85","1","KPED","V5","FY10",-264697.65606655076,"AM1",41088.360590277778]
["851|KPEA|V5|FY10","85","1","KPEA","V5","FY10",648578.64757653442,"AM1",41088.360590277778]
["851|KPTO|V5|FY10","85","1","KPTO","V5","FY10",6046271.4397878814,"AM1",41088.360590277778]
["851|KPTD|V5|FY10","85","1","KPTD","V5","FY10",-184822.42665617936,"AM1",41088.360590277778]
["851|KREO|V5|FY10","85","1","KREO","V5","FY10",21454055.98690144,"AM1",41088.360590277778]
["851|KREI|V5|FY10","85","1","KREI","V5","FY10",693965.21872224251,"AM1",41088.360590277778]
["851|KRED|V5|FY10","85","1","KRED","V5","FY10",-376767.12045239797,"AM1",41088.360590277778]
["851|KREA|V5|FY10","85","1","KREA","V5","FY10",464714.19633727515,"AM1",41088.360590277778]
["851|KRTO|V5|FY10","85","1","KRTO","V5","FY10",17799191.518168963,"AM1",41088.360590277778]
["851|KRTD|V5|FY10","85","1","KRTD","V5","FY10",-355505.89296725264,"AM1",41088.360590277778]
["851|KSEO|V5|FY10","85","1","KSEO","V5","FY10",911221.99485776783,"AM1",41088.360590277778]
["851|KSEI|V5|FY10","85","1","KSEI","V5","FY10",37267.406277505179,"AM1",41088.360590277778]
["851|KSED|V5|FY10","85","1","KSED","V5","FY10",-119752.01770552719,"AM1",41088.360590277778]
["851|KSEA|V5|FY10","85","1","KSEA","V5","FY10",506768.90262853791,"AM1",41088.360590277778]
["851|KSTO|V5|FY10","85","1","KSTO","V5","FY10",987133.84042646515,"AM1",41088.360590277778]
["851|KSTD|V5|FY10","85","1","KSTD","V5","FY10",-124861.24923774551,"AM1",41088.360590277778]
["851|KMEO|V5|FY10","85","1","KMEO","V5","FY10",3339372.9424908143,"AM1",41088.360590277778]
["851|KMEI|V5|FY10","85","1","KMEI","V5","FY10",129705.76414651918,"AM1",41088.360590277778]
["851|KMED|V5|FY10","85","1","KMED","V5","FY10",-592783.05966016592,"AM1",41088.360590277778]
["851|KMEA|V5|FY10","85","1","KMEA","V5","FY10",1427864.3741758198,"AM1",41088.360590277778]
["851|KMTO|V5|FY10","85","1","KMTO","V5","FY10",3400973.5816072975,"AM1",41088.360590277778]
["851|KMTD|V5|FY10","85","1","KMTD","V5","FY10",-596378.40215408686,"AM1",41088.360590277778]
["852|KDEO|V5|FY10","85","2","KDEO","V5","FY10",210868015.67305118,"AM1",41088.360590277778]
["852|KDEI|V5|FY10","85","2","KDEI","V5","FY10",7017829.0475354167,"AM1",41088.360590277778]
["852|KDED|V5|FY10","85","2","KDED","V5","FY10",-7505279.9687825441,"AM1",41088.360590277778]
["852|KDEA|V5|FY10","85","2","KDEA","V5","FY10",16878284.124861211,"AM1",41088.360590277778]
["852|KDTO|V5|FY10","85","2","KDTO","V5","FY10",139026189.10322818,"AM1",41088.360590277778]
["852|KDTD|V5|FY10","85","2","KDTD","V5","FY10",-3240766.8526214035,"AM1",41088.360590277778]
["852|KPEO|V5|FY10","85","2","KPEO","V5","FY10",13527666.517666087,"AM1",41088.360590277778]
["852|KPEI|V5|FY10","85","2","KPEI","V5","FY10",476571.93084537046,"AM1",41088.360590277778]
["852|KPED|V5|FY10","85","2","KPED","V5","FY10",-450887.63341720361,"AM1",41088.360590277778]
["852|KPEA|V5|FY10","85","2","KPEA","V5","FY10",2730412.64250348,"AM1",41088.360590277778]
["852|KPTO|V5|FY10","85","2","KPTO","V5","FY10",10263344.97204781,"AM1",41088.360590277778]
["852|KPTD|V5|FY10","85","2","KPTD","V5","FY10",-439796.28029775008,"AM1",41088.360590277778]
["852|KSEO|V5|FY10","85","2","KSEO","V5","FY10",1221058.8870552259,"AM1",41088.360590277778]
["852|KSEI|V5|FY10","85","2","KSEI","V5","FY10",52355.751453800207,"AM1",41088.360590277778]
["852|KSED|V5|FY10","85","2","KSED","V5","FY10",-184663.6732186662,"AM1",41088.360590277778]
["852|KSEA|V5|FY10","85","2","KSEA","V5","FY10",830116.69175206113,"AM1",41088.360590277778]
["852|KSTO|V5|FY10","85","2","KSTO","V5","FY10",1266387.9620127855,"AM1",41088.360590277778]
["852|KSTD|V5|FY10","85","2","KSTD","V5","FY10",-163765.57284148436,"AM1",41088.360590277778]
["852|KTEO|V5|FY10","85","2","KTEO","V5","FY10",51387552.354345486,"AM1",41088.360590277778]
["852|KTEI|V5|FY10","85","2","KTEI","V5","FY10",1893179.1901959069,"AM1",41088.360590277778]
["852|KTED|V5|FY10","85","2","KTED","V5","FY10",-1962050.4435558394,"AM1",41088.360590277778]
["852|KTEA|V5|FY10","85","2","KTEA","V5","FY10",15548594.678553199,"AM1",41088.360590277778]
["852|KTTO|V5|FY10","85","2","KTTO","V5","FY10",36987430.701684862,"AM1",41088.360590277778]
["852|KTTD|V5|FY10","85","2","KTTD","V5","FY10",-2070149.6800496185,"AM1",41088.360590277778]
["852|KREO|V5|FY10","85","2","KREO","V5","FY10",1429886.7401286962,"AM1",41088.360590277778]
["852|KREI|V5|FY10","85","2","KREI","V5","FY10",45756.375684118277,"AM1",41088.360590277778]
["852|KRED|V5|FY10","85","2","KRED","V5","FY10",-109563.60508298848,"AM1",41088.360590277778]
["852|KRTO|V5|FY10","85","2","KRTO","V5","FY10",2094493.9786929118,"AM1",41088.360590277778]
["852|KRTD|V5|FY10","85","2","KRTD","V5","FY10",-88315.360797021262,"AM1",41088.360590277778]
["851|KBEO|V5|FY10","85","1","KBEO","V5","FY10",13863.365823757109,"AM1",41088.360590277778]
["851|KBED|V5|FY10","85","1","KBED","V5","FY10",-7465.8604396572036,"AM1",41088.360590277778]
["851|KBEA|V5|FY10","85","1","KBEA","V5","FY10",709281.93028879224,"AM1",41088.360590277778]
["851|KBEI|V5|FY10","85","1","KBEI","V5","FY10",11792.138590980903,"AM1",41088.360590277778]
["851|KBTO|V5|FY10","85","1","KBTO","V5","FY10",806.70262895827568,"AM1",41088.360590277778]
["851|KBTD|V5|FY10","85","1","KBTD","V5","FY10",-9672.7267575681781,"AM1",41088.360590277778]
["851|KEEO|V5|FY10","85","1","KEEO","V5","FY10",170723.4112039101,"AM1",41088.360590277778]
["851|KEED|V5|FY10","85","1","KEED","V5","FY10",-41332.604556179307,"AM1",41088.360590277778]
["851|KEEA|V5|FY10","85","1","KEEA","V5","FY10",15846.029386972785,"AM1",41088.360590277778]
["851|KEEI|V5|FY10","85","1","KEEI","V5","FY10",5716.6856287166875,"AM1",41088.360590277778]
["851|KETO|V5|FY10","85","1","KETO","V5","FY10",293125.07103363966,"AM1",41088.360590277778]
["851|KETD|V5|FY10","85","1","KETD","V5","FY10",-99150.136653324982,"AM1",41088.360590277778]
["851|KLEO|V5|FY10","85","1","KLEO","V5","FY10",1632483.4694256333,"AM1",41088.360590277778]
["851|KLEA|V5|FY10","85","1","KLEA","V5","FY10",92378.042570958554,"AM1",41088.360590277778]
["851|KLEI|V5|FY10","85","1","KLEI","V5","FY10",53717.519702755606,"AM1",41088.360590277778]
["851|KCEO|V5|FY10","85","1","KCEO","V5","FY10",242400.1932742357,"AM1",41088.360590277778]
["851|KCED|V5|FY10","85","1","KCED","V5","FY10",-81317.912579371434,"AM1",41088.360590277778]
["851|KCEI|V5|FY10","85","1","KCEI","V5","FY10",7756.8061847755425,"AM1",41088.360590277778]
["851|KCTO|V5|FY10","85","1","KCTO","V5","FY10",143795.37389977698,"AM1",41088.360590277778]
["851|KCTD|V5|FY10","85","1","KCTD","V5","FY10",-113843.84982554994,"AM1",41088.360590277778]
["851|KIEO|V5|FY10","85","1","KIEO","V5","FY10",7924.2479155983365,"AM1",41088.360590277778]
["851|KIED|V5|FY10","85","1","KIED","V5","FY10",-8177.8238488974821,"AM1",41088.360590277778]
["851|KIEI|V5|FY10","85","1","KIEI","V5","FY10",253.57593329914673,"AM1",41088.360590277778]
["852|KBEO|V5|FY10","85","2","KBEO","V5","FY10",22311.531854081102,"AM1",41088.360590277778]
["852|KBED|V5|FY10","85","2","KBED","V5","FY10",-12015.464724452624,"AM1",41088.360590277778]
["852|KBEA|V5|FY10","85","2","KBEA","V5","FY10",1141509.6869220282,"AM1",41088.360590277778]
["852|KBEI|V5|FY10","85","2","KBEI","V5","FY10",18978.124010083044,"AM1",41088.360590277778]
["852|KBTO|V5|FY10","85","2","KBTO","V5","FY10",1298.2973710417241,"AM1",41088.360590277778]
["852|KBTD|V5|FY10","85","2","KBTD","V5","FY10",-15567.168457567075,"AM1",41088.360590277778]
["852|KEEO|V5|FY10","85","2","KEEO","V5","FY10",274760.17554019386,"AM1",41088.360590277778]
["852|KEED|V5|FY10","85","2","KEED","V5","FY10",-66520.189605543332,"AM1",41088.360590277778]
["852|KEEA|V5|FY10","85","2","KEEA","V5","FY10",25502.406408571078,"AM1",41088.360590277778]
["852|KEEI|V5|FY10","85","2","KEEI","V5","FY10",9200.3641198233399,"AM1",41088.360590277778]
["852|KETO|V5|FY10","85","2","KETO","V5","FY10",471751.91383822355,"AM1",41088.360590277778]
["852|KETD|V5|FY10","85","2","KETD","V5","FY10",-159571.02051553802,"AM1",41088.360590277778]
["852|KLEO|V5|FY10","85","2","KLEO","V5","FY10",2871893.9348672675,"AM1",41088.360590277778]
["852|KLEA|V5|FY10","85","2","KLEA","V5","FY10",3199.2790724428819,"AM1",41088.360590277778]
["852|KLEI|V5|FY10","85","2","KLEI","V5","FY10",91951.794380911655,"AM1",41088.360590277778]
["852|KCEO|V5|FY10","85","2","KCEO","V5","FY10",166119.10545621708,"AM1",41088.360590277778]
["852|KCED|V5|FY10","85","2","KCED","V5","FY10",-55727.921305613228,"AM1",41088.360590277778]
["852|KCEI|V5|FY10","85","2","KCEI","V5","FY10",5315.8113745989467,"AM1",41088.360590277778]
["852|KCTO|V5|FY10","85","2","KCTO","V5","FY10",98544.306249578163,"AM1",41088.360590277778]
["852|KCTD|V5|FY10","85","2","KCTD","V5","FY10",-78018.248414995614,"AM1",41088.360590277778]
["852|KIEO|V5|FY10","85","2","KIEO","V5","FY10",5430.5607490305702,"AM1",41088.360590277778]
["852|KIED|V5|FY10","85","2","KIED","V5","FY10",-5604.3386929995477,"AM1",41088.360590277778]
["852|KIEI|V5|FY10","85","2","KIEI","V5","FY10",173.77794396897824,"AM1",41088.360590277778]
["851|CD1G|V5|FY10","85","1","CD1G","V5","FY10",2701089.7134810449,"CM2",41088.345879629633]
["851|CD1R|V5|FY10","85","1","CD1R","V5","FY10",2701089.7134810449,"CM2",41088.345879629633]
["851|CL1G|V5|FY10","85","1","CL1G","V5","FY10",92378.042570958554,"CM2",41088.345879629633]
["851|CM1G|V5|FY10","85","1","CM1G","V5","FY10",517104.18708790996,"CM2",41088.345879629633]
["851|CM1R|V5|FY10","85","1","CM1R","V5","FY10",517104.18708790996,"CM2",41088.345879629633]
["851|CP1G|V5|FY10","85","1","CP1G","V5","FY10",330412.64757653442,"CM2",41088.345879629633]
["851|CR1G|V5|FY10","85","1","CR1G","V5","FY10",464714.19633727515,"CM2",41088.345879629633]
["851|CS1R|V5|FY10","85","1","CS1R","V5","FY10",506768.90262853785,"CM2",41088.345879629633]
["852|CD2G|V5|FY10","85","2","CD2G","V5","FY10",4238218.0624306044,"CM2",41088.345879629633]
["852|CD2R|V5|FY10","85","2","CD2R","V5","FY10",4238218.0624306044,"CM2",41088.345879629633]
["852|CL2G|V5|FY10","85","2","CL2G","V5","FY10",3199.2790724428814,"CM2",41088.345879629633]
["852|CP2G|V5|FY10","85","2","CP2G","V5","FY10",1365206.32125174,"CM2",41088.345879629633]
["852|CP2R|V5|FY10","85","2","CP2R","V5","FY10",1365206.32125174,"CM2",41088.345879629633]
["852|CS2R|V5|FY10","85","2","CS2R","V5","FY10",830116.69175206113,"CM2",41088.345879629633]
["852|CT2G|V5|FY10","85","2","CT2G","V5","FY10",11661446.008914899,"CM2",41088.345879629633]
["852|CT2R|V5|FY10","85","2","CT2R","V5","FY10",3887148.6696382998,"CM2",41088.345879629633]
["855|CB5R|V5|FY10","85","5","CB5R","V5","FY10",1850791.6172108206,"CM2",41088.345879629633]
["855|CE5R|V5|FY10","85","5","CE5R","V5","FY10",41348.435795543861,"CM2",41088.345879629633]
["851|CD1D|V5|FY10","85","1","CD1D","V5","FY10",1194377.3799999999,"CM2",41088.345879629633]
["851|CM1D|V5|FY10","85","1","CM1D","V5","FY10",393656,"CM2",41088.345879629633]
["851|CP1D|V5|FY10","85","1","CP1D","V5","FY10",318166,"CM2",41088.345879629633]
["852|CD2D|V5|FY10","85","2","CD2D","V5","FY10",8401848,"CM2",41088.345879629633]
["861|EDEP|V5|FY10","86","1","EDEP","V5","FY10",923912.73,"MRS",41087.717881944445]
["861|EFFO|V5|FY10","86","1","EFFO","V5","FY10",10203.280000000001,"MRS",41087.717881944445]
["861|EIAC|V5|FY10","86","1","EIAC","V5","FY10",7613.93,"MRS",41087.717881944445]
["861|EoBv|V5|FY10","86","1","EoBv","V5","FY10",2890665.65,"MRS",41087.717881944445]
["861|EOLA|V5|FY10","86","1","EOLA","V5","FY10",760000,"MRS",41087.717881944445]
["861|EOLE|V5|FY10","86","1","EOLE","V5","FY10",523784.39,"MRS",41087.717881944445]
["861|EOSO|V5|FY10","86","1","EOSO","V5","FY10",1675694.28,"MRS",41087.717881944445]
["861|RcCA|V5|FY10","86","1","RcCA","V5","FY10",-547065.81000000006,"MRS",41087.717881944445]
["861|RcDC|V5|FY10","86","1","RcDC","V5","FY10",-616753.86,"MRS",41087.717881944445]
["861|ROOI|V5|FY10","86","1","ROOI","V5","FY10",-514465.43,"MRS",41087.717881944445]
["861|RuRf|V5|FY10","86","1","RuRf","V5","FY10",-3637981.6599999997,"MRS",41087.717881944445]
["861|RuRv|V5|FY10","86","1","RuRv","V5","FY10",-3236786.25,"MRS",41087.717881944445]
["862|EDEP|V5|FY10","86","2","EDEP","V5","FY10",774048.78,"MRS",41087.717881944445]
["862|EIAC|V5|FY10","86","2","EIAC","V5","FY10",32776.61,"MRS",41087.717881944445]
["862|EOLA|V5|FY10","86","2","EOLA","V5","FY10",300000,"MRS",41087.717881944445]
["862|EOLE|V5|FY10","86","2","EOLE","V5","FY10",384971.71,"MRS",41087.717881944445]
["862|EOSO|V5|FY10","86","2","EOSO","V5","FY10",922553.47,"MRS",41087.717881944445]
["862|RcCA|V5|FY10","86","2","RcCA","V5","FY10",-1932104.8,"MRS",41087.717881944445]
["862|RcDC|V5|FY10","86","2","RcDC","V5","FY10",-151825,"MRS",41087.717881944445]
["862|RoOI|V5|FY10","86","2","RoOI","V5","FY10",-171498.17,"MRS",41087.717881944445]
["862|RuRf|V5|FY10","86","2","RuRf","V5","FY10",-1998226.7599999995,"MRS",41087.717881944445]
["861|KDEO|V5|FY10","86","1","KDEO","V5","FY10",14944649.807145359,"AM1",41088.360601851855]
["861|KDEI|V5|FY10","86","1","KDEI","V5","FY10",496549.83382865146,"AM1",41088.360601851855]
["861|KDED|V5|FY10","86","1","KDED","V5","FY10",-369338.05438131507,"AM1",41088.360601851855]
["861|KDEA|V5|FY10","86","1","KDEA","V5","FY10",1145065,"AM1",41088.360601851855]
["861|KDTO|V5|FY10","86","1","KDTO","V5","FY10",22345515.395885408,"AM1",41088.360601851855]
["861|KDTD|V5|FY10","86","1","KDTD","V5","FY10",-381473.07269988168,"AM1",41088.360601851855]
["861|KPEO|V5|FY10","86","1","KPEO","V5","FY10",1232947.1609057214,"AM1",41088.360601851855]
["861|KPEI|V5|FY10","86","1","KPEI","V5","FY10",39758.309148983091,"AM1",41088.360601851855]
["861|KPED|V5|FY10","86","1","KPED","V5","FY10",-54180.662228123401,"AM1",41088.360601851855]
["861|KPEA|V5|FY10","86","1","KPEA","V5","FY10",19000,"AM1",41088.360601851855]
["861|KPTO|V5|FY10","86","1","KPTO","V5","FY10",3041420.2991487854,"AM1",41088.360601851855]
["861|KPTD|V5|FY10","86","1","KPTD","V5","FY10",-99762.457140948478,"AM1",41088.360601851855]
["861|KREO|V5|FY10","86","1","KREO","V5","FY10",9122237.2848695256,"AM1",41088.360601851855]
["861|KREI|V5|FY10","86","1","KREI","V5","FY10",292951.59311582486,"AM1",41088.360601851855]
["861|KRED|V5|FY10","86","1","KRED","V5","FY10",-223554.75009192724,"AM1",41088.360601851855]
["861|KREA|V5|FY10","86","1","KREA","V5","FY10",65000,"AM1",41088.360601851855]
["861|KRTO|V5|FY10","86","1","KRTO","V5","FY10",11609007.19174568,"AM1",41088.360601851855]
["861|KRTD|V5|FY10","86","1","KRTD","V5","FY10",-221788.17067257504,"AM1",41088.360601851855]
["861|KSEO|V5|FY10","86","1","KSEO","V5","FY10",1482.7452495794887,"AM1",41088.360601851855]
["861|KSEI|V5|FY10","86","1","KSEI","V5","FY10",47.447847986543643,"AM1",41088.360601851855]
["861|KSED|V5|FY10","86","1","KSED","V5","FY10",-171.38607471536966,"AM1",41088.360601851855]
["861|KMEO|V5|FY10","86","1","KMEO","V5","FY10",1084338.1527874249,"AM1",41088.360601851855]
["861|KMEI|V5|FY10","86","1","KMEI","V5","FY10",34698.820889197596,"AM1",41088.360601851855]
["861|KMED|V5|FY10","86","1","KMED","V5","FY10",-61173.247375054329,"AM1",41088.360601851855]
["861|KMTO|V5|FY10","86","1","KMTO","V5","FY10",457908.4481040017,"AM1",41088.360601851855]
["861|KMTD|V5|FY10","86","1","KMTD","V5","FY10",-72562.898657143407,"AM1",41088.360601851855]
["862|KDEO|V5|FY10","86","2","KDEO","V5","FY10",5073382.2071962254,"AM1",41088.360601851855]
["862|KDEI|V5|FY10","86","2","KDEI","V5","FY10",187180.79063027923,"AM1",41088.360601851855]
["862|KDED|V5|FY10","86","2","KDED","V5","FY10",-430875.92341802287,"AM1",41088.360601851855]
["862|KDEA|V5|FY10","86","2","KDEA","V5","FY10",1552035,"AM1",41088.360601851855]
["862|KDTO|V5|FY10","86","2","KDTO","V5","FY10",11176087.771317268,"AM1",41088.360601851855]
["862|KDTD|V5|FY10","86","2","KDTD","V5","FY10",-235181.9784387988,"AM1",41088.360601851855]
["862|KPEO|V5|FY10","86","2","KPEO","V5","FY10",774873.2459645021,"AM1",41088.360601851855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$157","v":1}]
["862|KPEI|V5|FY10","86","2","KPEI","V5","FY10",32045.063870864069,"AM1",41088.360601851855]
["862|KPED|V5|FY10","86","2","KPED","V5","FY10",-45923.937960553798,"AM1",41088.360601851855]
["862|KPEA|V5|FY10","86","2","KPEA","V5","FY10",453070,"AM1",41088.360601851855]
["862|KPTO|V5|FY10","86","2","KPTO","V5","FY10",1226182.7560455874,"AM1",41088.360601851855]
["862|KPTD|V5|FY10","86","2","KPTD","V5","FY10",-61875.287255459494,"AM1",41088.360601851855]
["862|KTEO|V5|FY10","86","2","KTEO","V5","FY10",2174960.5311338841,"AM1",41088.360601851855]
["862|KTEI|V5|FY10","86","2","KTEI","V5","FY10",71902.736996284293,"AM1",41088.360601851855]
["862|KTED|V5|FY10","86","2","KTED","V5","FY10",-102755.77545411339,"AM1",41088.360601851855]
["862|KTEA|V5|FY10","86","2","KTEA","V5","FY10",144000,"AM1",41088.360601851855]
["862|KTTO|V5|FY10","86","2","KTTO","V5","FY10",3225679.9571364615,"AM1",41088.360601851855]
["862|KTTD|V5|FY10","86","2","KTTD","V5","FY10",-101757.95190536627,"AM1",41088.360601851855]
["861|KLEO|V5|FY10","86","1","KLEO","V5","FY10",218096.15254012062,"AM1",41088.360601851855]
["861|KLEI|V5|FY10","86","1","KLEI","V5","FY10",6979.0768812838605,"AM1",41088.360601851855]
["861|KCEO|V5|FY10","86","1","KCEO","V5","FY10",39549.625644186948,"AM1",41088.360601851855]
["861|KCED|V5|FY10","86","1","KCED","V5","FY10",-13267.699820034317,"AM1",41088.360601851855]
["861|KCEI|V5|FY10","86","1","KCEI","V5","FY10",1265.5880206139823,"AM1",41088.360601851855]
["861|KCTO|V5|FY10","86","1","KCTO","V5","FY10",23461.421916723106,"AM1",41088.360601851855]
["861|KCTD|V5|FY10","86","1","KCTD","V5","FY10",-18574.579424529271,"AM1",41088.360601851855]
["861|KIEO|V5|FY10","86","1","KIEO","V5","FY10",1292.9075440921017,"AM1",41088.360601851855]
["861|KIED|V5|FY10","86","1","KIED","V5","FY10",-1334.280585503049,"AM1",41088.360601851855]
["861|KIEI|V5|FY10","86","1","KIEI","V5","FY10",41.373041410947252,"AM1",41088.360601851855]
["862|KLEO|V5|FY10","86","2","KLEO","V5","FY10",136980.08480529438,"AM1",41088.360601851855]
["862|KLEI|V5|FY10","86","2","KLEI","V5","FY10",4383.3627137694202,"AM1",41088.360601851855]
["862|KCEO|V5|FY10","86","2","KCEO","V5","FY10",17015.758328450691,"AM1",41088.360601851855]
["862|KCED|V5|FY10","86","2","KCED","V5","FY10",-5708.2708125535746,"AM1",41088.360601851855]
["862|KCEI|V5|FY10","86","2","KCEI","V5","FY10",544.50426651042221,"AM1",41088.360601851855]
["862|KCTO|V5|FY10","86","2","KCTO","V5","FY10",10093.999092895428,"AM1",41088.360601851855]
["862|KCTD|V5|FY10","86","2","KCTD","V5","FY10",-7991.4929507520592,"AM1",41088.360601851855]
["862|KIEO|V5|FY10","86","2","KIEO","V5","FY10",556.25816813604831,"AM1",41088.360601851855]
["862|KIED|V5|FY10","86","2","KIED","V5","FY10",-574.05842951640193,"AM1",41088.360601851855]
["862|KIEI|V5|FY10","86","2","KIEI","V5","FY10",17.800261380353547,"AM1",41088.360601851855]
["861|CD1G|V5|FY10","86","1","CD1G","V5","FY10",193000,"CM2",41088.345879629633]
["861|CD1Q|V5|FY10","86","1","CD1Q","V5","FY10",212000,"CM2",41088.345879629633]
["861|CD1R|V5|FY10","86","1","CD1R","V5","FY10",193000,"CM2",41088.345879629633]
["861|CP1G|V5|FY10","86","1","CP1G","V5","FY10",10000,"CM2",41088.345879629633]
["861|CP1R|V5|FY10","86","1","CP1R","V5","FY10",9000,"CM2",41088.345879629633]
["861|CR1G|V5|FY10","86","1","CR1G","V5","FY10",33000,"CM2",41088.345879629633]
["861|CR1R|V5|FY10","86","1","CR1R","V5","FY10",32000,"CM2",41088.345879629633]
["862|CD2G|V5|FY10","86","2","CD2G","V5","FY10",3000,"CM2",41088.345879629633]
["862|CD2R|V5|FY10","86","2","CD2R","V5","FY10",3000,"CM2",41088.345879629633]
["862|CP2G|V5|FY10","86","2","CP2G","V5","FY10",33500,"CM2",41088.345879629633]
["862|CP2R|V5|FY10","86","2","CP2R","V5","FY10",33500,"CM2",41088.345879629633]
["862|CT2G|V5|FY10","86","2","CT2G","V5","FY10",92000,"CM2",41088.345879629633]
["862|CT2R|V5|FY10","86","2","CT2R","V5","FY10",52000,"CM2",41088.345879629633]
["861|CD1D|V5|FY10","86","1","CD1D","V5","FY10",547065,"CM2",41088.345879629633]
["862|CD2D|V5|FY10","86","2","CD2D","V5","FY10",1546035,"CM2",41088.345879629633]
["862|CP2D|V5|FY10","86","2","CP2D","V5","FY10",386070,"CM2",41088.345879629633]
["871|EDEP|V5|FY10","87","1","EDEP","V5","FY10",1002839.6383,"MRS",41087.717881944445]
["871|EISH|V5|FY10","87","1","EISH","V5","FY10",-42462.251999999993,"MRS",41087.717881944445]
["871|ELOD|V5|FY10","87","1","ELOD","V5","FY10",48589.378200000006,"MRS",41087.717881944445]
["871|EOBV|V5|FY10","87","1","EOBV","V5","FY10",2732552.16,"MRS",41087.717881944445]
["871|EoLE|V5|FY10","87","1","EoLE","V5","FY10",316742.85719999997,"MRS",41087.717881944445]
["871|EOSC|V5|FY10","87","1","EOSC","V5","FY10",248.6421,"MRS",41087.717881944445]
["871|EOSE|V5|FY10","87","1","EOSE","V5","FY10",70470.647100000002,"MRS",41087.717881944445]
["871|EOSO|V5|FY10","87","1","EOSO","V5","FY10",1894440.7754000002,"MRS",41087.717881944445]
["871|EOSP|V5|FY10","87","1","EOSP","V5","FY10",15356.25,"MRS",41087.717881944445]
["871|RcCa|V5|FY10","87","1","RcCa","V5","FY10",-449459.20000000001,"MRS",41087.717881944445]
["871|RcDC|V5|FY10","87","1","RcDC","V5","FY10",-745227.81900000002,"MRS",41087.717881944445]
["871|ROOI|V5|FY10","87","1","ROOI","V5","FY10",-1145725.0840999999,"MRS",41087.717881944445]
["871|RuRf|V5|FY10","87","1","RuRf","V5","FY10",-2661731.3200000003,"MRS",41087.717881944445]
["871|RuRv|V5|FY10","87","1","RuRv","V5","FY10",-2878079.4499999997,"MRS",41087.717881944445]
["872|EDEP|V5|FY10","87","2","EDEP","V5","FY10",533544.83169999998,"MRS",41087.717881944445]
["872|EISH|V5|FY10","87","2","EISH","V5","FY10",-24938.147999999997,"MRS",41087.717881944445]
["872|ELOD|V5|FY10","87","2","ELOD","V5","FY10",53881.411800000002,"MRS",41087.717881944445]
["872|EoLE|V5|FY10","87","2","EoLE","V5","FY10",186023.58280000003,"MRS",41087.717881944445]
["872|EOSC|V5|FY10","87","2","EOSC","V5","FY10",146.02790000000002,"MRS",41087.717881944445]
["872|EOSE|V5|FY10","87","2","EOSE","V5","FY10",41387.522899999996,"MRS",41087.717881944445]
["872|EOSO|V5|FY10","87","2","EOSO","V5","FY10",1083569.2645999999,"MRS",41087.717881944445]
["872|EOSP|V5|FY10","87","2","EOSP","V5","FY10",9018.75,"MRS",41087.717881944445]
["872|RcCa|V5|FY10","87","2","RcCa","V5","FY10",-684202,"MRS",41087.717881944445]
["872|RcDC|V5|FY10","87","2","RcDC","V5","FY10",-437673.48100000003,"MRS",41087.717881944445]
["872|ROOI|V5|FY10","87","2","ROOI","V5","FY10",-402639.12589999998,"MRS",41087.717881944445]
["872|RuRf|V5|FY10","87","2","RuRf","V5","FY10",-2637772.85,"MRS",41087.717881944445]
["871|KDEO|V5|FY10","87","1","KDEO","V5","FY10",17007871.480889678,"AM1",41088.360601851855]
["871|KDEI|V5|FY10","87","1","KDEI","V5","FY10",558585.63138846972,"AM1",41088.360601851855]
["871|KDED|V5|FY10","87","1","KDED","V5","FY10",-363259.02588555391,"AM1",41088.360601851855]
["871|KDEA|V5|FY10","87","1","KDEA","V5","FY10",895859,"AM1",41088.360601851855]
["871|KDTO|V5|FY10","87","1","KDTO","V5","FY10",33119581.062021002,"AM1",41088.360601851855]
["871|KDTD|V5|FY10","87","1","KDTD","V5","FY10",-615219.82181644219,"AM1",41088.360601851855]
["871|KPEO|V5|FY10","87","1","KPEO","V5","FY10",172701.51881116477,"AM1",41088.360601851855]
["871|KPEI|V5|FY10","87","1","KPEI","V5","FY10",7046.4486019572732,"AM1",41088.360601851855]
["871|KPED|V5|FY10","87","1","KPED","V5","FY10",-10624.819912043957,"AM1",41088.360601851855]
["871|KPEA|V5|FY10","87","1","KPEA","V5","FY10",95000,"AM1",41088.360601851855]
["871|KPTO|V5|FY10","87","1","KPTO","V5","FY10",137603.82767748658,"AM1",41088.360601851855]
["871|KPTD|V5|FY10","87","1","KPTD","V5","FY10",-12287.143863581861,"AM1",41088.360601851855]
["871|KREO|V5|FY10","87","1","KREO","V5","FY10",3924200.1575585771,"AM1",41088.360601851855]
["871|KREI|V5|FY10","87","1","KREI","V5","FY10",127131.22562263835,"AM1",41088.360601851855]
["871|KRED|V5|FY10","87","1","KRED","V5","FY10",-62846.428645604159,"AM1",41088.360601851855]
["871|KREX|V5|FY10","87","1","KREX","V5","FY10",-2450.253702257156,"AM1",41088.360601851855]
["871|KREA|V5|FY10","87","1","KREA","V5","FY10",97301.286297742845,"AM1",41088.360601851855]
["871|KRTO|V5|FY10","87","1","KRTO","V5","FY10",4766789.320606933,"AM1",41088.360601851855]
["871|KRTD|V5|FY10","87","1","KRTD","V5","FY10",-104062.0645870361,"AM1",41088.360601851855]
["871|KSEO|V5|FY10","87","1","KSEO","V5","FY10",134370.04883894383,"AM1",41088.360601851855]
["871|KSEI|V5|FY10","87","1","KSEI","V5","FY10",5435.8415628462026,"AM1",41088.360601851855]
["871|KSED|V5|FY10","87","1","KSED","V5","FY10",-15456.56302708017,"AM1",41088.360601851855]
["871|KSEA|V5|FY10","87","1","KSEA","V5","FY10",71000,"AM1",41088.360601851855]
["871|KSTO|V5|FY10","87","1","KSTO","V5","FY10",102784.18736184351,"AM1",41088.360601851855]
["871|KSTD|V5|FY10","87","1","KSTD","V5","FY10",-13877.547301819706,"AM1",41088.360601851855]
["871|KMEO|V5|FY10","87","1","KMEO","V5","FY10",116144,"AM1",41088.360601851855]
["871|KMEI|V5|FY10","87","1","KMEI","V5","FY10",9675.5957586376117,"AM1",41088.360601851855]
["871|KMED|V5|FY10","87","1","KMED","V5","FY10",-21080.895681070862,"AM1",41088.360601851855]
["871|KMEX|V5|FY10","87","1","KMEX","V5","FY10",-13186.305085149341,"AM1",41088.360601851855]
["871|KMEA|V5|FY10","87","1","KMEA","V5","FY10",372436.73491485068,"AM1",41088.360601851855]
["871|KMTO|V5|FY10","87","1","KMTO","V5","FY10",116025,"AM1",41088.360601851855]
["871|KMTD|V5|FY10","87","1","KMTD","V5","FY10",-15590.575999999999,"AM1",41088.360601851855]
["872|KDEO|V5|FY10","87","2","KDEO","V5","FY10",10846708.050968524,"AM1",41088.360601851855]
["872|KDEI|V5|FY10","87","2","KDEI","V5","FY10",362320.41806615819,"AM1",41088.360601851855]
["872|KDED|V5|FY10","87","2","KDED","V5","FY10",-273036.09930459695,"AM1",41088.360601851855]
["872|KDEX|V5|FY10","87","2","KDEX","V5","FY10",-17169.972802159045,"AM1",41088.360601851855]
["872|KDEA|V5|FY10","87","2","KDEA","V5","FY10",951610.02719784097,"AM1",41088.360601851855]
["872|KDTO|V5|FY10","87","2","KDTO","V5","FY10",15824130.09545075,"AM1",41088.360601851855]
["872|KDTD|V5|FY10","87","2","KDTD","V5","FY10",-330867.34592046379,"AM1",41088.360601851855]
["872|KPEO|V5|FY10","87","2","KPEO","V5","FY10",526038.19825225277,"AM1",41088.360601851855]
["872|KPEI|V5|FY10","87","2","KPEI","V5","FY10",17618.790713558257,"AM1",41088.360601851855]
["872|KPED|V5|FY10","87","2","KPED","V5","FY10",-18185.52452686644,"AM1",41088.360601851855]
["872|KPEX|V5|FY10","87","2","KPEX","V5","FY10",-5301.9769071143783,"AM1",41088.360601851855]
["872|KPEA|V5|FY10","87","2","KPEA","V5","FY10",49098.023092885618,"AM1",41088.360601851855]
["872|KPTO|V5|FY10","87","2","KPTO","V5","FY10",611261.92451568192,"AM1",41088.360601851855]
["872|KPTD|V5|FY10","87","2","KPTD","V5","FY10",-19374.972200759712,"AM1",41088.360601851855]
["872|KSEO|V5|FY10","87","2","KSEO","V5","FY10",48651.300609727572,"AM1",41088.360601851855]
["872|KSEI|V5|FY10","87","2","KSEI","V5","FY10",1556.8416195112823,"AM1",41088.360601851855]
["872|KSED|V5|FY10","87","2","KSED","V5","FY10",-3746.9233600311418,"AM1",41088.360601851855]
["872|KSTO|V5|FY10","87","2","KSTO","V5","FY10",22687.67141594963,"AM1",41088.360601851855]
["872|KSTD|V5|FY10","87","2","KSTD","V5","FY10",-5934.6519226636347,"AM1",41088.360601851855]
["872|KTEO|V5|FY10","87","2","KTEO","V5","FY10",5613215.3660435127,"AM1",41088.360601851855]
["872|KTEI|V5|FY10","87","2","KTEI","V5","FY10",191325.29171339239,"AM1",41088.360601851855]
["872|KTED|V5|FY10","87","2","KTED","V5","FY10",-209766.16184606098,"AM1",41088.360601851855]
["872|KTEA|V5|FY10","87","2","KTEA","V5","FY10",731400.00000000012,"AM1",41088.360601851855]
["872|KTTO|V5|FY10","87","2","KTTO","V5","FY10",6000957.9978935849,"AM1",41088.360601851855]
["872|KTTD|V5|FY10","87","2","KTTD","V5","FY10",-208350.96402011273,"AM1",41088.360601851855]
["871|KBEO|V5|FY10","87","1","KBEO","V5","FY10",77168.421596998669,"AM1",41088.360601851855]
["871|KBED|V5|FY10","87","1","KBED","V5","FY10",-1295.2776668764736,"AM1",41088.360601851855]
["871|KBEI|V5|FY10","87","1","KBEI","V5","FY10",2469.3894911039574,"AM1",41088.360601851855]
["871|KBTO|V5|FY10","87","1","KBTO","V5","FY10",195426.02070119948,"AM1",41088.360601851855]
["871|KBTD|V5|FY10","87","1","KBTD","V5","FY10",-3383.7095405311043,"AM1",41088.360601851855]
["871|KEEO|V5|FY10","87","1","KEEO","V5","FY10",145636.74808046946,"AM1",41088.360601851855]
["871|KEED|V5|FY10","87","1","KEED","V5","FY10",-54959.479807903859,"AM1",41088.360601851855]
["871|KEEA|V5|FY10","87","1","KEEA","V5","FY10",14406.756137152608,"AM1",41088.360601851855]
["871|KEEI|V5|FY10","87","1","KEEI","V5","FY10",4890.8840367694656,"AM1",41088.360601851855]
["871|KETO|V5|FY10","87","1","KETO","V5","FY10",255759.25360801484,"AM1",41088.360601851855]
["871|KETD|V5|FY10","87","1","KETD","V5","FY10",-43008.154263509423,"AM1",41088.360601851855]
["871|KLEO|V5|FY10","87","1","KLEO","V5","FY10",368694.40699906845,"AM1",41088.360601851855]
["871|KLEI|V5|FY10","87","1","KLEI","V5","FY10",11798.221023970191,"AM1",41088.360601851855]
["871|KCEO|V5|FY10","87","1","KCEO","V5","FY10",27403.684300369045,"AM1",41088.360601851855]
["871|KCED|V5|FY10","87","1","KCED","V5","FY10",-9193.1048989264873,"AM1",41088.360601851855]
["871|KCEI|V5|FY10","87","1","KCEI","V5","FY10",876.91789761180951,"AM1",41088.360601851855]
["871|KCTO|V5|FY10","87","1","KCTO","V5","FY10",16256.270166191516,"AM1",41088.360601851855]
["871|KCTD|V5|FY10","87","1","KCTD","V5","FY10",-12870.208055603833,"AM1",41088.360601851855]
["871|KIEO|V5|FY10","87","1","KIEO","V5","FY10",895.8474218345234,"AM1",41088.360601851855]
["871|KIED|V5|FY10","87","1","KIED","V5","FY10",-924.5145393332283,"AM1",41088.360601851855]
["871|KIEI|V5|FY10","87","1","KIEI","V5","FY10",28.667117498704751,"AM1",41088.360601851855]
["872|KBEO|V5|FY10","87","2","KBEO","V5","FY10",63319.370545647071,"AM1",41088.360601851855]
["872|KBED|V5|FY10","87","2","KBED","V5","FY10",-1062.8203201663323,"AM1",41088.360601851855]
["872|KBEI|V5|FY10","87","2","KBEI","V5","FY10",2026.2198574607062,"AM1",41088.360601851855]
["872|KBTO|V5|FY10","87","2","KBTO","V5","FY10",160353.83856447597,"AM1",41088.360601851855]
["872|KBTD|V5|FY10","87","2","KBTD","V5","FY10",-2776.4512190575015,"AM1",41088.360601851855]
["872|KEEO|V5|FY10","87","2","KEEO","V5","FY10",119500.01083252634,"AM1",41088.360601851855]
["872|KEED|V5|FY10","87","2","KEED","V5","FY10",-45096.162328244653,"AM1",41088.360601851855]
["872|KEEA|V5|FY10","87","2","KEEA","V5","FY10",11821.243862847396,"AM1",41088.360601851855]
["872|KEEI|V5|FY10","87","2","KEEI","V5","FY10",4013.140248446402,"AM1",41088.360601851855]
["872|KETO|V5|FY10","87","2","KETO","V5","FY10",209859.35198023889,"AM1",41088.360601851855]
["872|KETD|V5|FY10","87","2","KETD","V5","FY10",-35289.684561870316,"AM1",41088.360601851855]
["872|KLEO|V5|FY10","87","2","KLEO","V5","FY10",539412.15583943157,"AM1",41088.360601851855]
["872|KLEA|V5|FY10","87","2","KLEA","V5","FY10",165766.95000000001,"AM1",41088.360601851855]
["872|KLEI|V5|FY10","87","2","KLEI","V5","FY10",19913.460186861812,"AM1",41088.360601851855]
["872|KCEO|V5|FY10","87","2","KCEO","V5","FY10",16142.470866053738,"AM1",41088.360601851855]
["872|KCED|V5|FY10","87","2","KCED","V5","FY10",-5415.3093566874231,"AM1",41088.360601851855]
["872|KCEI|V5|FY10","87","2","KCEI","V5","FY10",516.55906771371974,"AM1",41088.360601851855]
["872|KCTO|V5|FY10","87","2","KCTO","V5","FY10",9575.9520753532834,"AM1",41088.360601851855]
["872|KCTD|V5|FY10","87","2","KCTD","V5","FY10",-7581.3513358434484,"AM1",41088.360601851855]
["872|KIEO|V5|FY10","87","2","KIEO","V5","FY10",527.70973234421626,"AM1",41088.360601851855]
["872|KIED|V5|FY10","87","2","KIED","V5","FY10",-544.59644377923121,"AM1",41088.360601851855]
["872|KIEI|V5|FY10","87","2","KIEI","V5","FY10",16.88671143501492,"AM1",41088.360601851855]
["871|CD1G|V5|FY10","87","1","CD1G","V5","FY10",374400,"CM2",41088.345879629633]
["871|CD1R|V5|FY10","87","1","CD1R","V5","FY10",72000,"CM2",41088.345879629633]
["871|CM1R|V5|FY10","87","1","CM1R","V5","FY10",385623.03999999998,"CM2",41088.345879629633]
["871|CP1R|V5|FY10","87","1","CP1R","V5","FY10",95000,"CM2",41088.345879629633]
["871|CR1G|V5|FY10","87","1","CR1G","V5","FY10",4430.33,"CM2",41088.345879629633]
["871|CR1R|V5|FY10","87","1","CR1R","V5","FY10",95321.21,"CM2",41088.345879629633]
["871|CS1M|V5|FY10","87","1","CS1M","V5","FY10",71000,"CM2",41088.345879629633]
["872|CD2G|V5|FY10","87","2","CD2G","V5","FY10",190000,"CM2",41088.345879629633]
["872|CD2R|V5|FY10","87","2","CD2R","V5","FY10",200400,"CM2",41088.345879629633]
["872|CL2G|V5|FY10","87","2","CL2G","V5","FY10",59945.439999999995,"CM2",41088.345879629633]
["872|CP2R|V5|FY10","87","2","CP2R","V5","FY10",54400,"CM2",41088.345879629633]
["872|CT2G|V5|FY10","87","2","CT2G","V5","FY10",178000,"CM2",41088.345879629633]
["872|CT2Q|V5|FY10","87","2","CT2Q","V5","FY10",190000,"CM2",41088.345879629633]
["872|CT2R|V5|FY10","87","2","CT2R","V5","FY10",363400,"CM2",41088.345879629633]
["875|CE5R|V5|FY10","87","5","CE5R","V5","FY10",26228,"CM2",41088.345879629633]
["871|CD1D|V5|FY10","87","1","CD1D","V5","FY10",449459,"CM2",41088.345879629633]
["872|CD2D|V5|FY10","87","2","CD2D","V5","FY10",578380,"CM2",41088.345879629633]
["872|CL2D|V5|FY10","87","2","CL2D","V5","FY10",105821.51,"CM2",41088.345879629633]
["881|EDEP|V5|FY10","88","1","EDEP","V5","FY10",767960.5,"MRS",41087.717881944445]
["881|EISH|V5|FY10","88","1","EISH","V5","FY10",-28354.61,"MRS",41087.717881944445]
["881|EoBv|V5|FY10","88","1","EoBv","V5","FY10",3034462.9299999997,"MRS",41087.717881944445]
["881|EoLE|V5|FY10","88","1","EoLE","V5","FY10",174586.68,"MRS",41087.717881944445]
["881|EOSO|V5|FY10","88","1","EOSO","V5","FY10",742878.65,"MRS",41087.717881944445]
["881|EOSS|V5|FY10","88","1","EOSS","V5","FY10",4985.43,"MRS",41087.717881944445]
["881|RcCA|V5|FY10","88","1","RcCA","V5","FY10",-369207.9,"MRS",41087.717881944445]
["881|RcDc|V5|FY10","88","1","RcDc","V5","FY10",-329810.25,"MRS",41087.717881944445]
["881|ROOI|V5|FY10","88","1","ROOI","V5","FY10",-1039246.02,"MRS",41087.717881944445]
["881|RuNv|V5|FY10","88","1","RuNv","V5","FY10",-69075.850000000006,"MRS",41087.717881944445]
["881|RuRf|V5|FY10","88","1","RuRf","V5","FY10",-1533708.04,"MRS",41087.717881944445]
["881|RuRv|V5|FY10","88","1","RuRv","V5","FY10",-2395959.2799999998,"MRS",41087.717881944445]
["881|RuRW|V5|FY10","88","1","RuRW","V5","FY10",-8170.98,"MRS",41087.717881944445]
["882|EDEP|V5|FY10","88","2","EDEP","V5","FY10",531273.5,"MRS",41087.717881944445]
["882|EISH|V5|FY10","88","2","EISH","V5","FY10",-12929.39,"MRS",41087.717881944445]
["882|EOSO|V5|FY10","88","2","EOSO","V5","FY10",798975.02,"MRS",41087.717881944445]
["882|RcCA|V5|FY10","88","2","RcCA","V5","FY10",-586886,"MRS",41087.717881944445]
["882|RcDc|V5|FY10","88","2","RcDc","V5","FY10",-180155,"MRS",41087.717881944445]
["882|ROOI|V5|FY10","88","2","ROOI","V5","FY10",-51450.45,"MRS",41087.717881944445]
["882|RuRf|V5|FY10","88","2","RuRf","V5","FY10",-1774342.53,"MRS",41087.717881944445]
["881|KDEO|V5|FY10","88","1","KDEO","V5","FY10",14214572.587667599,"AM1",41088.360601851855]
["881|KDEI|V5|FY10","88","1","KDEI","V5","FY10",461964.33758073743,"AM1",41088.360601851855]
["881|KDED|V5|FY10","88","1","KDED","V5","FY10",-447057.99578246981,"AM1",41088.360601851855]
["881|KDEX|V5|FY10","88","1","KDEX","V5","FY10",-14964.076539108895,"AM1",41088.360601851855]
["881|KDEA|V5|FY10","88","1","KDEA","V5","FY10",443625.92346089112,"AM1",41088.360601851855]
["881|KDTO|V5|FY10","88","1","KDTO","V5","FY10",11163563.968786372,"AM1",41088.360601851855]
["881|KDTD|V5|FY10","88","1","KDTD","V5","FY10",-201870.31795485693,"AM1",41088.360601851855]
["881|KPEO|V5|FY10","88","1","KPEO","V5","FY10",384093.9420736357,"AM1",41088.360601851855]
["881|KPEI|V5|FY10","88","1","KPEI","V5","FY10",12291.006146356342,"AM1",41088.360601851855]
["881|KPED|V5|FY10","88","1","KPED","V5","FY10",-18400.960358163531,"AM1",41088.360601851855]
["881|KPTO|V5|FY10","88","1","KPTO","V5","FY10",308160.7216833604,"AM1",41088.360601851855]
["881|KPTD|V5|FY10","88","1","KPTD","V5","FY10",-14292.821331178116,"AM1",41088.360601851855]
["881|KREO|V5|FY10","88","1","KREO","V5","FY10",3681217.6493404726,"AM1",41088.360601851855]
["881|KREI|V5|FY10","88","1","KREI","V5","FY10",117798.96477889513,"AM1",41088.360601851855]
["881|KRED|V5|FY10","88","1","KRED","V5","FY10",-113395.87543016867,"AM1",41088.360601851855]
["881|KRTO|V5|FY10","88","1","KRTO","V5","FY10",2915486.5311232246,"AM1",41088.360601851855]
["881|KRTD|V5|FY10","88","1","KRTD","V5","FY10",-62847.363452845748,"AM1",41088.360601851855]
["882|KDEO|V5|FY10","88","2","KDEO","V5","FY10",8936830.7505910583,"AM1",41088.360601851855]
["882|KDEI|V5|FY10","88","2","KDEI","V5","FY10",296249.59201891389,"AM1",41088.360601851855]
["882|KDED|V5|FY10","88","2","KDED","V5","FY10",-358860.46705791919,"AM1",41088.360601851855]
["882|KDEA|V5|FY10","88","2","KDEA","V5","FY10",641938,"AM1",41088.360601851855]
["882|KDTO|V5|FY10","88","2","KDTO","V5","FY10",6688206.2629163302,"AM1",41088.360601851855]
["882|KDTD|V5|FY10","88","2","KDTD","V5","FY10",-134633.78621915684,"AM1",41088.360601851855]
["882|KPEO|V5|FY10","88","2","KPEO","V5","FY10",1358797.5685552908,"AM1",41088.360601851855]
["882|KPEI|V5|FY10","88","2","KPEI","V5","FY10",43481.522193769306,"AM1",41088.360601851855]
["882|KPED|V5|FY10","88","2","KPED","V5","FY10",-70166.280584639375,"AM1",41088.360601851855]
["882|KPTO|V5|FY10","88","2","KPTO","V5","FY10",1035823.6364943516,"AM1",41088.360601851855]
["882|KPTD|V5|FY10","88","2","KPTD","V5","FY10",-35767.107648635443,"AM1",41088.360601851855]
["882|KTEO|V5|FY10","88","2","KTEO","V5","FY10",3448846.9033652656,"AM1",41088.360601851855]
["882|KTEI|V5|FY10","88","2","KTEI","V5","FY10",117071.3687476885,"AM1",41088.360601851855]
["882|KTED|V5|FY10","88","2","KTED","V5","FY10",-192034.12983836952,"AM1",41088.360601851855]
["882|KTEA|V5|FY10","88","2","KTEA","V5","FY10",419266.74000000005,"AM1",41088.360601851855]
["882|KTTO|V5|FY10","88","2","KTTO","V5","FY10",2749637.6871479829,"AM1",41088.360601851855]
["882|KTTD|V5|FY10","88","2","KTTD","V5","FY10",-97966.45734034045,"AM1",41088.360601851855]
["881|KBTO|V5|FY10","88","1","KBTO","V5","FY10",9350.8816734507163,"AM1",41088.360601851855]
["881|KBTD|V5|FY10","88","1","KBTD","V5","FY10",-210.22924612316058,"AM1",41088.360601851855]
["881|KEEO|V5|FY10","88","1","KEEO","V5","FY10",158493.22034168866,"AM1",41088.360601851855]
["881|KEED|V5|FY10","88","1","KEED","V5","FY10",-44879.773140895792,"AM1",41088.360601851855]
["881|KEEI|V5|FY10","88","1","KEEI","V5","FY10",5071.7830509340374,"AM1",41088.360601851855]
["881|KETO|V5|FY10","88","1","KETO","V5","FY10",196758.16715495635,"AM1",41088.360601851855]
["881|KETD|V5|FY10","88","1","KETD","V5","FY10",-30713.928875912214,"AM1",41088.360601851855]
["881|KLEO|V5|FY10","88","1","KLEO","V5","FY10",516849.85384771985,"AM1",41088.360601851855]
["881|KLEI|V5|FY10","88","1","KLEI","V5","FY10",16539.195323127034,"AM1",41088.360601851855]
["881|KCEO|V5|FY10","88","1","KCEO","V5","FY10",18480.135557972222,"AM1",41088.360601851855]
["881|KCED|V5|FY10","88","1","KCED","V5","FY10",-6199.5249568880818,"AM1",41088.360601851855]
["881|KCEI|V5|FY10","88","1","KCEI","V5","FY10",591.3643378551111,"AM1",41088.360601851855]
["881|KCTO|V5|FY10","88","1","KCTO","V5","FY10",10962.689288249943,"AM1",41088.360601851855]
["881|KCTD|V5|FY10","88","1","KCTD","V5","FY10",-8679.2413355769786,"AM1",41088.360601851855]
["881|KIEO|V5|FY10","88","1","KIEO","V5","FY10",604.12978099222107,"AM1",41088.360601851855]
["881|KIED|V5|FY10","88","1","KIED","V5","FY10",-623.46193398397224,"AM1",41088.360601851855]
["881|KIEI|V5|FY10","88","1","KIEI","V5","FY10",19.332152991751077,"AM1",41088.360601851855]
["882|KBTO|V5|FY10","88","2","KBTO","V5","FY10",6498.50758080573,"AM1",41088.360601851855]
["882|KBTD|V5|FY10","88","2","KBTD","V5","FY10",-146.10134074493942,"AM1",41088.360601851855]
["882|KEEO|V5|FY10","88","2","KEEO","V5","FY10",110146.76795890747,"AM1",41088.360601851855]
["882|KEED|V5|FY10","88","2","KEED","V5","FY10",-31189.737627524239,"AM1",41088.360601851855]
["882|KEEI|V5|FY10","88","2","KEEI","V5","FY10",3524.6965746850396,"AM1",41088.360601851855]
["882|KETO|V5|FY10","88","2","KETO","V5","FY10",136739.45254512833,"AM1",41088.360601851855]
["882|KETD|V5|FY10","88","2","KETD","V5","FY10",-21345.013936294192,"AM1",41088.360601851855]
["882|KLEO|V5|FY10","88","2","KLEO","V5","FY10",620521.70532591315,"AM1",41088.360601851855]
["882|KLEI|V5|FY10","88","2","KLEI","V5","FY10",19856.694570429219,"AM1",41088.360601851855]
["882|KCEO|V5|FY10","88","2","KCEO","V5","FY10",12073.48517881553,"AM1",41088.360601851855]
["882|KCED|V5|FY10","88","2","KCED","V5","FY10",-4050.2880754246116,"AM1",41088.360601851855]
["881|CD1G|V5|FY10","88","1","CD1G","V5","FY10",89390,"CM2",41088.345879629633]
["882|CD2G|V5|FY10","88","2","CD2G","V5","FY10",55038,"CM2",41088.345879629633]
["882|CT2R|V5|FY10","88","2","CT2R","V5","FY10",419266.74,"CM2",41088.345879629633]
["881|CD1D|V5|FY10","88","1","CD1D","V5","FY10",369200,"CM2",41088.345879629633]
["882|CD2D|V5|FY10","88","2","CD2D","V5","FY10",586900,"CM2",41088.345879629633]
["882|KCEI|V5|FY10","88","2","KCEI","V5","FY10",386.35152572209699,"AM1",41088.360601851855]
["882|KCTO|V5|FY10","88","2","KCTO","V5","FY10",7162.1696835739422,"AM1",41088.360601851855]
["882|KCTD|V5|FY10","88","2","KCTD","V5","FY10",-5670.3421519679559,"AM1",41088.360601851855]
["882|KIEO|V5|FY10","88","2","KIEO","V5","FY10",394.69147474646553,"AM1",41088.360601851855]
["882|KIED|V5|FY10","88","2","KIED","V5","FY10",-407.32160193835244,"AM1",41088.360601851855]
["882|KIEI|V5|FY10","88","2","KIEI","V5","FY10",12.630127191886897,"AM1",41088.360601851855]
["401|EDEP|V5|FY11","40","1","EDEP","V5","FY11",33422613.145,"MRS",41087.717881944445]
["401|EFDD|V5|FY11","40","1","EFDD","V5","FY11",1387916.8380863087,"MRS",41087.717881944445]
["401|EIAC|V5|FY11","40","1","EIAC","V5","FY11",5687066,"MRS",41087.717881944445]
["401|EISH|V5|FY11","40","1","EISH","V5","FY11",33949415.179499999,"MRS",41087.717881944445]
["401|ELOD|V5|FY11","40","1","ELOD","V5","FY11",5466993.0199999996,"MRS",41087.717881944445]
["401|EOBV|V5|FY11","40","1","EOBV","V5","FY11",153936922.11000001,"MRS",41087.717881944445]
["401|EOLA|V5|FY11","40","1","EOLA","V5","FY11",19147383.394862942,"MRS",41087.717881944445]
["401|EOLC|V5|FY11","40","1","EOLC","V5","FY11",1525.76,"MRS",41087.717881944445]
["401|EOLE|V5|FY11","40","1","EOLE","V5","FY11",5532902.0599999996,"MRS",41087.717881944445]
["401|EOSA|V5|FY11","40","1","EOSA","V5","FY11",9974326.1012835801,"MRS",41087.717881944445]
["401|EOSC|V5|FY11","40","1","EOSC","V5","FY11",67345.55,"MRS",41087.717881944445]
["401|EOSE|V5|FY11","40","1","EOSE","V5","FY11",1066532.56,"MRS",41087.717881944445]
["401|EOSI|V5|FY11","40","1","EOSI","V5","FY11",61832.03,"MRS",41087.717881944445]
["401|EOSN|V5|FY11","40","1","EOSN","V5","FY11",25009.308999999892,"MRS",41087.717881944445]
["401|EOSO|V5|FY11","40","1","EOSO","V5","FY11",13658380.529999999,"MRS",41087.717881944445]
["401|EOSP|V5|FY11","40","1","EOSP","V5","FY11",285714.35614245816,"MRS",41087.717881944445]
["401|EOSU|V5|FY11","40","1","EOSU","V5","FY11",61921.46,"MRS",41087.717881944445]
["401|EZSE|V5|FY11","40","1","EZSE","V5","FY11",4028448.59,"MRS",41087.717881944445]
["401|Fxxx|V5|FY11","40","1","Fxxx","V5","FY11",151.79649999999995,"MRS",41087.717881944445]
["401|RCCA|V5|FY11","40","1","RCCA","V5","FY11",-12772475,"MRS",41087.717881944445]
["401|RCDC|V5|FY11","40","1","RCDC","V5","FY11",-22787276.800000001,"MRS",41087.717881944445]
["401|RFIN|V5|FY11","40","1","RFIN","V5","FY11",-321076.03999999998,"MRS",41087.717881944445]
["401|RNOT|V5|FY11","40","1","RNOT","V5","FY11",-1141663.27,"MRS",41087.717881944445]
["401|ROOI|V5|FY11","40","1","ROOI","V5","FY11",-2708281.2399999998,"MRS",41087.717881944445]
["401|RREX|V5|FY11","40","1","RREX","V5","FY11",0,"MRS",41087.717881944445]
["401|RUNF|V5|FY11","40","1","RUNF","V5","FY11",-4904825.45,"MRS",41087.717881944445]
["401|RUNV|V5|FY11","40","1","RUNV","V5","FY11",-88418358.170000002,"MRS",41087.717881944445]
["401|RURF|V5|FY11","40","1","RURF","V5","FY11",-64475514.030000001,"MRS",41087.717881944445]
["401|RURV|V5|FY11","40","1","RURV","V5","FY11",-118436932.27,"MRS",41087.717881944445]
["401|RURW|V5|FY11","40","1","RURW","V5","FY11",300535.11,"MRS",41087.717881944445]
["401|Vblk|V5|FY11","40","1","Vblk","V5","FY11",101474.308,"MRS",41087.717881944445]
["401|Vlos|V5|FY11","40","1","Vlos","V5","FY11",15159.92,"MRS",41087.717881944445]
["401|VNxx|V5|FY11","40","1","VNxx","V5","FY11",32271.077000000001,"MRS",41087.717881944445]
["401|VRxx|V5|FY11","40","1","VRxx","V5","FY11",54043.31,"MRS",41087.717881944445]
["402|EDEP|V5|FY11","40","2","EDEP","V5","FY11",78792695.024999991,"MRS",41087.717881944445]
["402|EFDD|V5|FY11","40","2","EFDD","V5","FY11",1476627.9220926943,"MRS",41087.717881944445]
["402|EIAC|V5|FY11","40","2","EIAC","V5","FY11",4653054.05,"MRS",41087.717881944445]
["402|EISH|V5|FY11","40","2","EISH","V5","FY11",50139846.2038,"MRS",41087.717881944445]
["402|ELOD|V5|FY11","40","2","ELOD","V5","FY11",24669247.640000001,"MRS",41087.717881944445]
["402|EOLA|V5|FY11","40","2","EOLA","V5","FY11",42830010.192539006,"MRS",41087.717881944445]
["402|EOLC|V5|FY11","40","2","EOLC","V5","FY11",96360.680000000008,"MRS",41087.717881944445]
["402|EOLE|V5|FY11","40","2","EOLE","V5","FY11",10711636.73,"MRS",41087.717881944445]
["402|EOSA|V5|FY11","40","2","EOSA","V5","FY11",23776265.733736418,"MRS",41087.717881944445]
["402|EOSC|V5|FY11","40","2","EOSC","V5","FY11",2563449.38,"MRS",41087.717881944445]
["402|EOSE|V5|FY11","40","2","EOSE","V5","FY11",8469903.2999999989,"MRS",41087.717881944445]
["402|EOSI|V5|FY11","40","2","EOSI","V5","FY11",433160.28,"MRS",41087.717881944445]
["402|EOSN|V5|FY11","40","2","EOSN","V5","FY11",7232214.5909999991,"MRS",41087.717881944445]
["402|EOSO|V5|FY11","40","2","EOSO","V5","FY11",15656154.970000001,"MRS",41087.717881944445]
["402|EOSP|V5|FY11","40","2","EOSP","V5","FY11",295249.99205656897,"MRS",41087.717881944445]
["402|EOSS|V5|FY11","40","2","EOSS","V5","FY11",6375512.3799999999,"MRS",41087.717881944445]
["402|EOSU|V5|FY11","40","2","EOSU","V5","FY11",693884.22,"MRS",41087.717881944445]
["402|EZSE|V5|FY11","40","2","EZSE","V5","FY11",1593165.2699999996,"MRS",41087.717881944445]
["402|Fxxx|V5|FY11","40","2","Fxxx","V5","FY11",223.89789999999996,"MRS",41087.717881944445]
["402|RCCA|V5|FY11","40","2","RCCA","V5","FY11",-28309818,"MRS",41087.717881944445]
["402|RCDC|V5|FY11","40","2","RCDC","V5","FY11",-51445385.890000001,"MRS",41087.717881944445]
["402|RNOT|V5|FY11","40","2","RNOT","V5","FY11",-10300669.470000001,"MRS",41087.717881944445]
["402|ROOI|V5|FY11","40","2","ROOI","V5","FY11",-3066250.25,"MRS",41087.717881944445]
["402|RRCS|V5|FY11","40","2","RRCS","V5","FY11",-83621.38,"MRS",41087.717881944445]
["402|RREX|V5|FY11","40","2","RREX","V5","FY11",0,"MRS",41087.717881944445]
["402|RUNF|V5|FY11","40","2","RUNF","V5","FY11",-92584477.099999994,"MRS",41087.717881944445]
["402|RURF|V5|FY11","40","2","RURF","V5","FY11",-178630504.84,"MRS",41087.717881944445]
["402|RURW|V5|FY11","40","2","RURW","V5","FY11",-8506114.3699999992,"MRS",41087.717881944445]
["402|RUTW|V5|FY11","40","2","RUTW","V5","FY11",-17476693.280000001,"MRS",41087.717881944445]
["403|EOLA|V5|FY11","40","3","EOLA","V5","FY11",9870489.1441084817,"MRS",41087.717881944445]
["403|EOLC|V5|FY11","40","3","EOLC","V5","FY11",151761.85,"MRS",41087.717881944445]
["403|EOLE|V5|FY11","40","3","EOLE","V5","FY11",6638276.71,"MRS",41087.717881944445]
["403|EOSA|V5|FY11","40","3","EOSA","V5","FY11",7151921.7158915438,"MRS",41087.717881944445]
["403|EOSC|V5|FY11","40","3","EOSC","V5","FY11",65854.850000000006,"MRS",41087.717881944445]
["403|EOSE|V5|FY11","40","3","EOSE","V5","FY11",546.45000000000005,"MRS",41087.717881944445]
["403|EOSO|V5|FY11","40","3","EOSO","V5","FY11",2777592.55,"MRS",41087.717881944445]
["403|EOSU|V5|FY11","40","3","EOSU","V5","FY11",20790,"MRS",41087.717881944445]
["403|EZLW|V5|FY11","40","3","EZLW","V5","FY11",-23692911.82,"MRS",41087.717881944445]
["403|EZSE|V5|FY11","40","3","EZSE","V5","FY11",93390518.140000001,"MRS",41087.717881944445]
["403|EZSW|V5|FY11","40","3","EZSW","V5","FY11",-96374839.590000004,"MRS",41087.717881944445]
["403|Fxxx|V5|FY11","40","3","Fxxx","V5","FY11",84.326000000000022,"MRS",41087.717881944445]
["404|EDEP|V5|FY11","40","4","EDEP","V5","FY11",1113.1300000000001,"MRS",41087.717881944445]
["404|EOLA|V5|FY11","40","4","EOLA","V5","FY11",1853533.3417220134,"MRS",41087.717881944445]
["404|EOLE|V5|FY11","40","4","EOLE","V5","FY11",1779459.77,"MRS",41087.717881944445]
["404|EOSA|V5|FY11","40","4","EOSA","V5","FY11",1288978.2674779869,"MRS",41087.717881944445]
["404|EOSO|V5|FY11","40","4","EOSO","V5","FY11",5039315.18,"MRS",41087.717881944445]
["404|EOSU|V5|FY11","40","4","EOSU","V5","FY11",72.650000000000006,"MRS",41087.717881944445]
["404|Fxxx|V5|FY11","40","4","Fxxx","V5","FY11",34.036799999999992,"MRS",41087.717881944445]
["404|ROOI|V5|FY11","40","4","ROOI","V5","FY11",-12610724.48,"MRS",41087.717881944445]
["405|ACCB|V5|FY11","40","5","ACCB","V5","FY11",77597520.659999996,"MRS",41087.717881944445]
["405|ACDC|V5|FY11","40","5","ACDC","V5","FY11",29697179.920000002,"MRS",41087.717881944445]
["405|ACDD|V5|FY11","40","5","ACDD","V5","FY11",-4579708.78,"MRS",41087.717881944445]
["405|ACIN|V5|FY11","40","5","ACIN","V5","FY11",2649963.48,"MRS",41087.717881944445]
["405|ACOT|V5|FY11","40","5","ACOT","V5","FY11",148159297.88999999,"MRS",41087.717881944445]
["405|ACTA|V5|FY11","40","5","ACTA","V5","FY11",12408146,"MRS",41087.717881944445]
["405|ANCW|V5|FY11","40","5","ANCW","V5","FY11",378289251.42000002,"MRS",41087.717881944445]
["405|ANFD|V5|FY11","40","5","ANFD","V5","FY11",-135150677.90000001,"MRS",41087.717881944445]
["405|ANFG|V5|FY11","40","5","ANFG","V5","FY11",4094298380.2800002,"MRS",41087.717881944445]
["405|ANOT|V5|FY11","40","5","ANOT","V5","FY11",1091000,"MRS",41087.717881944445]
["405|EDEP|V5|FY11","40","5","EDEP","V5","FY11",0,"MRS",41087.717881944445]
["405|EFDD|V5|FY11","40","5","EFDD","V5","FY11",0,"MRS",41087.717881944445]
["405|EIAC|V5|FY11","40","5","EIAC","V5","FY11",121045.68,"MRS",41087.717881944445]
["405|EOBV|V5|FY11","40","5","EOBV","V5","FY11",38043.18,"MRS",41087.717881944445]
["405|EOLA|V5|FY11","40","5","EOLA","V5","FY11",-70270213.163232446,"MRS",41087.717881944445]
["405|EOLC|V5|FY11","40","5","EOLC","V5","FY11",10257620.24,"MRS",41087.717881944445]
["405|EOLE|V5|FY11","40","5","EOLE","V5","FY11",60859116.75,"MRS",41087.717881944445]
["405|EOSA|V5|FY11","40","5","EOSA","V5","FY11",-43936394.556767553,"MRS",41087.717881944445]
["405|EOSC|V5|FY11","40","5","EOSC","V5","FY11",12264,"MRS",41087.717881944445]
["405|EOSD|V5|FY11","40","5","EOSD","V5","FY11",438750.5,"MRS",41087.717881944445]
["405|EOSE|V5|FY11","40","5","EOSE","V5","FY11",-579.96,"MRS",41087.717881944445]
["405|EOSI|V5|FY11","40","5","EOSI","V5","FY11",957427.07,"MRS",41087.717881944445]
["405|EOSO|V5|FY11","40","5","EOSO","V5","FY11",36636267.690000005,"MRS",41087.717881944445]
["405|EOSP|V5|FY11","40","5","EOSP","V5","FY11",86.95,"MRS",41087.717881944445]
["405|EOSR|V5|FY11","40","5","EOSR","V5","FY11",2163694.0299999998,"MRS",41087.717881944445]
["405|EOSU|V5|FY11","40","5","EOSU","V5","FY11",2844592.26,"MRS",41087.717881944445]
["405|EPRO|V5|FY11","40","5","EPRO","V5","FY11",64121049,"MRS",41087.717881944445]
["405|ETAX|V5|FY11","40","5","ETAX","V5","FY11",58285832,"MRS",41087.717881944445]
["405|Fxxx|V5|FY11","40","5","Fxxx","V5","FY11",333.05029999999988,"MRS",41087.717881944445]
["405|LCAC|V5|FY11","40","5","LCAC","V5","FY11",-47864761.530000001,"MRS",41087.717881944445]
["405|LCAI|V5|FY11","40","5","LCAI","V5","FY11",-9098397.5700000003,"MRS",41087.717881944445]
["405|LCCA|V5|FY11","40","5","LCCA","V5","FY11",-70748281.569999993,"MRS",41087.717881944445]
["405|LCEM|V5|FY11","40","5","LCEM","V5","FY11",-35141473.039999999,"MRS",41087.717881944445]
["405|LCOT|V5|FY11","40","5","LCOT","V5","FY11",-1817786.3,"MRS",41087.717881944445]
["405|LCPD|V5|FY11","40","5","LCPD","V5","FY11",-42632733,"MRS",41087.717881944445]
["405|LCTP|V5|FY11","40","5","LCTP","V5","FY11",-14229779,"MRS",41087.717881944445]
["405|LCUR|V5|FY11","40","5","LCUR","V5","FY11",-7526883.79,"MRS",41087.717881944445]
["405|LNED|V5|FY11","40","5","LNED","V5","FY11",-1774985055.3699999,"MRS",41087.717881944445]
["405|LNEQ|V5|FY11","40","5","LNEQ","V5","FY11",-2538793155.02,"MRS",41087.717881944445]
["405|LNRE|V5|FY11","40","5","LNRE","V5","FY11",-40666877.560000002,"MRS",41087.717881944445]
["405|LNTP|V5|FY11","40","5","LNTP","V5","FY11",-20939316,"MRS",41087.717881944445]
["405|ROOI|V5|FY11","40","5","ROOI","V5","FY11",-50,"MRS",41087.717881944445]
["405|RREX|V5|FY11","40","5","RREX","V5","FY11",-625,"MRS",41087.717881944445]
["405|RURV|V5|FY11","40","5","RURV","V5","FY11",0.01,"MRS",41087.717881944445]
["401|Cx1W|V5|FY11","40","1","Cx1W","V5","FY11",5924967.3826950304,"CM1",41088.345868055556]
["402|Cx2W|V5|FY11","40","2","Cx2W","V5","FY11",44966382.354971595,"CM1",41088.345868055556]
["402|Cx6W|V5|FY11","40","2","Cx6W","V5","FY11",167312.88055616038,"CM1",41088.345868055556]
["401|CD1G|V5|FY11","40","1","CD1G","V5","FY11",686533.62,"CM2",41088.345879629633]
["401|CD1M|V5|FY11","40","1","CD1M","V5","FY11",4578660.6919999998,"CM2",41088.345879629633]
["401|CD1Q|V5|FY11","40","1","CD1Q","V5","FY11",550040.48800000001,"CM2",41088.345879629633]
["401|CD1R|V5|FY11","40","1","CD1R","V5","FY11",11393700,"CM2",41088.345879629633]
["401|CM1R|V5|FY11","40","1","CM1R","V5","FY11",3754000,"CM2",41088.345879629633]
["401|CP1G|V5|FY11","40","1","CP1G","V5","FY11",55539.380000000012,"CM2",41088.345879629633]
["401|CP1M|V5|FY11","40","1","CP1M","V5","FY11",29252.707999999995,"CM2",41088.345879629633]
["401|CP1Q|V5|FY11","40","1","CP1Q","V5","FY11",653.11199999999997,"CM2",41088.345879629633]
["401|CR1G|V5|FY11","40","1","CR1G","V5","FY11",30290.000000000004,"CM2",41088.345879629633]
["401|CR1M|V5|FY11","40","1","CR1M","V5","FY11",16309.999999999998,"CM2",41088.345879629633]
["401|CR1R|V5|FY11","40","1","CR1R","V5","FY11",82000,"CM2",41088.345879629633]
["401|CS1G|V5|FY11","40","1","CS1G","V5","FY11",9087,"CM2",41088.345879629633]
["401|CS1M|V5|FY11","40","1","CS1M","V5","FY11",4893,"CM2",41088.345879629633]
["401|CS1R|V5|FY11","40","1","CS1R","V5","FY11",1133000,"CM2",41088.345879629633]
["402|CD2G|V5|FY11","40","2","CD2G","V5","FY11",2309002.38,"CM2",41088.345879629633]
["402|CD2M|V5|FY11","40","2","CD2M","V5","FY11",55768.507999999994,"CM2",41088.345879629633]
["402|CD2Q|V5|FY11","40","2","CD2Q","V5","FY11",160434.31199999998,"CM2",41088.345879629633]
["402|CD2R|V5|FY11","40","2","CD2R","V5","FY11",14532699.999999998,"CM2",41088.345879629633]
["402|CD6Q|V5|FY11","40","2","CD6Q","V5","FY11",6000,"CM2",41088.345879629633]
["402|CP2G|V5|FY11","40","2","CP2G","V5","FY11",155847.62,"CM2",41088.345879629633]
["402|CP2M|V5|FY11","40","2","CP2M","V5","FY11",49455.091999999997,"CM2",41088.345879629633]
["402|CP2Q|V5|FY11","40","2","CP2Q","V5","FY11",1922732.088,"CM2",41088.345879629633]
["402|CP2R|V5|FY11","40","2","CP2R","V5","FY11",3848100,"CM2",41088.345879629633]
["402|CT2G|V5|FY11","40","2","CT2G","V5","FY11",167000,"CM2",41088.345879629633]
["402|CT2M|V5|FY11","40","2","CT2M","V5","FY11",1132740,"CM2",41088.345879629633]
["402|CT2Q|V5|FY11","40","2","CT2Q","V5","FY11",450260,"CM2",41088.345879629633]
["402|CT2R|V5|FY11","40","2","CT2R","V5","FY11",12162000,"CM2",41088.345879629633]
["405|CC5M|V5|FY11","40","5","CC5M","V5","FY11",2015100.0000000002,"CM2",41088.345879629633]
["405|CE5R|V5|FY11","40","5","CE5R","V5","FY11",13590000,"CM2",41088.345879629633]
["405|CI5M|V5|FY11","40","5","CI5M","V5","FY11",223900,"CM2",41088.345879629633]
["401|CD1D|V5|FY11","40","1","CD1D","V5","FY11",12772475,"CM2",41088.345879629633]
["402|CD2D|V5|FY11","40","2","CD2D","V5","FY11",24225114,"CM2",41088.345879629633]
["402|CP2D|V5|FY11","40","2","CP2D","V5","FY11",3924704,"CM2",41088.345879629633]
["402|CS2D|V5|FY11","40","2","CS2D","V5","FY11",160000,"CM2",41088.345879629633]
["401|BMEO|V5|FY11","40","1","BMEO","V5","FY11",3849663,"FA1",41088.360868055555]
["401|BMED|V5|FY11","40","1","BMED","V5","FY11",-313822,"FA1",41088.360868055555]
["401|BMEA|V5|FY11","40","1","BMEA","V5","FY11",3000000,"FA1",41088.360868055555]
["401|BTEA|V5|FY11","40","1","BTEA","V5","FY11",5115.5486760000003,"FA1",41088.360868055555]
["402|BDEO|V5|FY11","40","2","BDEO","V5","FY11",1454428963.4644361,"FA1",41088.360868055555]
["402|BDED|V5|FY11","40","2","BDED","V5","FY11",-39795748.999999993,"FA1",41088.360868055555]
["402|BDEX|V5|FY11","40","2","BDEX","V5","FY11",-1139514,"FA1",41088.360868055555]
["402|BDEA|V5|FY11","40","2","BDEA","V5","FY11",59556159.019666001,"FA1",41088.360868055555]
["402|BDTO|V5|FY11","40","2","BDTO","V5","FY11",1437773862.9095054,"FA1",41088.360868055555]
["402|BDTD|V5|FY11","40","2","BDTD","V5","FY11",-41445758.15737886,"FA1",41088.360868055555]
["402|BPEO|V5|FY11","40","2","BPEO","V5","FY11",107521406.05300158,"FA1",41088.360868055555]
["402|BPED|V5|FY11","40","2","BPED","V5","FY11",-8145583,"FA1",41088.360868055555]
["402|BPEX|V5|FY11","40","2","BPEX","V5","FY11",-1228000,"FA1",41088.360868055555]
["402|BPEA|V5|FY11","40","2","BPEA","V5","FY11",12280479.691709999,"FA1",41088.360868055555]
["402|BPTO|V5|FY11","40","2","BPTO","V5","FY11",82808260.817856476,"FA1",41088.360868055555]
["402|BPTD|V5|FY11","40","2","BPTD","V5","FY11",-6149818.3886826802,"FA1",41088.360868055555]
["402|BSEO|V5|FY11","40","2","BSEO","V5","FY11",2975954.2213287614,"FA1",41088.360868055555]
["402|BSED|V5|FY11","40","2","BSED","V5","FY11",-248452.99999999997,"FA1",41088.360868055555]
["402|BSEX|V5|FY11","40","2","BSEX","V5","FY11",-16000,"FA1",41088.360868055555]
["402|BSEA|V5|FY11","40","2","BSEA","V5","FY11",160000,"FA1",41088.360868055555]
["402|BSTO|V5|FY11","40","2","BSTO","V5","FY11",3616332.9574572616,"FA1",41088.360868055555]
["402|BSTD|V5|FY11","40","2","BSTD","V5","FY11",-567028.2174040227,"FA1",41088.360868055555]
["402|BTEO|V5|FY11","40","2","BTEO","V5","FY11",449056116.45957959,"FA1",41088.360868055555]
["402|BTED|V5|FY11","40","2","BTED","V5","FY11",-28875524,"FA1",41088.360868055555]
["402|BTEX|V5|FY11","40","2","BTEX","V5","FY11",-9002000,"FA1",41088.360868055555]
["402|BTEA|V5|FY11","40","2","BTEA","V5","FY11",21058121.488024,"FA1",41088.360868055555]
["402|BTTO|V5|FY11","40","2","BTTO","V5","FY11",390481681.09403926,"FA1",41088.360868055555]
["402|BTTD|V5|FY11","40","2","BTTD","V5","FY11",-21858919.873661797,"FA1",41088.360868055555]
["401|BBEO|V5|FY11","40","1","BBEO","V5","FY11",675776.74593851413,"FA1",41088.360868055555]
["401|BBED|V5|FY11","40","1","BBED","V5","FY11",-30879.829154049672,"FA1",41088.360868055555]
["401|BBTO|V5|FY11","40","1","BBTO","V5","FY11",1022512.4643543119,"FA1",41088.360868055555]
["401|BBTD|V5|FY11","40","1","BBTD","V5","FY11",-3485.9893418252868,"FA1",41088.360868055555]
["401|BEEO|V5|FY11","40","1","BEEO","V5","FY11",6932112.8280449705,"FA1",41088.360868055555]
["401|BEED|V5|FY11","40","1","BEED","V5","FY11",-1148079.6484413489,"FA1",41088.360868055555]
["401|BEEX|V5|FY11","40","1","BEEX","V5","FY11",-128671.04149946096,"FA1",41088.360868055555]
["401|BETO|V5|FY11","40","1","BETO","V5","FY11",7553680.4530162085,"FA1",41088.360868055555]
["401|BETD|V5|FY11","40","1","BETD","V5","FY11",-944772.3613041169,"FA1",41088.360868055555,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$160","v":1}]
["401|BLEO|V5|FY11","40","1","BLEO","V5","FY11",7336236.7010170948,"FA1",41088.360868055555]
["401|BCEO|V5|FY11","40","1","BCEO","V5","FY11",1192408.2575653591,"FA1",41088.360868055555]
["401|BCED|V5|FY11","40","1","BCED","V5","FY11",-343672.41856333899,"FA1",41088.360868055555]
["401|BCTO|V5|FY11","40","1","BCTO","V5","FY11",360552.77156672277,"FA1",41088.360868055555]
["401|BCTD|V5|FY11","40","1","BCTD","V5","FY11",-214174.55130958138,"FA1",41088.360868055555]
["402|BBEO|V5|FY11","40","2","BBEO","V5","FY11",5090022.6166227516,"FA1",41088.360868055555]
["402|BBED|V5|FY11","40","2","BBED","V5","FY11",-232590.17084595037,"FA1",41088.360868055555]
["402|BBTO|V5|FY11","40","2","BBTO","V5","FY11",7701673.0756456889,"FA1",41088.360868055555]
["402|BBTD|V5|FY11","40","2","BBTD","V5","FY11",-26256.843991508093,"FA1",41088.360868055555]
["402|BEEO|V5|FY11","40","2","BEEO","V5","FY11",6245529.27195503,"FA1",41088.360868055555]
["402|BEED|V5|FY11","40","2","BEED","V5","FY11",-1034369.3515586513,"FA1",41088.360868055555]
["402|BEEX|V5|FY11","40","2","BEEX","V5","FY11",-115926.95850053907,"FA1",41088.360868055555]
["402|BETO|V5|FY11","40","2","BETO","V5","FY11",6805534.4092851821,"FA1",41088.360868055555]
["402|BETD|V5|FY11","40","2","BETD","V5","FY11",-851198.41298414837,"FA1",41088.360868055555]
["402|BLEO|V5|FY11","40","2","BLEO","V5","FY11",35911793.528528295,"FA1",41088.360868055555]
["402|BCEO|V5|FY11","40","2","BCEO","V5","FY11",1158026.8923406696,"FA1",41088.360868055555]
["402|BCED|V5|FY11","40","2","BCED","V5","FY11",-333763.12209100154,"FA1",41088.360868055555]
["402|BCTO|V5|FY11","40","2","BCTO","V5","FY11",350156.75456217764,"FA1",41088.360868055555]
["402|BCTD|V5|FY11","40","2","BCTD","V5","FY11",-207999.13829672319,"FA1",41088.360868055555]
["401|BDTX|V5|FY11","40","1","BDTX","V5","FY11",-4641893.3300000019,"FA1",41088.360868055555]
["402|BDTX|V5|FY11","40","2","BDTX","V5","FY11",-983298.72999999975,"FA1",41088.360868055555]
["405|JFIN|V5|FY11","40","5","JFIN","V5","FY11",-5208042.2326267594,"CM3",41088.346018518518]
["401|KDEO|V5|FY11","40","1","KDEO","V5","FY11",1365732526.3626308,"AM1",41088.360601851855]
["401|KDEI|V5|FY11","40","1","KDEI","V5","FY11",49698763.605454706,"AM1",41088.360601851855]
["401|KDED|V5|FY11","40","1","KDED","V5","FY11",-31098060.685706194,"AM1",41088.360601851855]
["401|KDEX|V5|FY11","40","1","KDEX","V5","FY11",-404040,"AM1",41088.360601851855]
["401|KDEA|V5|FY11","40","1","KDEA","V5","FY11",29577369.800000001,"AM1",41088.360601851855]
["401|KDTO|V5|FY11","40","1","KDTO","V5","FY11",1300294715.9415278,"AM1",41088.360601851855]
["401|KDTD|V5|FY11","40","1","KDTD","V5","FY11",-29832950.977564536,"AM1",41088.360601851855]
["401|KPEO|V5|FY11","40","1","KPEO","V5","FY11",19524205.594045907,"AM1",41088.360601851855]
["401|KPEI|V5|FY11","40","1","KPEI","V5","FY11",704409.41498565255,"AM1",41088.360601851855]
["401|KPED|V5|FY11","40","1","KPED","V5","FY11",-1820797.8150146874,"AM1",41088.360601851855]
["401|KPEA|V5|FY11","40","1","KPEA","V5","FY11",85445.2,"AM1",41088.360601851855]
["401|KPTO|V5|FY11","40","1","KPTO","V5","FY11",13748846.888105543,"AM1",41088.360601851855]
["401|KPTD|V5|FY11","40","1","KPTD","V5","FY11",-1138749.7172355896,"AM1",41088.360601851855]
["401|KREO|V5|FY11","40","1","KREO","V5","FY11",48447270.065033324,"AM1",41088.360601851855]
["401|KREI|V5|FY11","40","1","KREI","V5","FY11",1746416.5223411995,"AM1",41088.360601851855]
["401|KRED|V5|FY11","40","1","KRED","V5","FY11",-1929646.790673381,"AM1",41088.360601851855]
["401|KREA|V5|FY11","40","1","KREA","V5","FY11",128600,"AM1",41088.360601851855]
["401|KRTO|V5|FY11","40","1","KRTO","V5","FY11",35946631.246332243,"AM1",41088.360601851855]
["401|KRTD|V5|FY11","40","1","KRTD","V5","FY11",-1342422.0765675108,"AM1",41088.360601851855]
["401|KSEO|V5|FY11","40","1","KSEO","V5","FY11",592099.47722347872,"AM1",41088.360601851855]
["401|KSEI|V5|FY11","40","1","KSEI","V5","FY11",41961.221180045228,"AM1",41088.360601851855]
["401|KSED|V5|FY11","40","1","KSED","V5","FY11",-124037.1329898362,"AM1",41088.360601851855]
["401|KSEA|V5|FY11","40","1","KSEA","V5","FY11",1146980,"AM1",41088.360601851855]
["401|KSTO|V5|FY11","40","1","KSTO","V5","FY11",583843.15299999982,"AM1",41088.360601851855]
["401|KSTD|V5|FY11","40","1","KSTD","V5","FY11",-118806.174,"AM1",41088.360601851855]
["401|KMEI|V5|FY11","40","1","KMEI","V5","FY11",67571.999999999985,"AM1",41088.360601851855]
["401|KMED|V5|FY11","40","1","KMED","V5","FY11",-129638.13333333332,"AM1",41088.360601851855]
["401|KMEA|V5|FY11","40","1","KMEA","V5","FY11",3754000,"AM1",41088.360601851855]
["401|KMTD|V5|FY11","40","1","KMTD","V5","FY11",-93850,"AM1",41088.360601851855]
["402|KDEO|V5|FY11","40","2","KDEO","V5","FY11",1538889912.787107,"AM1",41088.360601851855]
["402|KDEI|V5|FY11","40","2","KDEI","V5","FY11",56139640.141935855,"AM1",41088.360601851855]
["402|KDED|V5|FY11","40","2","KDED","V5","FY11",-50690965.108075581,"AM1",41088.360601851855]
["402|KDEX|V5|FY11","40","2","KDEX","V5","FY11",-199948,"AM1",41088.360601851855]
["402|KDEA|V5|FY11","40","2","KDEA","V5","FY11",41089071.199999996,"AM1",41088.360601851855]
["402|KDTO|V5|FY11","40","2","KDTO","V5","FY11",1431955268.1472874,"AM1",41088.360601851855]
["402|KDTD|V5|FY11","40","2","KDTD","V5","FY11",-41707481.457668021,"AM1",41088.360601851855]
["402|KPEO|V5|FY11","40","2","KPEO","V5","FY11",120976928.97839688,"AM1",41088.360601851855]
["402|KPEI|V5|FY11","40","2","KPEI","V5","FY11",4510484.7976222876,"AM1",41088.360601851855]
["402|KPED|V5|FY11","40","2","KPED","V5","FY11",-8985417.9610538166,"AM1",41088.360601851855]
["402|KPEX|V5|FY11","40","2","KPEX","V5","FY11",-1272208,"AM1",41088.360601851855]
["402|KPEA|V5|FY11","40","2","KPEA","V5","FY11",8628630.7999999989,"AM1",41088.360601851855]
["402|KPTO|V5|FY11","40","2","KPTO","V5","FY11",93438213.684517696,"AM1",41088.360601851855]
["402|KPTD|V5|FY11","40","2","KPTD","V5","FY11",-6474155.6017742753,"AM1",41088.360601851855]
["402|KSEO|V5|FY11","40","2","KSEO","V5","FY11",3851739.473308742,"AM1",41088.360601851855]
["402|KSEI|V5|FY11","40","2","KSEI","V5","FY11",141244.2530391147,"AM1",41088.360601851855]
["402|KSED|V5|FY11","40","2","KSED","V5","FY11",-427820.12718355691,"AM1",41088.360601851855]
["402|KSEX|V5|FY11","40","2","KSEX","V5","FY11",-16576,"AM1",41088.360601851855]
["402|KSEA|V5|FY11","40","2","KSEA","V5","FY11",143424,"AM1",41088.360601851855]
["402|KSTO|V5|FY11","40","2","KSTO","V5","FY11",3779487.6461596084,"AM1",41088.360601851855]
["402|KSTD|V5|FY11","40","2","KSTD","V5","FY11",-397840.80485890608,"AM1",41088.360601851855]
["402|KTEO|V5|FY11","40","2","KTEO","V5","FY11",434693164.61593914,"AM1",41088.360601851855]
["402|KTEI|V5|FY11","40","2","KTEI","V5","FY11",15731500.630173808,"AM1",41088.360601851855]
["402|KTED|V5|FY11","40","2","KTED","V5","FY11",-31258297.777028523,"AM1",41088.360601851855]
["402|KTEX|V5|FY11","40","2","KTEX","V5","FY11",-9326072,"AM1",41088.360601851855]
["402|KTEA|V5|FY11","40","2","KTEA","V5","FY11",4585928,"AM1",41088.360601851855]
["402|KTTO|V5|FY11","40","2","KTTO","V5","FY11",363048076.6824646,"AM1",41088.360601851855]
["402|KTTD|V5|FY11","40","2","KTTD","V5","FY11",-21226211.891263276,"AM1",41088.360601851855]
["401|KBEO|V5|FY11","40","1","KBEO","V5","FY11",665872.35813893622,"AM1",41088.360601851855]
["401|KBED|V5|FY11","40","1","KBED","V5","FY11",-25598.449173617082,"AM1",41088.360601851855]
["401|KBEI|V5|FY11","40","1","KBEI","V5","FY11",23971.404893001702,"AM1",41088.360601851855]
["401|KBTO|V5|FY11","40","1","KBTO","V5","FY11",47218.177394895421,"AM1",41088.360601851855]
["401|KBTD|V5|FY11","40","1","KBTD","V5","FY11",-3677.9499601406596,"AM1",41088.360601851855]
["401|KEEO|V5|FY11","40","1","KEEO","V5","FY11",1587366.5828558733,"AM1",41088.360601851855]
["401|KEED|V5|FY11","40","1","KEED","V5","FY11",-774295.03639047628,"AM1",41088.360601851855]
["401|KEEA|V5|FY11","40","1","KEEA","V5","FY11",7040581.3513519252,"AM1",41088.360601851855]
["401|KEEX|V5|FY11","40","1","KEEX","V5","FY11",-108452.79437973676,"AM1",41088.360601851855]
["401|KEEI|V5|FY11","40","1","KEEI","V5","FY11",183875.66130714607,"AM1",41088.360601851855]
["401|KETO|V5|FY11","40","1","KETO","V5","FY11",1516153.0422767238,"AM1",41088.360601851855]
["401|KETD|V5|FY11","40","1","KETD","V5","FY11",-748440.41161881527,"AM1",41088.360601851855]
["401|KLEO|V5|FY11","40","1","KLEO","V5","FY11",8160280.0219907053,"AM1",41088.360601851855]
["401|KLEI|V5|FY11","40","1","KLEI","V5","FY11",293770.08079166536,"AM1",41088.360601851855]
["401|KCEO|V5|FY11","40","1","KCEO","V5","FY11",1130890.3875677139,"AM1",41088.360601851855]
["401|KCED|V5|FY11","40","1","KCED","V5","FY11",-609597.86435405747,"AM1",41088.360601851855]
["401|KCEA|V5|FY11","40","1","KCEA","V5","FY11",874891.40595602186,"AM1",41088.360601851855]
["401|KCEI|V5|FY11","40","1","KCEI","V5","FY11",56460.099259646086,"AM1",41088.360601851855]
["401|KCTO|V5|FY11","40","1","KCTO","V5","FY11",200616.40520889917,"AM1",41088.360601851855]
["401|KCTD|V5|FY11","40","1","KCTD","V5","FY11",-346431.63953490282,"AM1",41088.360601851855]
["401|KIED|V5|FY11","40","1","KIED","V5","FY11",-10070.972184115984,"AM1",41088.360601851855]
["401|KIEA|V5|FY11","40","1","KIEA","V5","FY11",97210.156217335752,"AM1",41088.360601851855]
["401|KIEI|V5|FY11","40","1","KIEI","V5","FY11",1749.7828119120434,"AM1",41088.360601851855]
["401|KITD|V5|FY11","40","1","KITD","V5","FY11",-16201.692702889293,"AM1",41088.360601851855]
["401|KQEO|V5|FY11","40","1","KQEO","V5","FY11",16982936.877796825,"AM1",41088.360601851855]
["401|KQED|V5|FY11","40","1","KQED","V5","FY11",-3518864.5210795025,"AM1",41088.360601851855]
["401|KQEI|V5|FY11","40","1","KQEI","V5","FY11",611385.72760068567,"AM1",41088.360601851855]
["401|KQTO|V5|FY11","40","1","KQTO","V5","FY11",16982936.877796825,"AM1",41088.360601851855]
["401|KQTD|V5|FY11","40","1","KQTD","V5","FY11",-3396587.3755593654,"AM1",41088.360601851855]
["402|KBEO|V5|FY11","40","2","KBEO","V5","FY11",5015421.7100265222,"AM1",41088.360601851855]
["402|KBED|V5|FY11","40","2","KBED","V5","FY11",-192810.25283464507,"AM1",41088.360601851855]
["402|KBEI|V5|FY11","40","2","KBEI","V5","FY11",180555.18156095481,"AM1",41088.360601851855]
["402|KBTO|V5|FY11","40","2","KBTO","V5","FY11",355652.35456857499,"AM1",41088.360601851855]
["402|KBTD|V5|FY11","40","2","KBTD","V5","FY11",-27702.711868138154,"AM1",41088.360601851855]
["402|KEEO|V5|FY11","40","2","KEEO","V5","FY11",1430147.5905644747,"AM1",41088.360601851855]
["402|KEED|V5|FY11","40","2","KEED","V5","FY11",-697605.82882348332,"AM1",41088.360601851855]
["402|KEEA|V5|FY11","40","2","KEEA","V5","FY11",6343254.6486480758,"AM1",41088.360601851855]
["402|KEEX|V5|FY11","40","2","KEEX","V5","FY11",-97711.205620263281,"AM1",41088.360601851855]
["402|KEEI|V5|FY11","40","2","KEEI","V5","FY11",165663.89693598644,"AM1",41088.360601851855]
["402|KETO|V5|FY11","40","2","KETO","V5","FY11",1365987.3174588114,"AM1",41088.360601851855]
["402|KETD|V5|FY11","40","2","KETD","V5","FY11",-674311.94716974744,"AM1",41088.360601851855]
["402|KLEO|V5|FY11","40","2","KLEO","V5","FY11",41571921.66638016,"AM1",41088.360601851855]
["402|KLEI|V5|FY11","40","2","KLEI","V5","FY11",1496589.1799896855,"AM1",41088.360601851855]
["402|KCEO|V5|FY11","40","2","KCEO","V5","FY11",1098282.8010323409,"AM1",41088.360601851855]
["402|KCED|V5|FY11","40","2","KCED","V5","FY11",-592020.99277373089,"AM1",41088.360601851855]
["402|KCEA|V5|FY11","40","2","KCEA","V5","FY11",849665.17930984555,"AM1",41088.360601851855]
["402|KCEI|V5|FY11","40","2","KCEI","V5","FY11",54832.15406474148,"AM1",41088.360601851855]
["402|KCTO|V5|FY11","40","2","KCTO","V5","FY11",194831.92170353117,"AM1",41088.360601851855]
["402|KCTD|V5|FY11","40","2","KCTD","V5","FY11",-336442.78492183884,"AM1",41088.360601851855]
["402|KIED|V5|FY11","40","2","KIED","V5","FY11",-9780.5902862777766,"AM1",41088.360601851855]
["402|KIEA|V5|FY11","40","2","KIEA","V5","FY11",94407.242145538388,"AM1",41088.360601851855]
["402|KIEI|V5|FY11","40","2","KIEI","V5","FY11",1699.3303586196907,"AM1",41088.360601851855]
["402|KITD|V5|FY11","40","2","KITD","V5","FY11",-15734.540357589733,"AM1",41088.360601851855]
["402|KQEO|V5|FY11","40","2","KQEO","V5","FY11",16493258.48813558,"AM1",41088.360601851855]
["402|KQED|V5|FY11","40","2","KQED","V5","FY11",-3417403.1587416921,"AM1",41088.360601851855]
["402|KQEI|V5|FY11","40","2","KQEI","V5","FY11",593757.30557288078,"AM1",41088.360601851855]
["402|KQTO|V5|FY11","40","2","KQTO","V5","FY11",16493258.48813558,"AM1",41088.360601851855]
["402|KQTD|V5|FY11","40","2","KQTD","V5","FY11",-3298651.697627116,"AM1",41088.360601851855]
["401|Hx1W|V5|FY11","40","1","Hx1W","V5","FY11",-42972043.740599997,"CM4",41088.346018518518]
["402|Hx2W|V5|FY11","40","2","Hx2W","V5","FY11",18389107.030600004,"CM4",41088.346018518518]
["402|Hx6W|V5|FY11","40","2","Hx6W","V5","FY11",-3021009.23,"CM4",41088.346018518518]
["405|Hx5W|V5|FY11","40","5","Hx5W","V5","FY11",4017000,"CM4",41088.346018518518]
["401|HD1G|V5|FY11","40","1","HD1G","V5","FY11",13283574.81864558,"CM5",41088.346030092594]
["401|HD1M|V5|FY11","40","1","HD1M","V5","FY11",21407212.227330901,"CM5",41088.346030092594]
["401|HD1Q|V5|FY11","40","1","HD1Q","V5","FY11",3217219.4293265203,"CM5",41088.346030092594]
["401|HD1R|V5|FY11","40","1","HD1R","V5","FY11",27382495.761231001,"CM5",41088.346030092594]
["401|HM1R|V5|FY11","40","1","HM1R","V5","FY11",3000000,"CM5",41088.346030092594]
["401|HP1G|V5|FY11","40","1","HP1G","V5","FY11",150420.2161735,"CM5",41088.346030092594]
["401|HP1M|V5|FY11","40","1","HP1M","V5","FY11",72497.023329099989,"CM5",41088.346030092594]
["401|HP1Q|V5|FY11","40","1","HP1Q","V5","FY11",8498.4776873999999,"CM5",41088.346030092594]
["401|HP1R|V5|FY11","40","1","HP1R","V5","FY11",958652.25,"CM5",41088.346030092594]
["401|HR1G|V5|FY11","40","1","HR1G","V5","FY11",36470.859100000009,"CM5",41088.346030092594]
["401|HR1M|V5|FY11","40","1","HR1M","V5","FY11",19638.154900000001,"CM5",41088.346030092594]
["401|HS1G|V5|FY11","40","1","HS1G","V5","FY11",10941.257729999999,"CM5",41088.346030092594]
["401|HS1M|V5|FY11","40","1","HS1M","V5","FY11",659267.7164700001,"CM5",41088.346030092594]
["401|HS1R|V5|FY11","40","1","HS1R","V5","FY11",750000,"CM5",41088.346030092594]
["401|HT1G|V5|FY11","40","1","HT1G","V5","FY11",3427.41761292,"CM5",41088.346030092594]
["401|HT1Q|V5|FY11","40","1","HT1Q","V5","FY11",409.24389408000008,"CM5",41088.346030092594]
["401|HT1R|V5|FY11","40","1","HT1R","V5","FY11",1278.8871689999999,"CM5",41088.346030092594]
["402|HD2G|V5|FY11","40","2","HD2G","V5","FY11",13234194.964450421,"CM5",41088.346030092594]
["402|HD2M|V5|FY11","40","2","HD2M","V5","FY11",725675.56697409984,"CM5",41088.346030092594]
["402|HD2Q|V5|FY11","40","2","HD2Q","V5","FY11",152779.85714747998,"CM5",41088.346030092594]
["402|HD2R|V5|FY11","40","2","HD2R","V5","FY11",14106681.401093999,"CM5",41088.346030092594]
["402|HD6Q|V5|FY11","40","2","HD6Q","V5","FY11",3187009.23,"CM5",41088.346030092594]
["402|HP2G|V5|FY11","40","2","HP2G","V5","FY11",8341292.0286114989,"CM5",41088.346030092594]
["402|HP2M|V5|FY11","40","2","HP2M","V5","FY11",643523.61599589977,"CM5",41088.346030092594]
["402|HP2Q|V5|FY11","40","2","HP2Q","V5","FY11",1295664.0471025999,"CM5",41088.346030092594]
["402|HP2R|V5|FY11","40","2","HP2R","V5","FY11",2000000,"CM5",41088.346030092594]
["402|HT2G|V5|FY11","40","2","HT2G","V5","FY11",15616004.159576079,"CM5",41088.346030092594]
["402|HT2M|V5|FY11","40","2","HT2M","V5","FY11",1298637.6718000001,"CM5",41088.346030092594]
["402|HT2Q|V5|FY11","40","2","HT2Q","V5","FY11",3856960.22964192,"CM5",41088.346030092594]
["402|HT2R|V5|FY11","40","2","HT2R","V5","FY11",286519.42700600001,"CM5",41088.346030092594]
["401|HD1D|V5|FY11","40","1","HD1D","V5","FY11",12772475,"CM5",41088.346030092594]
["402|HD2D|V5|FY11","40","2","HD2D","V5","FY11",28149818.000000004,"CM5",41088.346030092594]
["402|HS2D|V5|FY11","40","2","HS2D","V5","FY11",160000,"CM5",41088.346030092594]
["401|KDTX|V5|FY11","40","1","KDTX","V5","FY11",-370497.03602371179,"AM1",41088.360601851855]
["401|KETX|V5|FY11","40","1","KETX","V5","FY11",-99449.160642959949,"AM1",41088.360601851855]
["402|KDTX|V5|FY11","40","2","KDTX","V5","FY11",-183348.53321173429,"AM1",41088.360601851855]
["402|KETX|V5|FY11","40","2","KETX","V5","FY11",-89599.326969139191,"AM1",41088.360601851855]
["402|KPTX|V5|FY11","40","2","KPTX","V5","FY11",-1166590.6672746618,"AM1",41088.360601851855]
["402|KSTX|V5|FY11","40","2","KSTX","V5","FY11",-15199.878400972793,"AM1",41088.360601851855]
["402|KTTX|V5|FY11","40","2","KTTX","V5","FY11",-8551831.5853473172,"AM1",41088.360601851855]
["401|P846|V5|FY11","40","1","P846","V5","FY11",29961,"RM2",41089.365416666667]
["401|P847|V5|FY11","40","1","P847","V5","FY11",27173,"RM2",41089.365416666667]
["401|P848|V5|FY11","40","1","P848","V5","FY11",393432,"RM2",41089.365416666667]
["401|P849|V5|FY11","40","1","P849","V5","FY11",381101,"RM2",41089.365416666667]
["402|Q850|V5|FY11","40","2","Q850","V5","FY11",386463,"RM2",41089.365416666667]
["402|Q851|V5|FY11","40","2","Q851","V5","FY11",28791,"RM2",41089.365416666667]
["402|Q852|V5|FY11","40","2","Q852","V5","FY11",4205,"RM2",41089.365416666667]
["402|KSTE|V5|FY11","40","2","KSTE","V5","FY11",-15199.878400972808,"AM4",41088.360775462963]
["401|BDEO|V5|FY11","40","1","BDEO","V5","FY11",1275911822,"FA1",41088.360868055555]
["401|BDED|V5|FY11","40","1","BDED","V5","FY11",-27518064.999999996,"FA1",41088.360868055555]
["401|BDEX|V5|FY11","40","1","BDEX","V5","FY11",-4868900.0999999996,"FA1",41088.360868055555]
["401|BDEA|V5|FY11","40","1","BDEA","V5","FY11",78062977.236533999,"FA1",41088.360868055555]
["401|BDTO|V5|FY11","40","1","BDTO","V5","FY11",1326052208.3783298,"FA1",41088.360868055555]
["401|BDTD|V5|FY11","40","1","BDTD","V5","FY11",-30697364.812474381,"FA1",41088.360868055555]
["401|BPEO|V5|FY11","40","1","BPEO","V5","FY11",17570361.817592781,"FA1",41088.360868055555]
["401|BPED|V5|FY11","40","1","BPED","V5","FY11",-1623697.0000000002,"FA1",41088.360868055555]
["401|BPEA|V5|FY11","40","1","BPEA","V5","FY11",1190067.96719,"FA1",41088.360868055555]
["401|BPTO|V5|FY11","40","1","BPTO","V5","FY11",12515412.715457201,"FA1",41088.360868055555]
["401|BPTD|V5|FY11","40","1","BPTD","V5","FY11",-1088464.9178399052,"FA1",41088.360868055555]
["401|BREO|V5|FY11","40","1","BREO","V5","FY11",45460418.329763979,"FA1",41088.360868055555]
["401|BRED|V5|FY11","40","1","BRED","V5","FY11",-1800946,"FA1",41088.360868055555]
["401|BREA|V5|FY11","40","1","BREA","V5","FY11",56109.014000000017,"FA1",41088.360868055555]
["401|BRTO|V5|FY11","40","1","BRTO","V5","FY11",34204553.927570321,"FA1",41088.360868055555]
["401|BRTD|V5|FY11","40","1","BRTD","V5","FY11",-1327977.1150895699,"FA1",41088.360868055555]
["401|BSEO|V5|FY11","40","1","BSEO","V5","FY11",3460869.4970061001,"FA1",41088.360868055555]
["401|BSED|V5|FY11","40","1","BSED","V5","FY11",-656817,"FA1",41088.360868055555]
["401|BSEA|V5|FY11","40","1","BSEA","V5","FY11",1420208.9742000001,"FA1",41088.360868055555]
["401|BSTO|V5|FY11","40","1","BSTO","V5","FY11",3222213.4219145272,"FA1",41088.360868055555]
["401|BSTD|V5|FY11","40","1","BSTD","V5","FY11",-787761.66974786343,"FA1",41088.360868055555]
["851|EDEP|V5|FY11","85","1","EDEP","V5","FY11",7234045.9299999997,"MRS",41087.717881944445]
["851|EFDD|V5|FY11","85","1","EFDD","V5","FY11",313956.97624989256,"MRS",41087.717881944445]
["851|EISH|V5|FY11","85","1","EISH","V5","FY11",5300608.9122000001,"MRS",41087.717881944445]
["851|ELOD|V5|FY11","85","1","ELOD","V5","FY11",3394.35,"MRS",41087.717881944445]
["851|EOBV|V5|FY11","85","1","EOBV","V5","FY11",20883176.829999998,"MRS",41087.717881944445]
["851|EOLA|V5|FY11","85","1","EOLA","V5","FY11",2168002.8482291722,"MRS",41087.717881944445]
["851|EOLC|V5|FY11","85","1","EOLC","V5","FY11",48283.44,"MRS",41087.717881944445]
["851|EOLE|V5|FY11","85","1","EOLE","V5","FY11",1768856.48,"MRS",41087.717881944445]
["851|EOSA|V5|FY11","85","1","EOSA","V5","FY11",883352.50635564525,"MRS",41087.717881944445]
["851|ACDC|V5|FY11","85","1","ACDC","V5","FY11",-15423.12,"MRS",41087.717881944445]
["851|EOSC|V5|FY11","85","1","EOSC","V5","FY11",51909.63,"MRS",41087.717881944445]
["851|EOSE|V5|FY11","85","1","EOSE","V5","FY11",318321,"MRS",41087.717881944445]
["851|EOSI|V5|FY11","85","1","EOSI","V5","FY11",30664.83,"MRS",41087.717881944445]
["851|EOSN|V5|FY11","85","1","EOSN","V5","FY11",-1410260.72,"MRS",41087.717881944445]
["851|EOSO|V5|FY11","85","1","EOSO","V5","FY11",1203441.1469565635,"MRS",41087.717881944445]
["851|EOSP|V5|FY11","85","1","EOSP","V5","FY11",9379.17,"MRS",41087.717881944445]
["851|EOSS|V5|FY11","85","1","EOSS","V5","FY11",2002.2,"MRS",41087.717881944445]
["851|EOSU|V5|FY11","85","1","EOSU","V5","FY11",138609.5,"MRS",41087.717881944445]
["851|EZSE|V5|FY11","85","1","EZSE","V5","FY11",-11918.730000000003,"MRS",41087.717881944445]
["851|Fxxx|V5|FY11","85","1","Fxxx","V5","FY11",50.577200000000005,"MRS",41087.717881944445]
["851|RCCA|V5|FY11","85","1","RCCA","V5","FY11",-5775994.4800000004,"MRS",41087.717881944445]
["851|RCDC|V5|FY11","85","1","RCDC","V5","FY11",-3317205.5,"MRS",41087.717881944445]
["851|ROOI|V5|FY11","85","1","ROOI","V5","FY11",-352035.53,"MRS",41087.717881944445]
["851|RREX|V5|FY11","85","1","RREX","V5","FY11",0,"MRS",41087.717881944445]
["851|RUNF|V5|FY11","85","1","RUNF","V5","FY11",-2647978.6,"MRS",41087.717881944445]
["851|RUNV|V5|FY11","85","1","RUNV","V5","FY11",-14072114.57,"MRS",41087.717881944445]
["851|RURF|V5|FY11","85","1","RURF","V5","FY11",-20292457.98,"MRS",41087.717881944445]
["851|RURV|V5|FY11","85","1","RURV","V5","FY11",-20160589.460000001,"MRS",41087.717881944445]
["851|RURW|V5|FY11","85","1","RURW","V5","FY11",-50296.03,"MRS",41087.717881944445]
["851|Vblk|V5|FY11","85","1","Vblk","V5","FY11",14372.550999999999,"MRS",41087.717881944445]
["851|Vlos|V5|FY11","85","1","Vlos","V5","FY11",948.71299999999997,"MRS",41087.717881944445]
["851|VNxx|V5|FY11","85","1","VNxx","V5","FY11",4621.29,"MRS",41087.717881944445]
["851|VRxx|V5|FY11","85","1","VRxx","V5","FY11",8802.5490000000009,"MRS",41087.717881944445]
["852|ACDC|V5|FY11","85","2","ACDC","V5","FY11",-430.1,"MRS",41087.717881944445]
["852|EDEP|V5|FY11","85","2","EDEP","V5","FY11",10088453.24,"MRS",41087.717881944445]
["852|EFDD|V5|FY11","85","2","EFDD","V5","FY11",218225.97762659713,"MRS",41087.717881944445]
["852|EISH|V5|FY11","85","2","EISH","V5","FY11",8523207.0668000001,"MRS",41087.717881944445]
["852|ELOD|V5|FY11","85","2","ELOD","V5","FY11",3394.35,"MRS",41087.717881944445]
["852|EOLA|V5|FY11","85","2","EOLA","V5","FY11",3870870.4190376732,"MRS",41087.717881944445]
["852|EOLE|V5|FY11","85","2","EOLE","V5","FY11",2516851.33,"MRS",41087.717881944445]
["852|EOSA|V5|FY11","85","2","EOSA","V5","FY11",2596124.3806004869,"MRS",41087.717881944445]
["852|EOSC|V5|FY11","85","2","EOSC","V5","FY11",182219.81,"MRS",41087.717881944445]
["852|EOSE|V5|FY11","85","2","EOSE","V5","FY11",1401798.94,"MRS",41087.717881944445]
["852|EOSI|V5|FY11","85","2","EOSI","V5","FY11",56286.13,"MRS",41087.717881944445]
["852|EOSN|V5|FY11","85","2","EOSN","V5","FY11",3547000.7800000003,"MRS",41087.717881944445]
["852|EOSO|V5|FY11","85","2","EOSO","V5","FY11",1536454.5399999998,"MRS",41087.717881944445]
["852|EOSP|V5|FY11","85","2","EOSP","V5","FY11",100430.92664395833,"MRS",41087.717881944445]
["852|EOSS|V5|FY11","85","2","EOSS","V5","FY11",938772.54,"MRS",41087.717881944445]
["852|EOSU|V5|FY11","85","2","EOSU","V5","FY11",294826.32,"MRS",41087.717881944445]
["852|EZSE|V5|FY11","85","2","EZSE","V5","FY11",-2017.5,"MRS",41087.717881944445]
["852|Fxxx|V5|FY11","85","2","Fxxx","V5","FY11",78.786500000000004,"MRS",41087.717881944445]
["852|RCCA|V5|FY11","85","2","RCCA","V5","FY11",-8606254.8000000007,"MRS",41087.717881944445]
["852|RCDC|V5|FY11","85","2","RCDC","V5","FY11",-5519121.3499999996,"MRS",41087.717881944445]
["852|ROOI|V5|FY11","85","2","ROOI","V5","FY11",-139003.89000000001,"MRS",41087.717881944445]
["852|RUNF|V5|FY11","85","2","RUNF","V5","FY11",-7119368.5700000003,"MRS",41087.717881944445]
["852|RURF|V5|FY11","85","2","RURF","V5","FY11",-32343154.210000001,"MRS",41087.717881944445]
["852|RUTW|V5|FY11","85","2","RUTW","V5","FY11",-3193885.57,"MRS",41087.717881944445]
["853|EOLA|V5|FY11","85","3","EOLA","V5","FY11",4425276.3127128249,"MRS",41087.717881944445]
["853|EOLE|V5|FY11","85","3","EOLE","V5","FY11",1980051.81,"MRS",41087.717881944445]
["853|EOSA|V5|FY11","85","3","EOSA","V5","FY11",2961904.5672871717,"MRS",41087.717881944445]
["853|EOSC|V5|FY11","85","3","EOSC","V5","FY11",10343.629999999999,"MRS",41087.717881944445]
["853|EOSE|V5|FY11","85","3","EOSE","V5","FY11",12.4,"MRS",41087.717881944445]
["853|EOSO|V5|FY11","85","3","EOSO","V5","FY11",14439.81,"MRS",41087.717881944445]
["853|EZLW|V5|FY11","85","3","EZLW","V5","FY11",-9271643.3800000008,"MRS",41087.717881944445]
["853|EZSE|V5|FY11","85","3","EZSE","V5","FY11",70370523.230000004,"MRS",41087.717881944445]
["853|EZSW|V5|FY11","85","3","EZSW","V5","FY11",-70490908.379999995,"MRS",41087.717881944445]
["853|Fxxx|V5|FY11","85","3","Fxxx","V5","FY11",56.53240000000001,"MRS",41087.717881944445]
["854|EOLA|V5|FY11","85","4","EOLA","V5","FY11",254599.92531198516,"MRS",41087.717881944445]
["854|EOLE|V5|FY11","85","4","EOLE","V5","FY11",187635.28,"MRS",41087.717881944445]
["854|EOSA|V5|FY11","85","4","EOSA","V5","FY11",173632.69298801475,"MRS",41087.717881944445]
["854|EOSO|V5|FY11","85","4","EOSO","V5","FY11",758674.07,"MRS",41087.717881944445]
["854|EZSE|V5|FY11","85","4","EZSE","V5","FY11",-625.5,"MRS",41087.717881944445]
["854|Fxxx|V5|FY11","85","4","Fxxx","V5","FY11",2.0449999999999999,"MRS",41087.717881944445]
["854|ROOI|V5|FY11","85","4","ROOI","V5","FY11",-1739134.77,"MRS",41087.717881944445]
["855|EDEP|V5|FY11","85","5","EDEP","V5","FY11",0,"MRS",41087.717881944445]
["855|EOLA|V5|FY11","85","5","EOLA","V5","FY11",-10719037.665291656,"MRS",41087.717881944445]
["855|EOLC|V5|FY11","85","5","EOLC","V5","FY11",993073.79,"MRS",41087.717881944445]
["855|EOLE|V5|FY11","85","5","EOLE","V5","FY11",8009025.7699999996,"MRS",41087.717881944445]
["855|EOSA|V5|FY11","85","5","EOSA","V5","FY11",-6584112.3747083312,"MRS",41087.717881944445]
["855|EOSC|V5|FY11","85","5","EOSC","V5","FY11",127316.14,"MRS",41087.717881944445]
["855|EOSE|V5|FY11","85","5","EOSE","V5","FY11",72055.94,"MRS",41087.717881944445]
["855|EOSI|V5|FY11","85","5","EOSI","V5","FY11",279551.53999999998,"MRS",41087.717881944445]
["855|EOSO|V5|FY11","85","5","EOSO","V5","FY11",7687656.6600000001,"MRS",41087.717881944445]
["855|EOSP|V5|FY11","85","5","EOSP","V5","FY11",1217.27,"MRS",41087.717881944445]
["855|EOSR|V5|FY11","85","5","EOSR","V5","FY11",412.1,"MRS",41087.717881944445]
["855|EOSS|V5|FY11","85","5","EOSS","V5","FY11",49555.17,"MRS",41087.717881944445]
["855|EOSU|V5|FY11","85","5","EOSU","V5","FY11",91526.04,"MRS",41087.717881944445]
["855|EZSE|V5|FY11","85","5","EZSE","V5","FY11",10005.209999999999,"MRS",41087.717881944445]
["855|EZSW|V5|FY11","85","5","EZSW","V5","FY11",-18245.59,"MRS",41087.717881944445]
["855|Fxxx|V5|FY11","85","5","Fxxx","V5","FY11",42.108199999999997,"MRS",41087.717881944445]
["851|Cx1W|V5|FY11","85","1","Cx1W","V5","FY11",1873698.8020116736,"CM1",41088.345868055556]
["852|Cx2W|V5|FY11","85","2","Cx2W","V5","FY11",60716401.28023582,"CM1",41088.345868055556]
["851|CD1G|V5|FY11","85","1","CD1G","V5","FY11",59808,"CM2",41088.345879629633]
["851|CD1M|V5|FY11","85","1","CD1M","V5","FY11",63546.000000000007,"CM2",41088.345879629633]
["851|CD1Q|V5|FY11","85","1","CD1Q","V5","FY11",1467000,"CM2",41088.345879629633]
["851|CD1R|V5|FY11","85","1","CD1R","V5","FY11",4615606,"CM2",41088.345879629633]
["851|CM1R|V5|FY11","85","1","CM1R","V5","FY11",481000,"CM2",41088.345879629633]
["851|CP1G|V5|FY11","85","1","CP1G","V5","FY11",7392,"CM2",41088.345879629633]
["851|CP1M|V5|FY11","85","1","CP1M","V5","FY11",7854.0000000000009,"CM2",41088.345879629633]
["851|CP1R|V5|FY11","85","1","CP1R","V5","FY11",154494,"CM2",41088.345879629633]
["851|CR1R|V5|FY11","85","1","CR1R","V5","FY11",343800,"CM2",41088.345879629633]
["851|CS1R|V5|FY11","85","1","CS1R","V5","FY11",312500,"CM2",41088.345879629633]
["852|CD2G|V5|FY11","85","2","CD2G","V5","FY11",822921.32720000006,"CM2",41088.345879629633]
["852|CD2M|V5|FY11","85","2","CD2M","V5","FY11",259869.8928,"CM2",41088.345879629633]
["852|CD2R|V5|FY11","85","2","CD2R","V5","FY11",2595610,"CM2",41088.345879629633]
["852|CP2G|V5|FY11","85","2","CP2G","V5","FY11",16794.3128,"CM2",41088.345879629633]
["852|CP2M|V5|FY11","85","2","CP2M","V5","FY11",128803.4672,"CM2",41088.345879629633]
["852|CP2R|V5|FY11","85","2","CP2R","V5","FY11",3385589.9999999995,"CM2",41088.345879629633]
["852|CS2R|V5|FY11","85","2","CS2R","V5","FY11",274300,"CM2",41088.345879629633]
["852|CT2R|V5|FY11","85","2","CT2R","V5","FY11",4446000,"CM2",41088.345879629633]
["855|CE5R|V5|FY11","85","5","CE5R","V5","FY11",3887000,"CM2",41088.345879629633]
["851|CD1D|V5|FY11","85","1","CD1D","V5","FY11",4827994,"CM2",41088.345879629633]
["851|CM1D|V5|FY11","85","1","CM1D","V5","FY11",948000,"CM2",41088.345879629633]
["852|CD2D|V5|FY11","85","2","CD2D","V5","FY11",8606254.8000000007,"CM2",41088.345879629633]
["851|BDEO|V5|FY11","85","1","BDEO","V5","FY11",147036046,"FA1",41088.360868055555]
["851|BDED|V5|FY11","85","1","BDED","V5","FY11",-5140420,"FA1",41088.360868055555]
["851|BDEX|V5|FY11","85","1","BDEX","V5","FY11",-140000,"FA1",41088.360868055555]
["851|BDEA|V5|FY11","85","1","BDEA","V5","FY11",4856441.4799999995,"FA1",41088.360868055555]
["851|BDTO|V5|FY11","85","1","BDTO","V5","FY11",133064522.91,"FA1",41088.360868055555]
["851|BDTD|V5|FY11","85","1","BDTD","V5","FY11",-3525411.04,"FA1",41088.360868055555]
["851|BPEO|V5|FY11","85","1","BPEO","V5","FY11",6217333,"FA1",41088.360868055555]
["851|BPED|V5|FY11","85","1","BPED","V5","FY11",-249933,"FA1",41088.360868055555]
["851|BPTO|V5|FY11","85","1","BPTO","V5","FY11",6041162.2199999997,"FA1",41088.360868055555]
["851|BPTD|V5|FY11","85","1","BPTD","V5","FY11",-185425.04000000004,"FA1",41088.360868055555]
["851|BREO|V5|FY11","85","1","BREO","V5","FY11",24570375,"FA1",41088.360868055555]
["851|BRED|V5|FY11","85","1","BRED","V5","FY11",-463446,"FA1",41088.360868055555]
["851|BRTO|V5|FY11","85","1","BRTO","V5","FY11",23173229.23,"FA1",41088.360868055555]
["851|BRTD|V5|FY11","85","1","BRTD","V5","FY11",-478974.08000000007,"FA1",41088.360868055555]
["851|BSEO|V5|FY11","85","1","BSEO","V5","FY11",728858,"FA1",41088.360868055555]
["851|BSED|V5|FY11","85","1","BSED","V5","FY11",-61461,"FA1",41088.360868055555]
["851|BSTO|V5|FY11","85","1","BSTO","V5","FY11",911108.17999999993,"FA1",41088.360868055555]
["851|BSTD|V5|FY11","85","1","BSTD","V5","FY11",-109617.17,"FA1",41088.360868055555]
["851|BMEO|V5|FY11","85","1","BMEO","V5","FY11",7214909,"FA1",41088.360868055555]
["851|BMED|V5|FY11","85","1","BMED","V5","FY11",-881134,"FA1",41088.360868055555]
["851|BMEA|V5|FY11","85","1","BMEA","V5","FY11",919553,"FA1",41088.360868055555]
["851|BMTO|V5|FY11","85","1","BMTO","V5","FY11",9176257,"FA1",41088.360868055555]
["851|BMTD|V5|FY11","85","1","BMTD","V5","FY11",-925432.92,"FA1",41088.360868055555]
["852|BDEO|V5|FY11","85","2","BDEO","V5","FY11",213827019,"FA1",41088.360868055555]
["852|BDED|V5|FY11","85","2","BDED","V5","FY11",-7479175,"FA1",41088.360868055555]
["852|BDEA|V5|FY11","85","2","BDEA","V5","FY11",8606254.8000000007,"FA1",41088.360868055555]
["852|BDTO|V5|FY11","85","2","BDTO","V5","FY11",151809687.84999999,"FA1",41088.360868055555]
["852|BDTD|V5|FY11","85","2","BDTD","V5","FY11",-3548875.63,"FA1",41088.360868055555]
["852|BPEO|V5|FY11","85","2","BPEO","V5","FY11",17355827.9220929,"FA1",41088.360868055555]
["852|BPED|V5|FY11","85","2","BPED","V5","FY11",-443639.56399646733,"FA1",41088.360868055555]
["852|BPEX|V5|FY11","85","2","BPEX","V5","FY11",-2313000,"FA1",41088.360868055555]
["852|BPTO|V5|FY11","85","2","BPTO","V5","FY11",16059942.139999999,"FA1",41088.360868055555]
["852|BPTD|V5|FY11","85","2","BPTD","V5","FY11",-561918.9,"FA1",41088.360868055555]
["852|BSEO|V5|FY11","85","2","BSEO","V5","FY11",788542,"FA1",41088.360868055555]
["852|BSED|V5|FY11","85","2","BSED","V5","FY11",-85187,"FA1",41088.360868055555]
["852|BSTO|V5|FY11","85","2","BSTO","V5","FY11",951589.88000000012,"FA1",41088.360868055555]
["852|BSTD|V5|FY11","85","2","BSTD","V5","FY11",-104615.21999999999,"FA1",41088.360868055555]
["852|BTEO|V5|FY11","85","2","BTEO","V5","FY11",49351542,"FA1",41088.360868055555]
["852|BTED|V5|FY11","85","2","BTED","V5","FY11",-1530461.0000000002,"FA1",41088.360868055555]
["852|BTEX|V5|FY11","85","2","BTEX","V5","FY11",-10276000,"FA1",41088.360868055555]
["852|BTTO|V5|FY11","85","2","BTTO","V5","FY11",36571108.309999995,"FA1",41088.360868055555]
["852|BTTD|V5|FY11","85","2","BTTD","V5","FY11",-1110346.78,"FA1",41088.360868055555]
["852|BREO|V5|FY11","85","2","BREO","V5","FY11",1543474.0779070992,"FA1",41088.360868055555]
["852|BRED|V5|FY11","85","2","BRED","V5","FY11",-112338.43600353257,"FA1",41088.360868055555]
["852|BRTO|V5|FY11","85","2","BRTO","V5","FY11",2129305.8000000003,"FA1",41088.360868055555]
["852|BRTD|V5|FY11","85","2","BRTD","V5","FY11",-154568.28,"FA1",41088.360868055555]
["851|BBEO|V5|FY11","85","1","BBEO","V5","FY11",313257.38524312788,"FA1",41088.360868055555]
["851|BBED|V5|FY11","85","1","BBED","V5","FY11",-8881.061905070128,"FA1",41088.360868055555]
["851|BBTO|V5|FY11","85","1","BBTO","V5","FY11",417144.87171496282,"FA1",41088.360868055555]
["851|BBTD|V5|FY11","85","1","BBTD","V5","FY11",-10450.393757912108,"FA1",41088.360868055555]
["851|BEEO|V5|FY11","85","1","BEEO","V5","FY11",1689232.4707409402,"FA1",41088.360868055555]
["851|BEED|V5|FY11","85","1","BEED","V5","FY11",-326593.72412336862,"FA1",41088.360868055555]
["851|BEEX|V5|FY11","85","1","BEEX","V5","FY11",-3724.6284327056928,"FA1",41088.360868055555]
["851|BETO|V5|FY11","85","1","BETO","V5","FY11",1797776.9674784052,"FA1",41088.360868055555]
["851|BETD|V5|FY11","85","1","BETD","V5","FY11",-288258.13064969418,"FA1",41088.360868055555]
["851|BLEO|V5|FY11","85","1","BLEO","V5","FY11",1679765,"FA1",41088.360868055555]
["851|BCEO|V5|FY11","85","1","BCEO","V5","FY11",178023.54994641148,"FA1",41088.360868055555]
["851|BCED|V5|FY11","85","1","BCED","V5","FY11",-51309.426602122527,"FA1",41088.360868055555]
["851|BCTO|V5|FY11","85","1","BCTO","V5","FY11",53829.620794795024,"FA1",41088.360868055555]
["851|BCTD|V5|FY11","85","1","BCTD","V5","FY11",-31975.721142824797,"FA1",41088.360868055555]
["852|BBEO|V5|FY11","85","2","BBEO","V5","FY11",504152.614756872,"FA1",41088.360868055555]
["852|BBED|V5|FY11","85","2","BBED","V5","FY11",-14293.072700532526,"FA1",41088.360868055555]
["852|BBTO|V5|FY11","85","2","BBTO","V5","FY11",671347.868285037,"FA1",41088.360868055555]
["852|BBTD|V5|FY11","85","2","BBTD","V5","FY11",-16818.736242087889,"FA1",41088.360868055555]
["852|BEEO|V5|FY11","85","2","BEEO","V5","FY11",2718630.1334772417,"FA1",41088.360868055555]
["852|BEED|V5|FY11","85","2","BEED","V5","FY11",-525615.95587663131,"FA1",41088.360868055555]
["852|BEEX|V5|FY11","85","2","BEEX","V5","FY11",-5994.3715672943081,"FA1",41088.360868055555]
["852|BETO|V5|FY11","85","2","BETO","V5","FY11",2893320.3225215944,"FA1",41088.360868055555]
["852|BETD|V5|FY11","85","2","BETD","V5","FY11",-463919.11935030576,"FA1",41088.360868055555]
["852|BLEO|V5|FY11","85","2","BLEO","V5","FY11",2935800,"FA1",41088.360868055555]
["852|BCEO|V5|FY11","85","2","BCEO","V5","FY11",122001.19343048947,"FA1",41088.360868055555]
["852|BCED|V5|FY11","85","2","BCED","V5","FY11",-35162.826949453469,"FA1",41088.360868055555]
["852|BCTO|V5|FY11","85","2","BCTO","V5","FY11",36889.939453811377,"FA1",41088.360868055555]
["852|BCTD|V5|FY11","85","2","BCTD","V5","FY11",-21913.25889973242,"FA1",41088.360868055555]
["851|KDEO|V5|FY11","85","1","KDEO","V5","FY11",158917560.72876704,"AM1",41088.360601851855]
["851|KDEI|V5|FY11","85","1","KDEI","V5","FY11",5917032.6382356137,"AM1",41088.360601851855]
["851|KDED|V5|FY11","85","1","KDED","V5","FY11",-5544130.8146070614,"AM1",41088.360601851855]
["851|KDEX|V5|FY11","85","1","KDEX","V5","FY11",-145040,"AM1",41088.360601851855]
["851|KDEA|V5|FY11","85","1","KDEA","V5","FY11",10888913.999999998,"AM1",41088.360601851855]
["851|KDTO|V5|FY11","85","1","KDTO","V5","FY11",129134094.68191074,"AM1",41088.360601851855]
["851|KDTD|V5|FY11","85","1","KDTD","V5","FY11",-3471436.9449895765,"AM1",41088.360601851855]
["851|KPEO|V5|FY11","85","1","KPEO","V5","FY11",6811503.7626758348,"AM1",41088.360601851855]
["851|KPEI|V5|FY11","85","1","KPEI","V5","FY11",248269.45545633003,"AM1",41088.360601851855]
["851|KPED|V5|FY11","85","1","KPED","V5","FY11",-291182.33406273229,"AM1",41088.360601851855]
["851|KPEA|V5|FY11","85","1","KPEA","V5","FY11",169740,"AM1",41088.360601851855]
["851|KPTO|V5|FY11","85","1","KPTO","V5","FY11",6191861.6607082365,"AM1",41088.360601851855]
["851|KPTD|V5|FY11","85","1","KPTD","V5","FY11",-193158.30411578825,"AM1",41088.360601851855]
["851|KREO|V5|FY11","85","1","KREO","V5","FY11",22235968.281508565,"AM1",41088.360601851855]
["851|KREI|V5|FY11","85","1","KREI","V5","FY11",806683.25813430827,"AM1",41088.360601851855]
["851|KRED|V5|FY11","85","1","KRED","V5","FY11",-394984.18516315881,"AM1",41088.360601851855]
["851|KREA|V5|FY11","85","1","KREA","V5","FY11",343800,"AM1",41088.360601851855]
["851|KRTO|V5|FY11","85","1","KRTO","V5","FY11",17908399.821538989,"AM1",41088.360601851855]
["851|KRTD|V5|FY11","85","1","KRTD","V5","FY11",-360559.10669436067,"AM1",41088.360601851855]
["851|KSEO|V5|FY11","85","1","KSEO","V5","FY11",1335506.2860582839,"AM1",41088.360601851855]
["851|KSEI|V5|FY11","85","1","KSEI","V5","FY11",53703.226298098212,"AM1",41088.360601851855]
["851|KSED|V5|FY11","85","1","KSED","V5","FY11",-166501.2194990844,"AM1",41088.360601851855]
["851|KSEA|V5|FY11","85","1","KSEA","V5","FY11",312500,"AM1",41088.360601851855]
["851|KSTO|V5|FY11","85","1","KSTO","V5","FY11",1369041.4938172575,"AM1",41088.360601851855]
["851|KSTD|V5|FY11","85","1","KSTD","V5","FY11",-165824.69436917239,"AM1",41088.360601851855]
["851|KMEO|V5|FY11","85","1","KMEO","V5","FY11",4304160.0211529871,"AM1",41088.360601851855]
["851|KMEI|V5|FY11","85","1","KMEI","V5","FY11",180671.76076150752,"AM1",41088.360601851855]
["851|KMED|V5|FY11","85","1","KMED","V5","FY11",-712780.29952947015,"AM1",41088.360601851855]
["851|KMEA|V5|FY11","85","1","KMEA","V5","FY11",1429000,"AM1",41088.360601851855]
["851|KMTO|V5|FY11","85","1","KMTO","V5","FY11",3838803.5536290305,"AM1",41088.360601851855]
["851|KMTD|V5|FY11","85","1","KMTD","V5","FY11",-634258.61150848249,"AM1",41088.360601851855]
["852|KDEO|V5|FY11","85","2","KDEO","V5","FY11",227258848.87666529,"AM1",41088.360601851855]
["852|KDEI|V5|FY11","85","2","KDEI","V5","FY11",8402442.3679199498,"AM1",41088.360601851855]
["852|KDED|V5|FY11","85","2","KDED","V5","FY11",-8007876.2475823788,"AM1",41088.360601851855]
["852|KDEA|V5|FY11","85","2","KDEA","V5","FY11",12284656.02,"AM1",41088.360601851855]
["852|KDTO|V5|FY11","85","2","KDTO","V5","FY11",144261858.37546796,"AM1",41088.360601851855]
["852|KDTD|V5|FY11","85","2","KDTD","V5","FY11",-3316734.5860267859,"AM1",41088.360601851855]
["852|KPEO|V5|FY11","85","2","KPEO","V5","FY11",16283763.457597734,"AM1",41088.360601851855]
["852|KPEI|V5|FY11","85","2","KPEI","V5","FY11",606644.04051351838,"AM1",41088.360601851855]
["852|KPED|V5|FY11","85","2","KPED","V5","FY11",-533860.99471544975,"AM1",41088.360601851855]
["852|KPEX|V5|FY11","85","2","KPEX","V5","FY11",-2396268,"AM1",41088.360601851855]
["852|KPEA|V5|FY11","85","2","KPEA","V5","FY11",1134919.7799999998,"AM1",41088.360601851855]
["852|KPTO|V5|FY11","85","2","KPTO","V5","FY11",12553961.334253542,"AM1",41088.360601851855]
["852|KPTD|V5|FY11","85","2","KPTD","V5","FY11",-507534.08031713089,"AM1",41088.360601851855]
["852|KSEO|V5|FY11","85","2","KSEO","V5","FY11",1918867.6570424214,"AM1",41088.360601851855]
["852|KSEI|V5|FY11","85","2","KSEI","V5","FY11",74016.635653527163,"AM1",41088.360601851855]
["852|KSED|V5|FY11","85","2","KSED","V5","FY11",-248520.35008729494,"AM1",41088.360601851855]
["852|KSEA|V5|FY11","85","2","KSEA","V5","FY11",274300,"AM1",41088.360601851855]
["852|KSTO|V5|FY11","85","2","KSTO","V5","FY11",1932739.0809233622,"AM1",41088.360601851855]
["852|KSTD|V5|FY11","85","2","KSTD","V5","FY11",-218986.40742908738,"AM1",41088.360601851855]
["852|KTEO|V5|FY11","85","2","KTEO","V5","FY11",66867275.779538758,"AM1",41088.360601851855]
["852|KTEI|V5|FY11","85","2","KTEI","V5","FY11",2407221.9280633954,"AM1",41088.360601851855]
["852|KTED|V5|FY11","85","2","KTED","V5","FY11",-2354851.1412634719,"AM1",41088.360601851855]
["852|KTEX|V5|FY11","85","2","KTEX","V5","FY11",-10645936,"AM1",41088.360601851855]
["852|KTTO|V5|FY11","85","2","KTTO","V5","FY11",50465875.700188443,"AM1",41088.360601851855]
["852|KTTD|V5|FY11","85","2","KTTD","V5","FY11",-2329292.9246921721,"AM1",41088.360601851855]
["852|KREO|V5|FY11","85","2","KREO","V5","FY11",1366079.5107298258,"AM1",41088.360601851855]
["852|KREI|V5|FY11","85","2","KREI","V5","FY11",49178.862386273729,"AM1",41088.360601851855]
["852|KRED|V5|FY11","85","2","KRED","V5","FY11",-113507.89486597605,"AM1",41088.360601851855]
["852|KRTO|V5|FY11","85","2","KRTO","V5","FY11",2006178.6178958905,"AM1",41088.360601851855]
["852|KRTD|V5|FY11","85","2","KRTD","V5","FY11",-88315.360797021262,"AM1",41088.360601851855]
["851|KBEO|V5|FY11","85","1","KBEO","V5","FY11",727471.57426387304,"AM1",41088.360601851855]
["851|KBED|V5|FY11","85","1","KBED","V5","FY11",-13858.098746978103,"AM1",41088.360601851855]
["851|KBEI|V5|FY11","85","1","KBEI","V5","FY11",26188.976673499426,"AM1",41088.360601851855]
["851|KBTO|V5|FY11","85","1","KBTO","V5","FY11",700415.90616018232,"AM1",41088.360601851855]
["851|KBTD|V5|FY11","85","1","KBTD","V5","FY11",-17732.048257219805,"AM1",41088.360601851855]
["851|KEEO|V5|FY11","85","1","KEEO","V5","FY11",150953.52166342031,"AM1",41088.360601851855]
["851|KEED|V5|FY11","85","1","KEED","V5","FY11",-120803.79292834261,"AM1",41088.360601851855]
["851|KEEA|V5|FY11","85","1","KEEA","V5","FY11",1489621.4340906497,"AM1",41088.360601851855]
["851|KEEI|V5|FY11","85","1","KEEI","V5","FY11",32247.512593514828,"AM1",41088.360601851855]
["851|KETO|V5|FY11","85","1","KETO","V5","FY11",209820.96376728744,"AM1",41088.360601851855]
["851|KETD|V5|FY11","85","1","KETD","V5","FY11",-193241.85312067639,"AM1",41088.360601851855]
["851|KLEO|V5|FY11","85","1","KLEO","V5","FY11",1778579.0316993478,"AM1",41088.360601851855]
["851|KLEI|V5|FY11","85","1","KLEI","V5","FY11",64028.84514117652,"AM1",41088.360601851855]
["851|KCEO|V5|FY11","85","1","KCEO","V5","FY11",168839.08687963977,"AM1",41088.360601851855]
["851|KCED|V5|FY11","85","1","KCED","V5","FY11",-91011.425963822563,"AM1",41088.360601851855]
["851|KCEA|V5|FY11","85","1","KCEA","V5","FY11",130619.08362150109,"AM1",41088.360601851855]
["851|KCEI|V5|FY11","85","1","KCEI","V5","FY11",8429.3506328540516,"AM1",41088.360601851855]
["851|KCTO|V5|FY11","85","1","KCTO","V5","FY11",29951.524074227058,"AM1",41088.360601851855]
["851|KCTD|V5|FY11","85","1","KCTD","V5","FY11",-51721.371344477244,"AM1",41088.360601851855]
["851|KIED|V5|FY11","85","1","KIED","V5","FY11",-1503.5707847986121,"AM1",41088.360601851855]
["851|KIEA|V5|FY11","85","1","KIEA","V5","FY11",14513.231513500119,"AM1",41088.360601851855]
["851|KIEI|V5|FY11","85","1","KIEI","V5","FY11",261.23816724300207,"AM1",41088.360601851855]
["851|KITD|V5|FY11","85","1","KITD","V5","FY11",-2418.8719189166864,"AM1",41088.360601851855]
["851|KQEO|V5|FY11","85","1","KQEO","V5","FY11",2535509.7067796839,"AM1",41088.360601851855]
["851|KQED|V5|FY11","85","1","KQED","V5","FY11",-525357.61124475056,"AM1",41088.360601851855]
["851|KQEI|V5|FY11","85","1","KQEI","V5","FY11",91278.34944406859,"AM1",41088.360601851855,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Allocation!K$163","v":1}]
["851|KQTO|V5|FY11","85","1","KQTO","V5","FY11",2535509.7067796839,"AM1",41088.360601851855]
["851|KQTD|V5|FY11","85","1","KQTD","V5","FY11",-507101.94135593675,"AM1",41088.360601851855]
["852|KBEO|V5|FY11","85","2","KBEO","V5","FY11",1170783.8780617397,"AM1",41088.360601851855]
["852|KBED|V5|FY11","85","2","KBED","V5","FY11",-22303.055084959764,"AM1",41088.360601851855]
["852|KBEI|V5|FY11","85","2","KBEI","V5","FY11",42148.219610222615,"AM1",41088.360601851855]
["852|KBTO|V5|FY11","85","2","KBTO","V5","FY11",1127240.8158355027,"AM1",41088.360601851855]
["852|KBTD|V5|FY11","85","2","KBTD","V5","FY11",-28537.742173050701,"AM1",41088.360601851855]
["852|KEEO|V5|FY11","85","2","KEEO","V5","FY11",242942.75646304496,"AM1",41088.360601851855]
["852|KEED|V5|FY11","85","2","KEED","V5","FY11",-194420.15079741119,"AM1",41088.360601851855]
["852|KEEA|V5|FY11","85","2","KEEA","V5","FY11",2397378.5659093498,"AM1",41088.360601851855]
["852|KEEI|V5|FY11","85","2","KEEI","V5","FY11",51898.753419037908,"AM1",41088.360601851855]
["852|KETO|V5|FY11","85","2","KETO","V5","FY11",337683.29973125661,"AM1",41088.360601851855]
["852|KETD|V5|FY11","85","2","KETD","V5","FY11",-311001.08128540806,"AM1",41088.360601851855]
["852|KLEO|V5|FY11","85","2","KLEO","V5","FY11",2967045.0083206221,"AM1",41088.360601851855]
["852|KLEI|V5|FY11","85","2","KLEI","V5","FY11",106813.62029954238,"AM1",41088.360601851855]
["852|KCEO|V5|FY11","85","2","KCEO","V5","FY11",115706.99552520277,"AM1",41088.360601851855]
["852|KCED|V5|FY11","85","2","KCED","V5","FY11",-62370.976125009045,"AM1",41088.360601851855]
["852|KCEA|V5|FY11","85","2","KCEA","V5","FY11",89514.47205393319,"AM1",41088.360601851855]
["852|KCEI|V5|FY11","85","2","KCEI","V5","FY11",5776.7123358780964,"AM1",41088.360601851855]
["852|KCTO|V5|FY11","85","2","KCTO","V5","FY11",20526.057834582545,"AM1",41088.360601851855]
["852|KCTD|V5|FY11","85","2","KCTD","V5","FY11",-35445.136510238081,"AM1",41088.360601851855]
["852|KIED|V5|FY11","85","2","KIED","V5","FY11",-1030.4110338652752,"AM1",41088.360601851855]
["852|KIEA|V5|FY11","85","2","KIEA","V5","FY11",9946.0524504370187,"AM1",41088.360601851855]
["852|KIEI|V5|FY11","85","2","KIEI","V5","FY11",179.02894410786632,"AM1",41088.360601851855]
["852|KITD|V5|FY11","85","2","KITD","V5","FY11",-1657.6754084061699,"AM1",41088.360601851855]
["852|KQEO|V5|FY11","85","2","KQEO","V5","FY11",1737608.3685266785,"AM1",41088.360601851855]
["852|KQED|V5|FY11","85","2","KQED","V5","FY11",-360032.45395872777,"AM1",41088.360601851855]
["852|KQEI|V5|FY11","85","2","KQEI","V5","FY11",62553.901266960413,"AM1",41088.360601851855]
["852|KQTO|V5|FY11","85","2","KQTO","V5","FY11",1737608.3685266785,"AM1",41088.360601851855]
["852|KQTD|V5|FY11","85","2","KQTD","V5","FY11",-347521.67370533571,"AM1",41088.360601851855]
["851|Hx1W|V5|FY11","85","1","Hx1W","V5","FY11",9304803.5199999996,"CM4",41088.346018518518]
["852|Hx2W|V5|FY11","85","2","Hx2W","V5","FY11",69992508.999999985,"CM4",41088.346018518518]
["855|Hx5W|V5|FY11","85","5","Hx5W","V5","FY11",155000,"CM4",41088.346018518518]
["851|KDTX|V5|FY11","85","1","KDTX","V5","FY11",-132998.93600851193,"AM1",41088.360601851855]
["852|KPTX|V5|FY11","85","2","KPTX","V5","FY11",-2197332.421340629,"AM1",41088.360601851855]
["852|KTTX|V5|FY11","85","2","KTTX","V5","FY11",-9762121.9030247759,"AM1",41088.360601851855]
["851|HD1D|V5|FY11","85","1","HD1D","V5","FY11",4856441.4799999995,"CM5",41088.346030092594]
["851|HM1D|V5|FY11","85","1","HM1D","V5","FY11",919553,"CM5",41088.346030092594]
["852|HD2D|V5|FY11","85","2","HD2D","V5","FY11",8606254.8000000007,"CM5",41088.346030092594]
["851|P846|V5|FY11","85","1","P846","V5","FY11",1950,"RM2",41089.365416666667]
["851|P847|V5|FY11","85","1","P847","V5","FY11",1801,"RM2",41089.365416666667]
["851|P848|V5|FY11","85","1","P848","V5","FY11",61355,"RM2",41089.365416666667]
["851|P849|V5|FY11","85","1","P849","V5","FY11",56642,"RM2",41089.365416666667]
["852|Q850|V5|FY11","85","2","Q850","V5","FY11",55238,"RM2",41089.365416666667]
["852|Q851|V5|FY11","85","2","Q851","V5","FY11",1779,"RM2",41089.365416666667]
["852|Q852|V5|FY11","85","2","Q852","V5","FY11",452,"RM2",41089.365416666667]
["852|KTEE|V5|FY11","85","2","KTEE","V5","FY11",-6199936,"AM4",41088.360775462963]
["852|KTTE|V5|FY11","85","2","KTTE","V5","FY11",-5316121.9030247759,"AM4",41088.360775462963]
["861|EDEP|V5|FY11","86","1","EDEP","V5","FY11",737144.66,"MRS",41087.717881944445]
["861|EFDD|V5|FY11","86","1","EFDD","V5","FY11",32310.995628032117,"MRS",41087.717881944445]
["861|EISH|V5|FY11","86","1","EISH","V5","FY11",744174.11609999998,"MRS",41087.717881944445]
["861|EOBV|V5|FY11","86","1","EOBV","V5","FY11",3162467.79,"MRS",41087.717881944445]
["861|EOLA|V5|FY11","86","1","EOLA","V5","FY11",309599.24309841031,"MRS",41087.717881944445]
["861|EOLE|V5|FY11","86","1","EOLE","V5","FY11",434065.94,"MRS",41087.717881944445]
["861|EOSA|V5|FY11","86","1","EOSA","V5","FY11",283647.87520941248,"MRS",41087.717881944445]
["861|EOSC|V5|FY11","86","1","EOSC","V5","FY11",1055.97,"MRS",41087.717881944445]
["861|EOSE|V5|FY11","86","1","EOSE","V5","FY11",45655.85,"MRS",41087.717881944445]
["861|EOSI|V5|FY11","86","1","EOSI","V5","FY11",4588.42,"MRS",41087.717881944445]
["861|EOSN|V5|FY11","86","1","EOSN","V5","FY11",544511.81999999995,"MRS",41087.717881944445]
["861|EOSO|V5|FY11","86","1","EOSO","V5","FY11",171271.93,"MRS",41087.717881944445]
["861|EOSP|V5|FY11","86","1","EOSP","V5","FY11",4815.7431032633513,"MRS",41087.717881944445]
["861|EOSU|V5|FY11","86","1","EOSU","V5","FY11",47768,"MRS",41087.717881944445]
["861|EZSE|V5|FY11","86","1","EZSE","V5","FY11",0,"MRS",41087.717881944445]
["861|Fxxx|V5|FY11","86","1","Fxxx","V5","FY11",2.2861000000000002,"MRS",41087.717881944445]
["861|RCDC|V5|FY11","86","1","RCDC","V5","FY11",-960331.66,"MRS",41087.717881944445]
["861|RNOT|V5|FY11","86","1","RNOT","V5","FY11",-162806.79999999999,"MRS",41087.717881944445]
["861|ROOI|V5|FY11","86","1","ROOI","V5","FY11",-33778.290000000008,"MRS",41087.717881944445]
["861|RREX|V5|FY11","86","1","RREX","V5","FY11",0,"MRS",41087.717881944445]
["861|RUNF|V5|FY11","86","1","RUNF","V5","FY11",-305340.3,"MRS",41087.717881944445]
["861|RUNV|V5|FY11","86","1","RUNV","V5","FY11",-689783.52,"MRS",41087.717881944445]
["861|RURF|V5|FY11","86","1","RURF","V5","FY11",-3547320.53,"MRS",41087.717881944445]
["861|RURV|V5|FY11","86","1","RURV","V5","FY11",-1890170.25,"MRS",41087.717881944445]
["861|Vblk|V5|FY11","86","1","Vblk","V5","FY11",1839.058,"MRS",41087.717881944445]
["861|Vlos|V5|FY11","86","1","Vlos","V5","FY11",608.48400000000004,"MRS",41087.717881944445]
["861|VNxx|V5|FY11","86","1","VNxx","V5","FY11",283.41300000000001,"MRS",41087.717881944445]
["861|VRxx|V5|FY11","86","1","VRxx","V5","FY11",947.16099999999994,"MRS",41087.717881944445]
["862|EDEP|V5|FY11","86","2","EDEP","V5","FY11",440700.02,"MRS",41087.717881944445]
["862|EFDD|V5|FY11","86","2","EFDD","V5","FY11",11327.400853313407,"MRS",41087.717881944445]
["862|EISH|V5|FY11","86","2","EISH","V5","FY11",267324.61690000002,"MRS",41087.717881944445]
["862|EOLA|V5|FY11","86","2","EOLA","V5","FY11",190066.93626751323,"MRS",41087.717881944445]
["862|EOLE|V5|FY11","86","2","EOLE","V5","FY11",287555.77,"MRS",41087.717881944445]
["862|EOSA|V5|FY11","86","2","EOSA","V5","FY11",117114.242836456,"MRS",41087.717881944445]
["862|EOSC|V5|FY11","86","2","EOSC","V5","FY11",49543.87,"MRS",41087.717881944445]
["862|EOSE|V5|FY11","86","2","EOSE","V5","FY11",104616.88,"MRS",41087.717881944445]
["862|EOSI|V5|FY11","86","2","EOSI","V5","FY11",4260.0200000000004,"MRS",41087.717881944445]
["862|EOSN|V5|FY11","86","2","EOSN","V5","FY11",11880.98,"MRS",41087.717881944445]
["862|EOSO|V5|FY11","86","2","EOSO","V5","FY11",116711.24,"MRS",41087.717881944445]
["862|EOSP|V5|FY11","86","2","EOSP","V5","FY11",82814.760803598983,"MRS",41087.717881944445]
["862|EOSS|V5|FY11","86","2","EOSS","V5","FY11",582,"MRS",41087.717881944445]
["862|EOSU|V5|FY11","86","2","EOSU","V5","FY11",93622,"MRS",41087.717881944445]
["862|EZSE|V5|FY11","86","2","EZSE","V5","FY11",0,"MRS",41087.717881944445]
["862|Fxxx|V5|FY11","86","2","Fxxx","V5","FY11",2.8270999999999997,"MRS",41087.717881944445]
["862|RCDC|V5|FY11","86","2","RCDC","V5","FY11",-146560,"MRS",41087.717881944445]
["862|ROOI|V5|FY11","86","2","ROOI","V5","FY11",-195913.79,"MRS",41087.717881944445]
["862|RUNF|V5|FY11","86","2","RUNF","V5","FY11",-433425.36,"MRS",41087.717881944445]
["862|RURF|V5|FY11","86","2","RURF","V5","FY11",-1783653.51,"MRS",41087.717881944445]
["863|EOLA|V5|FY11","86","3","EOLA","V5","FY11",266551.92033875547,"MRS",41087.717881944445]
["863|EOLE|V5|FY11","86","3","EOLE","V5","FY11",191312.54,"MRS",41087.717881944445]
["863|EOSA|V5|FY11","86","3","EOSA","V5","FY11",183689.02966124454,"MRS",41087.717881944445]
["863|EOSO|V5|FY11","86","3","EOSO","V5","FY11",642.02,"MRS",41087.717881944445]
["863|EZLW|V5|FY11","86","3","EZLW","V5","FY11",-625641.09,"MRS",41087.717881944445]
["863|EZSE|V5|FY11","86","3","EZSE","V5","FY11",745861.51,"MRS",41087.717881944445]
["863|EZSW|V5|FY11","86","3","EZSW","V5","FY11",-762415.93,"MRS",41087.717881944445]
["863|Fxxx|V5|FY11","86","3","Fxxx","V5","FY11",4.843,"MRS",41087.717881944445]
["864|EOLA|V5|FY11","86","4","EOLA","V5","FY11",28129.642380698733,"MRS",41087.717881944445]
["864|EOLE|V5|FY11","86","4","EOLE","V5","FY11",97499.39,"MRS",41087.717881944445]
["864|EOSA|V5|FY11","86","4","EOSA","V5","FY11",19790.109819301328,"MRS",41087.717881944445]
["864|EOSO|V5|FY11","86","4","EOSO","V5","FY11",74168.61,"MRS",41087.717881944445]
["864|Fxxx|V5|FY11","86","4","Fxxx","V5","FY11",8.9999999999999993E-3,"MRS",41087.717881944445]
["864|ROOI|V5|FY11","86","4","ROOI","V5","FY11",-277959.18,"MRS",41087.717881944445]
["865|EOLA|V5|FY11","86","5","EOLA","V5","FY11",-794347.7420853778,"MRS",41087.717881944445]
["865|EOLE|V5|FY11","86","5","EOLE","V5","FY11",1053852,"MRS",41087.717881944445]
["865|EOSA|V5|FY11","86","5","EOSA","V5","FY11",-547813.30791462213,"MRS",41087.717881944445]
["865|EOSC|V5|FY11","86","5","EOSC","V5","FY11",2164.7800000000002,"MRS",41087.717881944445]
["865|EOSE|V5|FY11","86","5","EOSE","V5","FY11",499.74,"MRS",41087.717881944445]
["865|EOSO|V5|FY11","86","5","EOSO","V5","FY11",285644.53000000003,"MRS",41087.717881944445]
["865|Fxxx|V5|FY11","86","5","Fxxx","V5","FY11",2.3832,"MRS",41087.717881944445]
["862|Q851|V5|FY11","86","2","Q851","V5","FY11",380,"RM2",41089.365416666667]
["862|Cx2W|V5|FY11","86","2","Cx2W","V5","FY11",273974.84191071265,"CM1",41088.345868055556]
["861|CD1G|V5|FY11","86","1","CD1G","V5","FY11",170888.9,"CM2",41088.345879629633]
["861|CD1M|V5|FY11","86","1","CD1M","V5","FY11",21121.100000000002,"CM2",41088.345879629633]
["861|CD1R|V5|FY11","86","1","CD1R","V5","FY11",434550,"CM2",41088.345879629633]
["861|CM1R|V5|FY11","86","1","CM1R","V5","FY11",106000,"CM2",41088.345879629633]
["861|CP1R|V5|FY11","86","1","CP1R","V5","FY11",117450,"CM2",41088.345879629633]
["861|CR1G|V5|FY11","86","1","CR1G","V5","FY11",16901.099999999999,"CM2",41088.345879629633]
["861|CR1M|V5|FY11","86","1","CR1M","V5","FY11",2088.8999999999996,"CM2",41088.345879629633]
["862|CD2R|V5|FY11","86","2","CD2R","V5","FY11",177000,"CM2",41088.345879629633]
["862|CP2M|V5|FY11","86","2","CP2M","V5","FY11",21390,"CM2",41088.345879629633]
["862|CT2M|V5|FY11","86","2","CT2M","V5","FY11",47610,"CM2",41088.345879629633]
["861|BDEO|V5|FY11","86","1","BDEO","V5","FY11",16483970.000000002,"FA1",41088.360868055555]
["861|BDED|V5|FY11","86","1","BDED","V5","FY11",-390056.00000000006,"FA1",41088.360868055555]
["861|BDEX|V5|FY11","86","1","BDEX","V5","FY11",-45000,"FA1",41088.360868055555]
["861|BDTO|V5|FY11","86","1","BDTO","V5","FY11",23672552.922868259,"FA1",41088.360868055555]
["861|BDTD|V5|FY11","86","1","BDTD","V5","FY11",-401653,"FA1",41088.360868055555]
["861|BPEO|V5|FY11","86","1","BPEO","V5","FY11",2166255,"FA1",41088.360868055555]
["861|BPED|V5|FY11","86","1","BPED","V5","FY11",-82332,"FA1",41088.360868055555]
["861|BPEX|V5|FY11","86","1","BPEX","V5","FY11",-127000,"FA1",41088.360868055555]
["861|BPTO|V5|FY11","86","1","BPTO","V5","FY11",3066660.4872159441,"FA1",41088.360868055555]
["861|BPTD|V5|FY11","86","1","BPTD","V5","FY11",-106536.03984454196,"FA1",41088.360868055555]
["861|BREO|V5|FY11","86","1","BREO","V5","FY11",8178268,"FA1",41088.360868055555]
["861|BRED|V5|FY11","86","1","BRED","V5","FY11",-203432,"FA1",41088.360868055555]
["861|BRTO|V5|FY11","86","1","BRTO","V5","FY11",11505679.634715805,"FA1",41088.360868055555]
["861|BRTD|V5|FY11","86","1","BRTD","V5","FY11",-230598.0426997795,"FA1",41088.360868055555]
["861|BSEO|V5|FY11","86","1","BSEO","V5","FY11",1277,"FA1",41088.360868055555]
["861|BSED|V5|FY11","86","1","BSED","V5","FY11",-169,"FA1",41088.360868055555]
["861|BMEO|V5|FY11","86","1","BMEO","V5","FY11",1195057,"FA1",41088.360868055555]
["861|BMED|V5|FY11","86","1","BMED","V5","FY11",-61155.999999999993,"FA1",41088.360868055555]
["861|BMTO|V5|FY11","86","1","BMTO","V5","FY11",1333118.0904047021,"FA1",41088.360868055555]
["861|BMTD|V5|FY11","86","1","BMTD","V5","FY11",-131134.09783730272,"FA1",41088.360868055555]
["862|BDEO|V5|FY11","86","2","BDEO","V5","FY11",6507850.4218988083,"FA1",41088.360868055555]
["862|BDED|V5|FY11","86","2","BDED","V5","FY11",-304148,"FA1",41088.360868055555]
["862|BDEX|V5|FY11","86","2","BDEX","V5","FY11",-10000,"FA1",41088.360868055555]
["862|BDTO|V5|FY11","86","2","BDTO","V5","FY11",13612301.051228102,"FA1",41088.360868055555]
["862|BDTD|V5|FY11","86","2","BDTD","V5","FY11",-268766,"FA1",41088.360868055555]
["862|BPEO|V5|FY11","86","2","BPEO","V5","FY11",1072817.6550925421,"FA1",41088.360868055555]
["862|BPED|V5|FY11","86","2","BPED","V5","FY11",-44510,"FA1",41088.360868055555]
["862|BPTO|V5|FY11","86","2","BPTO","V5","FY11",1519984.5753661008,"FA1",41088.360868055555]
["862|BPTD|V5|FY11","86","2","BPTD","V5","FY11",-65201.902182886144,"FA1",41088.360868055555]
["862|BTEO|V5|FY11","86","2","BTEO","V5","FY11",2156167.298520261,"FA1",41088.360868055555]
["862|BTED|V5|FY11","86","2","BTED","V5","FY11",-92043,"FA1",41088.360868055555]
["862|BTEX|V5|FY11","86","2","BTEX","V5","FY11",-345000,"FA1",41088.360868055555]
["862|BTTO|V5|FY11","86","2","BTTO","V5","FY11",3170321.4437633455,"FA1",41088.360868055555]
["862|BTTD|V5|FY11","86","2","BTTD","V5","FY11",-100251.81842048181,"FA1",41088.360868055555]
["861|BLEO|V5|FY11","86","1","BLEO","V5","FY11",213640.11282040371,"FA1",41088.360868055555]
["861|BCEO|V5|FY11","86","1","BCEO","V5","FY11",29046.036065921493,"FA1",41088.360868055555]
["861|BCED|V5|FY11","86","1","BCED","V5","FY11",-8371.5635153642434,"FA1",41088.360868055555]
["861|BCTO|V5|FY11","86","1","BCTO","V5","FY11",8782.7543462151425,"FA1",41088.360868055555]
["861|BCTD|V5|FY11","86","1","BCTD","V5","FY11",-5217.1072300710466,"FA1",41088.360868055555]
["862|BLEO|V5|FY11","86","2","BLEO","V5","FY11",131460.83155491203,"FA1",41088.360868055555]
["862|BCEO|V5|FY11","86","2","BCEO","V5","FY11",12496.713231717449,"FA1",41088.360868055555]
["862|BCED|V5|FY11","86","2","BCED","V5","FY11",-3601.7661175928311,"FA1",41088.360868055555]
["862|BCTO|V5|FY11","86","2","BCTO","V5","FY11",3778.6761057575886,"FA1",41088.360868055555]
["862|BCTD|V5|FY11","86","2","BCTD","V5","FY11",-2244.5986366384154,"FA1",41088.360868055555]
["861|KDEO|V5|FY11","86","1","KDEO","V5","FY11",16216926.586592695,"AM1",41088.360601851855]
["861|KDEI|V5|FY11","86","1","KDEI","V5","FY11",594248.27711733698,"AM1",41088.360601851855]
["861|KDED|V5|FY11","86","1","KDED","V5","FY11",-395399.26133904239,"AM1",41088.360601851855]
["861|KDEX|V5|FY11","86","1","KDEX","V5","FY11",-46620.000000000007,"AM1",41088.360601851855]
["861|KDEA|V5|FY11","86","1","KDEA","V5","FY11",579940,"AM1",41088.360601851855]
["861|KDTO|V5|FY11","86","1","KDTO","V5","FY11",22562042.323185522,"AM1",41088.360601851855]
["861|KDTD|V5|FY11","86","1","KDTD","V5","FY11",-388859.38733736466,"AM1",41088.360601851855]
["861|KPEO|V5|FY11","86","1","KPEO","V5","FY11",1237524.8078265812,"AM1",41088.360601851855]
["861|KPEI|V5|FY11","86","1","KPEI","V5","FY11",46664.993081756918,"AM1",41088.360601851855]
["861|KPED|V5|FY11","86","1","KPED","V5","FY11",-58958.410068335834,"AM1",41088.360601851855]
["861|KPEA|V5|FY11","86","1","KPEA","V5","FY11",117450,"AM1",41088.360601851855]
["861|KPTO|V5|FY11","86","1","KPTO","V5","FY11",2960657.8420078373,"AM1",41088.360601851855]
["861|KPTD|V5|FY11","86","1","KPTD","V5","FY11",-102036.62380761516,"AM1",41088.360601851855]
["861|KREO|V5|FY11","86","1","KREO","V5","FY11",9256634.1278934237,"AM1",41088.360601851855]
["861|KREI|V5|FY11","86","1","KREI","V5","FY11",333580.6486041632,"AM1",41088.360601851855]
["861|KRED|V5|FY11","86","1","KRED","V5","FY11",-232086.13020634771,"AM1",41088.360601851855]
["861|KREA|V5|FY11","86","1","KREA","V5","FY11",18990,"AM1",41088.360601851855]
["861|KRTO|V5|FY11","86","1","KRTO","V5","FY11",11452219.021073105,"AM1",41088.360601851855]
["861|KRTD|V5|FY11","86","1","KRTD","V5","FY11",-222313.10817257504,"AM1",41088.360601851855]
["861|KSEO|V5|FY11","86","1","KSEO","V5","FY11",1358.8070228506626,"AM1",41088.360601851855]
["861|KSEI|V5|FY11","86","1","KSEI","V5","FY11",48.917052822623845,"AM1",41088.360601851855]
["861|KSED|V5|FY11","86","1","KSED","V5","FY11",-177.55597340512296,"AM1",41088.360601851855]
["861|KMEO|V5|FY11","86","1","KMEO","V5","FY11",1057863.7263015681,"AM1",41088.360601851855]
["861|KMEI|V5|FY11","86","1","KMEI","V5","FY11",39991.094146856449,"AM1",41088.360601851855]
["861|KMED|V5|FY11","86","1","KMED","V5","FY11",-67036.017613889606,"AM1",41088.360601851855]
["861|Hx1W|V5|FY11","86","1","Hx1W","V5","FY11",869000,"CM4",41088.346018518518]
["862|Hx2W|V5|FY11","86","2","Hx2W","V5","FY11",508000,"CM4",41088.346018518518]
["861|KMEA|V5|FY11","86","1","KMEA","V5","FY11",106000,"AM1",41088.360601851855]
["861|KMTO|V5|FY11","86","1","KMTO","V5","FY11",385345.54944685829,"AM1",41088.360601851855]
["861|KMTD|V5|FY11","86","1","KMTD","V5","FY11",-75212.898657143407,"AM1",41088.360601851855]
["862|KDEO|V5|FY11","86","2","KDEO","V5","FY11",6381722.0744084828,"AM1",41088.360601851855]
["862|KDEI|V5|FY11","86","2","KDEI","V5","FY11",232741.51467870534,"AM1",41088.360601851855]
["862|KDED|V5|FY11","86","2","KDED","V5","FY11",-460083.9743533794,"AM1",41088.360601851855]
["862|KDEX|V5|FY11","86","2","KDEX","V5","FY11",-10360,"AM1",41088.360601851855]
["862|KDEA|V5|FY11","86","2","KDEA","V5","FY11",166640,"AM1",41088.360601851855]
["862|KDTO|V5|FY11","86","2","KDTO","V5","FY11",10946905.792878469,"AM1",41088.360601851855]
["862|KDTD|V5|FY11","86","2","KDTD","V5","FY11",-236266.353913795,"AM1",41088.360601851855]
["862|KPEO|V5|FY11","86","2","KPEO","V5","FY11",1214064.3718748123,"AM1",41088.360601851855]
["862|KPEI|V5|FY11","86","2","KPEI","V5","FY11",44091.337387493237,"AM1",41088.360601851855]
["862|KPED|V5|FY11","86","2","KPED","V5","FY11",-55769.542393800424,"AM1",41088.360601851855]
["862|KPEA|V5|FY11","86","2","KPEA","V5","FY11",21390,"AM1",41088.360601851855]
["862|KPTO|V5|FY11","86","2","KPTO","V5","FY11",1231307.4687901281,"AM1",41088.360601851855]
["862|KPTD|V5|FY11","86","2","KPTD","V5","FY11",-63348.453922126158,"AM1",41088.360601851855]
["862|KTEO|V5|FY11","86","2","KTEO","V5","FY11",2288107.4926760555,"AM1",41088.360601851855]
["862|KTEI|V5|FY11","86","2","KTEI","V5","FY11",83228.849736337987,"AM1",41088.360601851855]
["862|KTED|V5|FY11","86","2","KTED","V5","FY11",-110425.14257046148,"AM1",41088.360601851855]
["862|KTEA|V5|FY11","86","2","KTEA","V5","FY11",47610,"AM1",41088.360601851855]
["862|KTTO|V5|FY11","86","2","KTTO","V5","FY11",3267922.0052310945,"AM1",41088.360601851855]
["862|KTTD|V5|FY11","86","2","KTTD","V5","FY11",-104951.45190536625,"AM1",41088.360601851855]
["861|KLEO|V5|FY11","86","1","KLEO","V5","FY11",225075.22942140448,"AM1",41088.360601851855]
["861|KLEI|V5|FY11","86","1","KLEI","V5","FY11",8102.7082591705603,"AM1",41088.360601851855]
["861|KCEO|V5|FY11","86","1","KCEO","V5","FY11",27547.513844766607,"AM1",41088.360601851855]
["861|KCED|V5|FY11","86","1","KCED","V5","FY11",-14849.27787223592,"AM1",41088.360601851855]
["861|KCEA|V5|FY11","86","1","KCEA","V5","FY11",21311.599588424077,"AM1",41088.360601851855]
["861|KCEI|V5|FY11","86","1","KCEI","V5","FY11",1375.319291003231,"AM1",41088.360601851855]
["861|KCTO|V5|FY11","86","1","KCTO","V5","FY11",4886.842492193834,"AM1",41088.360601851855]
["861|KCTD|V5|FY11","86","1","KCTD","V5","FY11",-8438.7757569311798,"AM1",41088.360601851855]
["861|KIED|V5|FY11","86","1","KIED","V5","FY11",-245.3201908178593,"AM1",41088.360601851855]
["861|KIEA|V5|FY11","86","1","KIEA","V5","FY11",2367.9555098248966,"AM1",41088.360601851855]
["861|KIEI|V5|FY11","86","1","KIEI","V5","FY11",42.623199176848139,"AM1",41088.360601851855]
["861|KITD|V5|FY11","86","1","KITD","V5","FY11",-394.65925163748284,"AM1",41088.360601851855]
["861|KQEO|V5|FY11","86","1","KQEO","V5","FY11",413689.68549827102,"AM1",41088.360601851855]
["861|KQED|V5|FY11","86","1","KQED","V5","FY11",-85716.502835241772,"AM1",41088.360601851855]
["861|KQEI|V5|FY11","86","1","KQEI","V5","FY11",14892.828677937756,"AM1",41088.360601851855]
["861|KQTO|V5|FY11","86","1","KQTO","V5","FY11",413689.68549827102,"AM1",41088.360601851855]
["861|KQTD|V5|FY11","86","1","KQTD","V5","FY11",-82737.937099654213,"AM1",41088.360601851855]
["862|KLEO|V5|FY11","86","2","KLEO","V5","FY11",141363.4475190638,"AM1",41088.360601851855]
["862|KLEI|V5|FY11","86","2","KLEI","V5","FY11",5089.0841106862972,"AM1",41088.360601851855]
["862|KCEO|V5|FY11","86","2","KCEO","V5","FY11",11851.99178240754,"AM1",41088.360601851855]
["862|KCED|V5|FY11","86","2","KCED","V5","FY11",-6388.7260501317778,"AM1",41088.360601851855]
["862|KCEA|V5|FY11","86","2","KCEA","V5","FY11",9169.0634812022181,"AM1",41088.360601851855]
["862|KCEI|V5|FY11","86","2","KCEI","V5","FY11",591.71484682831135,"AM1",41088.360601851855]
["862|KCTO|V5|FY11","86","2","KCTO","V5","FY11",2102.5061421433693,"AM1",41088.360601851855]
["862|KCTD|V5|FY11","86","2","KCTD","V5","FY11",-3630.6833890104062,"AM1",41088.360601851855]
["862|KIED|V5|FY11","86","2","KIED","V5","FY11",-105.54610851694997,"AM1",41088.360601851855]
["862|KIEA|V5|FY11","86","2","KIEA","V5","FY11",1018.784831244691,"AM1",41088.360601851855]
["862|KIEI|V5|FY11","86","2","KIEI","V5","FY11",18.338126962404434,"AM1",41088.360601851855]
["862|KITD|V5|FY11","86","2","KITD","V5","FY11",-169.79747187411516,"AM1",41088.360601851855]
["862|KQEO|V5|FY11","86","2","KQEO","V5","FY11",177985.09080062533,"AM1",41088.360601851855]
["862|KQED|V5|FY11","86","2","KQED","V5","FY11",-36878.510813889567,"AM1",41088.360601851855]
["862|KQEI|V5|FY11","86","2","KQEI","V5","FY11",6407.4632688225111,"AM1",41088.360601851855]
["862|KQTO|V5|FY11","86","2","KQTO","V5","FY11",177985.09080062533,"AM1",41088.360601851855]
["862|KQTD|V5|FY11","86","2","KQTD","V5","FY11",-35597.018160125066,"AM1",41088.360601851855]
["861|KDTX|V5|FY11","86","1","KDTX","V5","FY11",-42749.658002735974,"AM1",41088.360601851855]
["862|KDTX|V5|FY11","86","2","KDTX","V5","FY11",-9499.9240006079963,"AM1",41088.360601851855]
["861|P846|V5|FY11","86","1","P846","V5","FY11",536,"RM2",41089.365416666667]
["861|P847|V5|FY11","86","1","P847","V5","FY11",369,"RM2",41089.365416666667]
["861|P848|V5|FY11","86","1","P848","V5","FY11",9765,"RM2",41089.365416666667]
["861|P849|V5|FY11","86","1","P849","V5","FY11",7367,"RM2",41089.365416666667]
["862|Q850|V5|FY11","86","2","Q850","V5","FY11",3998,"RM2",41089.365416666667]
["871|EDEP|V5|FY11","87","1","EDEP","V5","FY11",940364.31500000006,"MRS",41087.717881944445]
["871|EFDD|V5|FY11","87","1","EFDD","V5","FY11",28175.18700620301,"MRS",41087.717881944445]
["871|EISH|V5|FY11","87","1","EISH","V5","FY11",626745.83929999999,"MRS",41087.717881944445]
["871|ELOD|V5|FY11","87","1","ELOD","V5","FY11",748.24,"MRS",41087.717881944445]
["871|EOBV|V5|FY11","87","1","EOBV","V5","FY11",2590913.2000000002,"MRS",41087.717881944445]
["871|EOLA|V5|FY11","87","1","EOLA","V5","FY11",342291.08396227716,"MRS",41087.717881944445]
["871|EOLE|V5|FY11","87","1","EOLE","V5","FY11",526299.11,"MRS",41087.717881944445]
["871|EOSA|V5|FY11","87","1","EOSA","V5","FY11",209694.7727306094,"MRS",41087.717881944445]
["871|EOSC|V5|FY11","87","1","EOSC","V5","FY11",3857.39,"MRS",41087.717881944445]
["871|EOSE|V5|FY11","87","1","EOSE","V5","FY11",26335.74,"MRS",41087.717881944445]
["871|EOSI|V5|FY11","87","1","EOSI","V5","FY11",5259.4,"MRS",41087.717881944445]
["871|EOSO|V5|FY11","87","1","EOSO","V5","FY11",148775.16,"MRS",41087.717881944445]
["871|EOSP|V5|FY11","87","1","EOSP","V5","FY11",4540.8368192941653,"MRS",41087.717881944445]
["871|Fxxx|V5|FY11","87","1","Fxxx","V5","FY11",2.2861000000000002,"MRS",41087.717881944445]
["871|RCDC|V5|FY11","87","1","RCDC","V5","FY11",-63480.35,"MRS",41087.717881944445]
["871|ROOI|V5|FY11","87","1","ROOI","V5","FY11",-40307.629999999997,"MRS",41087.717881944445]
["871|RUNF|V5|FY11","87","1","RUNF","V5","FY11",-804492.6,"MRS",41087.717881944445]
["871|RUNV|V5|FY11","87","1","RUNV","V5","FY11",-1052573.7,"MRS",41087.717881944445]
["871|RURF|V5|FY11","87","1","RURF","V5","FY11",-1994184.53,"MRS",41087.717881944445]
["871|RURV|V5|FY11","87","1","RURV","V5","FY11",-1887729.71,"MRS",41087.717881944445]
["871|Vblk|V5|FY11","87","1","Vblk","V5","FY11",1364.107,"MRS",41087.717881944445]
["871|Vlos|V5|FY11","87","1","Vlos","V5","FY11",326.13200000000001,"MRS",41087.717881944445]
["871|VNxx|V5|FY11","87","1","VNxx","V5","FY11",320.26,"MRS",41087.717881944445]
["871|VRxx|V5|FY11","87","1","VRxx","V5","FY11",717.71500000000003,"MRS",41087.717881944445]
["872|EDEP|V5|FY11","87","2","EDEP","V5","FY11",2543678.2749999999,"MRS",41087.717881944445]
["872|EFDD|V5|FY11","87","2","EFDD","V5","FY11",15391.212591349595,"MRS",41087.717881944445]
["872|EISH|V5|FY11","87","2","EISH","V5","FY11",519619.4313,"MRS",41087.717881944445]
["872|ELOD|V5|FY11","87","2","ELOD","V5","FY11",748.24,"MRS",41087.717881944445]
["872|EOLA|V5|FY11","87","2","EOLA","V5","FY11",627215.44880594651,"MRS",41087.717881944445]
["872|EOLE|V5|FY11","87","2","EOLE","V5","FY11",726996.64,"MRS",41087.717881944445]
["872|EOSA|V5|FY11","87","2","EOSA","V5","FY11",402303.42393771617,"MRS",41087.717881944445]
["872|EOSC|V5|FY11","87","2","EOSC","V5","FY11",59049.81,"MRS",41087.717881944445]
["872|EOSE|V5|FY11","87","2","EOSE","V5","FY11",83503.8,"MRS",41087.717881944445]
["872|EOSI|V5|FY11","87","2","EOSI","V5","FY11",8089.61,"MRS",41087.717881944445]
["872|EOSN|V5|FY11","87","2","EOSN","V5","FY11",2177.64,"MRS",41087.717881944445]
["872|EOSO|V5|FY11","87","2","EOSO","V5","FY11",497291.19,"MRS",41087.717881944445]
["872|EOSP|V5|FY11","87","2","EOSP","V5","FY11",39471.916746605937,"MRS",41087.717881944445]
["872|EOSS|V5|FY11","87","2","EOSS","V5","FY11",46007.73,"MRS",41087.717881944445]
["872|EZSE|V5|FY11","87","2","EZSE","V5","FY11",-0.01,"MRS",41087.717881944445]
["872|Fxxx|V5|FY11","87","2","Fxxx","V5","FY11",2.8270999999999997,"MRS",41087.717881944445]
["872|RCDC|V5|FY11","87","2","RCDC","V5","FY11",-51046.19,"MRS",41087.717881944445]
["872|ROOI|V5|FY11","87","2","ROOI","V5","FY11",-133116.75,"MRS",41087.717881944445]
["872|RUNF|V5|FY11","87","2","RUNF","V5","FY11",-960164.43,"MRS",41087.717881944445]
["872|RURF|V5|FY11","87","2","RURF","V5","FY11",-1954403.01,"MRS",41087.717881944445]
["873|EOLA|V5|FY11","87","3","EOLA","V5","FY11",395994.15098757681,"MRS",41087.717881944445]
["873|EOLE|V5|FY11","87","3","EOLE","V5","FY11",286431.53000000003,"MRS",41087.717881944445]
["873|EOSA|V5|FY11","87","3","EOSA","V5","FY11",268932.2990124232,"MRS",41087.717881944445]
["873|EOSC|V5|FY11","87","3","EOSC","V5","FY11",4626.8999999999996,"MRS",41087.717881944445]
["873|EOSO|V5|FY11","87","3","EOSO","V5","FY11",1164.5,"MRS",41087.717881944445]
["873|EZLW|V5|FY11","87","3","EZLW","V5","FY11",-1150303.04,"MRS",41087.717881944445]
["873|EZSE|V5|FY11","87","3","EZSE","V5","FY11",5018072.8600000003,"MRS",41087.717881944445]
["873|EZSW|V5|FY11","87","3","EZSW","V5","FY11",-4824919.2,"MRS",41087.717881944445]
["873|Fxxx|V5|FY11","87","3","Fxxx","V5","FY11",4.843,"MRS",41087.717881944445]
["874|EOLA|V5|FY11","87","4","EOLA","V5","FY11",30278.023447396172,"MRS",41087.717881944445]
["874|EOLE|V5|FY11","87","4","EOLE","V5","FY11",52053.72,"MRS",41087.717881944445]
["874|EOSA|V5|FY11","87","4","EOSA","V5","FY11",20932.723952603807,"MRS",41087.717881944445]
["874|EOSO|V5|FY11","87","4","EOSO","V5","FY11",62204.24,"MRS",41087.717881944445]
["874|Fxxx|V5|FY11","87","4","Fxxx","V5","FY11",8.9999999999999993E-3,"MRS",41087.717881944445]
["874|ROOI|V5|FY11","87","4","ROOI","V5","FY11",-209454.06,"MRS",41087.717881944445]
["875|EDEP|V5|FY11","87","5","EDEP","V5","FY11",0,"MRS",41087.717881944445]
["875|EOLA|V5|FY11","87","5","EOLA","V5","FY11",-1395778.7072031968,"MRS",41087.717881944445]
["875|EOLE|V5|FY11","87","5","EOLE","V5","FY11",1837095.59,"MRS",41087.717881944445]
["875|EOSA|V5|FY11","87","5","EOSA","V5","FY11",-951379.39279680466,"MRS",41087.717881944445]
["875|EOSC|V5|FY11","87","5","EOSC","V5","FY11",-4193.3999999999996,"MRS",41087.717881944445]
["875|EOSE|V5|FY11","87","5","EOSE","V5","FY11",23274.83,"MRS",41087.717881944445]
["875|EOSI|V5|FY11","87","5","EOSI","V5","FY11",252.29,"MRS",41087.717881944445]
["875|EOSO|V5|FY11","87","5","EOSO","V5","FY11",490701.52,"MRS",41087.717881944445]
["875|EOSR|V5|FY11","87","5","EOSR","V5","FY11",27.27,"MRS",41087.717881944445]
["875|Fxxx|V5|FY11","87","5","Fxxx","V5","FY11",2.3832,"MRS",41087.717881944445]
["871|P846|V5|FY11","87","1","P846","V5","FY11",1341,"RM2",41089.365416666667]
["871|P847|V5|FY11","87","1","P847","V5","FY11",666,"RM2",41089.365416666667]
["871|P848|V5|FY11","87","1","P848","V5","FY11",5755,"RM2",41089.365416666667]
["871|P849|V5|FY11","87","1","P849","V5","FY11",5359,"RM2",41089.365416666667]
["872|Q850|V5|FY11","87","2","Q850","V5","FY11",3994,"RM2",41089.365416666667]
["872|Q851|V5|FY11","87","2","Q851","V5","FY11",778,"RM2",41089.365416666667]
["871|Cx1W|V5|FY11","87","1","Cx1W","V5","FY11",215824.20456791564,"CM1",41088.345868055556]
["872|Cx2W|V5|FY11","87","2","Cx2W","V5","FY11",4546727.5291136596,"CM1",41088.345868055556]
["871|CD1M|V5|FY11","87","1","CD1M","V5","FY11",44000,"CM2",41088.345879629633]
["871|CD1R|V5|FY11","87","1","CD1R","V5","FY11",495000,"CM2",41088.345879629633]
["871|CM1R|V5|FY11","87","1","CM1R","V5","FY11",258000,"CM2",41088.345879629633]
["871|CP1M|V5|FY11","87","1","CP1M","V5","FY11",221020,"CM2",41088.345879629633]
["871|CP1R|V5|FY11","87","1","CP1R","V5","FY11",5000,"CM2",41088.345879629633]
["872|CP2M|V5|FY11","87","2","CP2M","V5","FY11",292979.99999999994,"CM2",41088.345879629633]
["872|CP2R|V5|FY11","87","2","CP2R","V5","FY11",9000,"CM2",41088.345879629633]
["872|CT2Q|V5|FY11","87","2","CT2Q","V5","FY11",11000,"CM2",41088.345879629633]
["872|CT2R|V5|FY11","87","2","CT2R","V5","FY11",80000,"CM2",41088.345879629633]
["871|BDEO|V5|FY11","87","1","BDEO","V5","FY11",18088386.006504521,"FA1",41088.360868055555]
["871|BDED|V5|FY11","87","1","BDED","V5","FY11",-489714,"FA1",41088.360868055555]
["871|BDEX|V5|FY11","87","1","BDEX","V5","FY11",-10000,"FA1",41088.360868055555]
["871|BDTO|V5|FY11","87","1","BDTO","V5","FY11",34307555.170000002,"FA1",41088.360868055555]
["871|BDTD|V5|FY11","87","1","BDTD","V5","FY11",-580066,"FA1",41088.360868055555]
["871|BPEO|V5|FY11","87","1","BPEO","V5","FY11",230788.82067736215,"FA1",41088.360868055555]
["871|BPED|V5|FY11","87","1","BPED","V5","FY11",-111033,"FA1",41088.360868055555]
["871|BPTO|V5|FY11","87","1","BPTO","V5","FY11",224077.80635189489,"FA1",41088.360868055555]
["871|BPTD|V5|FY11","87","1","BPTD","V5","FY11",-12600.053632793781,"FA1",41088.360868055555]
["871|BREO|V5|FY11","87","1","BREO","V5","FY11",4433173.0969373183,"FA1",41088.360868055555]
["871|BRED|V5|FY11","87","1","BRED","V5","FY11",-288740,"FA1",41088.360868055555]
["871|BRTO|V5|FY11","87","1","BRTO","V5","FY11",4740180.0024088267,"FA1",41088.360868055555]
["871|BRTD|V5|FY11","87","1","BRTD","V5","FY11",-104491.61245067576,"FA1",41088.360868055555]
["871|BSEO|V5|FY11","87","1","BSEO","V5","FY11",109884.70560758853,"FA1",41088.360868055555]
["871|BSED|V5|FY11","87","1","BSED","V5","FY11",-44080,"FA1",41088.360868055555]
["871|BSTO|V5|FY11","87","1","BSTO","V5","FY11",92456.455549099366,"FA1",41088.360868055555]
["871|BSTD|V5|FY11","87","1","BSTD","V5","FY11",-9843.9471237652542,"FA1",41088.360868055555]
["872|BDEO|V5|FY11","87","2","BDEO","V5","FY11",11666633.137196336,"FA1",41088.360868055555]
["872|BDED|V5|FY11","87","2","BDED","V5","FY11",-888449,"FA1",41088.360868055555]
["872|BDTO|V5|FY11","87","2","BDTO","V5","FY11",17010356.080000002,"FA1",41088.360868055555]
["872|BDTD|V5|FY11","87","2","BDTD","V5","FY11",-346406.74,"FA1",41088.360868055555]
["872|BPEO|V5|FY11","87","2","BPEO","V5","FY11",599882.24273157085,"FA1",41088.360868055555]
["872|BPED|V5|FY11","87","2","BPED","V5","FY11",-134476,"FA1",41088.360868055555]
["872|BPTO|V5|FY11","87","2","BPTO","V5","FY11",633208.58285696327,"FA1",41088.360868055555]
["872|BPTD|V5|FY11","87","2","BPTD","V5","FY11",-20543.375585996506,"FA1",41088.360868055555]
["872|BSEO|V5|FY11","87","2","BSEO","V5","FY11",51320.48084051381,"FA1",41088.360868055555]
["872|BSED|V5|FY11","87","2","BSED","V5","FY11",-6944,"FA1",41088.360868055555]
["872|BSTO|V5|FY11","87","2","BSTO","V5","FY11",23056.751162115048,"FA1",41088.360868055555]
["872|BSTD|V5|FY11","87","2","BSTD","V5","FY11",-2698.1260894828588,"FA1",41088.360868055555]
["872|BTEO|V5|FY11","87","2","BTEO","V5","FY11",6181097.279118808,"FA1",41088.360868055555]
["872|BTED|V5|FY11","87","2","BTED","V5","FY11",-1507013,"FA1",41088.360868055555]
["872|BTTO|V5|FY11","87","2","BTTO","V5","FY11",5818620.0159194926,"FA1",41088.360868055555]
["872|BTTD|V5|FY11","87","2","BTTD","V5","FY11",-193947.43314889961,"FA1",41088.360868055555]
["871|BBEO|V5|FY11","87","1","BBEO","V5","FY11",85621.926116460643,"FA1",41088.360868055555]
["871|BBED|V5|FY11","87","1","BBED","V5","FY11",-5335.2456291048975,"FA1",41088.360868055555]
["871|BBTO|V5|FY11","87","1","BBTO","V5","FY11",188196.69939379464,"FA1",41088.360868055555]
["871|BBTD|V5|FY11","87","1","BBTD","V5","FY11",-5104.5887705748482,"FA1",41088.360868055555]
["871|BEEO|V5|FY11","87","1","BEEO","V5","FY11",96689.783332700565,"FA1",41088.360868055555]
["871|BEED|V5|FY11","87","1","BEED","V5","FY11",-2131.3627916159176,"FA1",41088.360868055555]
["871|BEEX|V5|FY11","87","1","BEEX","V5","FY11",-2544.8566868776884,"FA1",41088.360868055555]
["871|BETO|V5|FY11","87","1","BETO","V5","FY11",226907.12878276879,"FA1",41088.360868055555]
["871|BETD|V5|FY11","87","1","BETD","V5","FY11",-38125.291126223703,"FA1",41088.360868055555]
["871|BLEO|V5|FY11","87","1","BLEO","V5","FY11",409657.04985447915,"FA1",41088.360868055555]
["871|BCEO|V5|FY11","87","1","BCEO","V5","FY11",20125.813824097178,"FA1",41088.360868055555]
["871|BCED|V5|FY11","87","1","BCED","V5","FY11",-5800.6031647292893,"FA1",41088.360868055555]
["871|BCTO|V5|FY11","87","1","BCTO","V5","FY11",6085.5146786136356,"FA1",41088.360868055555]
["871|BCTD|V5|FY11","87","1","BCTD","V5","FY11",-3614.9004488757637,"FA1",41088.360868055555]
["872|BBEO|V5|FY11","87","2","BBEO","V5","FY11",70255.764656083731,"FA1",41088.360868055555]
["872|BBED|V5|FY11","87","2","BBED","V5","FY11",-4377.7543708951016,"FA1",41088.360868055555]
["872|BBTO|V5|FY11","87","2","BBTO","V5","FY11",154421.92930439446,"FA1",41088.360868055555]
["872|BBTD|V5|FY11","87","2","BBTD","V5","FY11",-4188.4924060666399,"FA1",41088.360868055555]
["872|BEEO|V5|FY11","87","2","BEEO","V5","FY11",79337.325969872036,"FA1",41088.360868055555]
["872|BEED|V5|FY11","87","2","BEED","V5","FY11",-1748.8572083840825,"FA1",41088.360868055555]
["872|BEEX|V5|FY11","87","2","BEEX","V5","FY11",-2088.1433131223107,"FA1",41088.360868055555]
["872|BETO|V5|FY11","87","2","BETO","V5","FY11",186185.18131520002,"FA1",41088.360868055555]
["872|BETD|V5|FY11","87","2","BETD","V5","FY11",-31283.125740074996,"FA1",41088.360868055555]
["872|BLEO|V5|FY11","87","2","BLEO","V5","FY11",665717.51175133849,"FA1",41088.360868055555]
["872|BCEO|V5|FY11","87","2","BCEO","V5","FY11",11855.353453576867,"FA1",41088.360868055555]
["872|BCED|V5|FY11","87","2","BCED","V5","FY11",-3416.9152791955307,"FA1",41088.360868055555]
["872|BCTO|V5|FY11","87","2","BCTO","V5","FY11",3584.7458439425995,"FA1",41088.360868055555]
["872|BCTD|V5|FY11","87","2","BCTD","V5","FY11",-2129.4007236419579,"FA1",41088.360868055555]
["871|Hx1W|V5|FY11","87","1","Hx1W","V5","FY11",1229411,"CM4",41088.346018518518]
["872|Hx2W|V5|FY11","87","2","Hx2W","V5","FY11",4740980.0000000009,"CM4",41088.346018518518]
["871|KDEO|V5|FY11","87","1","KDEO","V5","FY11",18099057.086392589,"AM1",41088.360601851855]
["871|KDEI|V5|FY11","87","1","KDEI","V5","FY11",661081.57511013327,"AM1",41088.360601851855]
["871|KDED|V5|FY11","87","1","KDED","V5","FY11",-386877.64341743389,"AM1",41088.360601851855]
["871|KDEX|V5|FY11","87","1","KDEX","V5","FY11",-10360,"AM1",41088.360601851855]
["871|KDEA|V5|FY11","87","1","KDEA","V5","FY11",528640,"AM1",41088.360601851855]
["871|KDTO|V5|FY11","87","1","KDTO","V5","FY11",32950761.240204565,"AM1",41088.360601851855]
["871|KDTD|V5|FY11","87","1","KDTD","V5","FY11",-621319.19729143835,"AM1",41088.360601851855]
["871|KPEO|V5|FY11","87","1","KPEO","V5","FY11",264123.14750107803,"AM1",41088.360601851855]
["871|KPEI|V5|FY11","87","1","KPEI","V5","FY11",13576.793310038809,"AM1",41088.360601851855]
["871|KPED|V5|FY11","87","1","KPED","V5","FY11",-17658.84782887754,"AM1",41088.360601851855]
["871|KPEA|V5|FY11","87","1","KPEA","V5","FY11",226020,"AM1",41088.360601851855]
["871|KPTO|V5|FY11","87","1","KPTO","V5","FY11",220316.6838139047,"AM1",41088.360601851855]
["871|KPTD|V5|FY11","87","1","KPTD","V5","FY11",-17637.477196915192,"AM1",41088.360601851855]
["871|KREO|V5|FY11","87","1","KREO","V5","FY11",4085786.2408333546,"AM1",41088.360601851855]
["871|KREI|V5|FY11","87","1","KREI","V5","FY11",147088.30467000074,"AM1",41088.360601851855]
["871|KRED|V5|FY11","87","1","KRED","V5","FY11",-65668.923035759595,"AM1",41088.360601851855]
["871|KRTO|V5|FY11","87","1","KRTO","V5","FY11",4762478.7960198969,"AM1",41088.360601851855]
["871|KRTD|V5|FY11","87","1","KRTD","V5","FY11",-104685.51171203611,"AM1",41088.360601851855]
["871|KSEO|V5|FY11","87","1","KSEO","V5","FY11",195349.32737470989,"AM1",41088.360601851855]
["871|KSEI|V5|FY11","87","1","KSEI","V5","FY11",7032.5757854895546,"AM1",41088.360601851855]
["871|KSED|V5|FY11","87","1","KSED","V5","FY11",-19690.799296055055,"AM1",41088.360601851855]
["871|KSTO|V5|FY11","87","1","KSTO","V5","FY11",159906.64006002378,"AM1",41088.360601851855]
["871|KSTD|V5|FY11","87","1","KSTD","V5","FY11",-17427.547301819708,"AM1",41088.360601851855]
["871|KMEO|V5|FY11","87","1","KMEO","V5","FY11",477175.4349924174,"AM1",41088.360601851855]
["871|KMEI|V5|FY11","87","1","KMEI","V5","FY11",21822.315659727024,"AM1",41088.360601851855]
["871|KMED|V5|FY11","87","1","KMED","V5","FY11",-43610.889837982257,"AM1",41088.360601851855]
["871|KMEA|V5|FY11","87","1","KMEA","V5","FY11",258000,"AM1",41088.360601851855]
["871|KMTO|V5|FY11","87","1","KMTO","V5","FY11",486057.46399999998,"AM1",41088.360601851855]
["871|KMTD|V5|FY11","87","1","KMTD","V5","FY11",-31681.151999999995,"AM1",41088.360601851855]
["872|KDEO|V5|FY11","87","2","KDEO","V5","FY11",11887602.396927925,"AM1",41088.360601851855]
["872|KDEI|V5|FY11","87","2","KDEI","V5","FY11",427953.68628940528,"AM1",41088.360601851855]
["872|KDED|V5|FY11","87","2","KDED","V5","FY11",-290448.99878861604,"AM1",41088.360601851855]
["872|KDTO|V5|FY11","87","2","KDTO","V5","FY11",15883662.749530287,"AM1",41088.360601851855]
["872|KDTD|V5|FY11","87","2","KDTD","V5","FY11",-333307.34592046379,"AM1",41088.360601851855]
["872|KPEO|V5|FY11","87","2","KPEO","V5","FY11",574569.48753183021,"AM1",41088.360601851855]
["872|KPEI|V5|FY11","87","2","KPEI","V5","FY11",26120.141551145884,"AM1",41088.360601851855]
["872|KPED|V5|FY11","87","2","KPED","V5","FY11",-24902.150608570788,"AM1",41088.360601851855]
["872|KPEA|V5|FY11","87","2","KPEA","V5","FY11",301979.99999999994,"AM1",41088.360601851855]
["872|KPTO|V5|FY11","87","2","KPTO","V5","FY11",646286.95231492235,"AM1",41088.360601851855]
["872|KPTD|V5|FY11","87","2","KPTD","V5","FY11",-25314.638867426376,"AM1",41088.360601851855]
["872|KSEO|V5|FY11","87","2","KSEO","V5","FY11",46461.218869207711,"AM1",41088.360601851855]
["872|KSEI|V5|FY11","87","2","KSEI","V5","FY11",1672.6038792914774,"AM1",41088.360601851855]
["872|KSED|V5|FY11","87","2","KSED","V5","FY11",-3881.8126009922626,"AM1",41088.360601851855]
["872|KSTO|V5|FY11","87","2","KSTO","V5","FY11",16753.019493285996,"AM1",41088.360601851855]
["872|KSTD|V5|FY11","87","2","KSTD","V5","FY11",-5934.6519226636347,"AM1",41088.360601851855]
["872|KTEO|V5|FY11","87","2","KTEO","V5","FY11",6326174.4959108429,"AM1",41088.360601851855]
["872|KTEI|V5|FY11","87","2","KTEI","V5","FY11",229380.28185279033,"AM1",41088.360601851855]
["872|KTED|V5|FY11","87","2","KTED","V5","FY11",-234357.87167251919,"AM1",41088.360601851855]
["872|KTEA|V5|FY11","87","2","KTEA","V5","FY11",91000,"AM1",41088.360601851855]
["872|KTTO|V5|FY11","87","2","KTTO","V5","FY11",6524007.0338734714,"AM1",41088.360601851855]
["872|KTTD|V5|FY11","87","2","KTTD","V5","FY11",-222057.63068677942,"AM1",41088.360601851855]
["871|KBEO|V5|FY11","87","1","KBEO","V5","FY11",78342.533421226151,"AM1",41088.360601851855]
["871|KBED|V5|FY11","87","1","KBED","V5","FY11",-1341.9076628840264,"AM1",41088.360601851855]
["871|KBEI|V5|FY11","87","1","KBEI","V5","FY11",2820.3312031641412,"AM1",41088.360601851855]
["871|KBTO|V5|FY11","87","1","KBTO","V5","FY11",192042.31116066838,"AM1",41088.360601851855]
["871|KBTD|V5|FY11","87","1","KBTD","V5","FY11",-3383.7095405311043,"AM1",41088.360601851855]
["871|KEEO|V5|FY11","87","1","KEEO","V5","FY11",109974.90844648769,"AM1",41088.360601851855]
["871|KEED|V5|FY11","87","1","KEED","V5","FY11",-57684.291048892905,"AM1",41088.360601851855]
["871|KEEI|V5|FY11","87","1","KEEI","V5","FY11",3959.0967040735559,"AM1",41088.360601851855]
["871|KETO|V5|FY11","87","1","KETO","V5","FY11",227157.85548165801,"AM1",41088.360601851855]
["871|KETD|V5|FY11","87","1","KETD","V5","FY11",-43908.576522081457,"AM1",41088.360601851855]
["871|KLEO|V5|FY11","87","1","KLEO","V5","FY11",380492.62802303868,"AM1",41088.360601851855]
["871|KLEI|V5|FY11","87","1","KLEI","V5","FY11",13697.734608829391,"AM1",41088.360601851855]
["871|KCEO|V5|FY11","87","1","KCEO","V5","FY11",19087.497299054365,"AM1",41088.360601851855]
["871|KCED|V5|FY11","87","1","KCED","V5","FY11",-10288.970281543468,"AM1",41088.360601851855]
["871|KCEA|V5|FY11","87","1","KCEA","V5","FY11",14766.671935436832,"AM1",41088.360601851855]
["871|KCEI|V5|FY11","87","1","KCEI","V5","FY11",952.94999760382007,"AM1",41088.360601851855]
["871|KCTO|V5|FY11","87","1","KCTO","V5","FY11",3386.0621105876862,"AM1",41088.360601851855]
["871|KCTD|V5|FY11","87","1","KCTD","V5","FY11",-5847.1740998271589,"AM1",41088.360601851855]
["871|KIED|V5|FY11","87","1","KIED","V5","FY11",-169.98080139013953,"AM1",41088.360601851855]
["871|KIEA|V5|FY11","87","1","KIEA","V5","FY11",1640.741326159648,"AM1",41088.360601851855]
["871|KIEI|V5|FY11","87","1","KIEI","V5","FY11",29.533343870873662,"AM1",41088.360601851855]
["871|KITD|V5|FY11","87","1","KITD","V5","FY11",-273.45688769327467,"AM1",41088.360601851855]
["871|KQEO|V5|FY11","87","1","KQEO","V5","FY11",286642.95439114608,"AM1",41088.360601851855]
["871|KQED|V5|FY11","87","1","KQED","V5","FY11",-59392.420149845464,"AM1",41088.360601851855]
["871|KQEI|V5|FY11","87","1","KQEI","V5","FY11",10319.146358081258,"AM1",41088.360601851855]
["871|KQTO|V5|FY11","87","1","KQTO","V5","FY11",286642.95439114608,"AM1",41088.360601851855]
["871|KQTD|V5|FY11","87","1","KQTD","V5","FY11",-57328.590878229217,"AM1",41088.360601851855]
["872|KBEO|V5|FY11","87","2","KBEO","V5","FY11",64282.770082941439,"AM1",41088.360601851855]
["872|KBED|V5|FY11","87","2","KBED","V5","FY11",-1101.0818516923202,"AM1",41088.360601851855]
["872|KBEI|V5|FY11","87","2","KBEI","V5","FY11",2314.1797229858917,"AM1",41088.360601851855]
["872|KBTO|V5|FY11","87","2","KBTO","V5","FY11",157577.38734541845,"AM1",41088.360601851855]
["872|KBTD|V5|FY11","87","2","KBTD","V5","FY11",-2776.4512190575015,"AM1",41088.360601851855]
["872|KEEO|V5|FY11","87","2","KEEO","V5","FY11",90238.232615575485,"AM1",41088.360601851855]
["872|KEED|V5|FY11","87","2","KEED","V5","FY11",-47331.964604156958,"AM1",41088.360601851855]
["872|KEEI|V5|FY11","87","2","KEEI","V5","FY11",3248.5763741607175,"AM1",41088.360601851855]
["872|KETO|V5|FY11","87","2","KETO","V5","FY11",186390.91128121596,"AM1",41088.360601851855]
["872|KETD|V5|FY11","87","2","KETD","V5","FY11",-36028.512303298281,"AM1",41088.360601851855]
["872|KLEO|V5|FY11","87","2","KLEO","V5","FY11",725092.56602629332,"AM1",41088.360601851855]
["872|KLEI|V5|FY11","87","2","KLEI","V5","FY11",26103.332376946557,"AM1",41088.360601851855]
["872|KCEO|V5|FY11","87","2","KCEO","V5","FY11",11243.720577080036,"AM1",41088.360601851855]
["872|KCED|V5|FY11","87","2","KCED","V5","FY11",-6060.8420820725723,"AM1",41088.360601851855]
["872|KCEA|V5|FY11","87","2","KCEA","V5","FY11",8698.4862653359487,"AM1",41088.360601851855]
["872|KCEI|V5|FY11","87","2","KCEI","V5","FY11",561.34669355092831,"AM1",41088.360601851855]
["872|KCTO|V5|FY11","87","2","KCTO","V5","FY11",1994.600739509835,"AM1",41088.360601851855]
["872|KCTD|V5|FY11","87","2","KCTD","V5","FY11",-3444.3484503991599,"AM1",41088.360601851855]
["872|KIED|V5|FY11","87","2","KIED","V5","FY11",-100.12924189875601,"AM1",41088.360601851855]
["872|KIEA|V5|FY11","87","2","KIEA","V5","FY11",966.49847392621621,"AM1",41088.360601851855]
["872|KIEI|V5|FY11","87","2","KIEI","V5","FY11",17.396972530671892,"AM1",41088.360601851855]
["872|KITD|V5|FY11","87","2","KITD","V5","FY11",-161.08307898770272,"AM1",41088.360601851855]
["872|KQEO|V5|FY11","87","2","KQEO","V5","FY11",168850.49066764838,"AM1",41088.360601851855]
["872|KQED|V5|FY11","87","2","KQED","V5","FY11",-34985.821666336749,"AM1",41088.360601851855]
["872|KQEI|V5|FY11","87","2","KQEI","V5","FY11",6078.6176640353406,"AM1",41088.360601851855]
["872|KQTO|V5|FY11","87","2","KQTO","V5","FY11",168850.49066764838,"AM1",41088.360601851855]
["872|KQTD|V5|FY11","87","2","KQTD","V5","FY11",-33770.098133529682,"AM1",41088.360601851855]
["871|KDTX|V5|FY11","87","1","KDTX","V5","FY11",-9499.9240006079963,"AM1",41088.360601851855]
["881|EDEP|V5|FY11","88","1","EDEP","V5","FY11",744466.92,"MRS",41087.717881944445]
["881|EFDD|V5|FY11","88","1","EFDD","V5","FY11",21642.466926126213,"MRS",41087.717881944445]
["881|EISH|V5|FY11","88","1","EISH","V5","FY11",527136.20880000002,"MRS",41087.717881944445]
["881|ELOD|V5|FY11","88","1","ELOD","V5","FY11",-9399.4500000000007,"MRS",41087.717881944445]
["881|EOBV|V5|FY11","88","1","EOBV","V5","FY11",2453450.12,"MRS",41087.717881944445]
["881|EOLA|V5|FY11","88","1","EOLA","V5","FY11",139833.50744833934,"MRS",41087.717881944445]
["881|EOLE|V5|FY11","88","1","EOLE","V5","FY11",129794.37,"MRS",41087.717881944445]
["881|EOSA|V5|FY11","88","1","EOSA","V5","FY11",108013.92235389751,"MRS",41087.717881944445]
["881|EOSC|V5|FY11","88","1","EOSC","V5","FY11",415.86,"MRS",41087.717881944445]
["881|EOSE|V5|FY11","88","1","EOSE","V5","FY11",42471.71,"MRS",41087.717881944445]
["881|EOSI|V5|FY11","88","1","EOSI","V5","FY11",3100,"MRS",41087.717881944445]
["881|EOSN|V5|FY11","88","1","EOSN","V5","FY11",306731.82,"MRS",41087.717881944445]
["881|EOSO|V5|FY11","88","1","EOSO","V5","FY11",72061.66,"MRS",41087.717881944445]
["881|EOSP|V5|FY11","88","1","EOSP","V5","FY11",2543.4935566228255,"MRS",41087.717881944445]
["881|Fxxx|V5|FY11","88","1","Fxxx","V5","FY11",1.7591000000000001,"MRS",41087.717881944445]
["881|RCCA|V5|FY11","88","1","RCCA","V5","FY11",-33121.599999999999,"MRS",41087.717881944445]
["881|RCDC|V5|FY11","88","1","RCDC","V5","FY11",-1350191.35,"MRS",41087.717881944445]
["881|RNOT|V5|FY11","88","1","RNOT","V5","FY11",-90367.7,"MRS",41087.717881944445]
["881|ROOI|V5|FY11","88","1","ROOI","V5","FY11",-9699.9100000000035,"MRS",41087.717881944445]
["881|RREX|V5|FY11","88","1","RREX","V5","FY11",0,"MRS",41087.717881944445]
["881|RUNF|V5|FY11","88","1","RUNF","V5","FY11",-225585.05,"MRS",41087.717881944445]
["881|RUNV|V5|FY11","88","1","RUNV","V5","FY11",-1423135.84,"MRS",41087.717881944445]
["881|RURF|V5|FY11","88","1","RURF","V5","FY11",-1381309.23,"MRS",41087.717881944445]
["881|RURV|V5|FY11","88","1","RURV","V5","FY11",-1202635.69,"MRS",41087.717881944445]
["881|Vblk|V5|FY11","88","1","Vblk","V5","FY11",1175.5160000000001,"MRS",41087.717881944445]
["881|Vlos|V5|FY11","88","1","Vlos","V5","FY11",113.91800000000001,"MRS",41087.717881944445]
["881|VNxx|V5|FY11","88","1","VNxx","V5","FY11",548.10500000000002,"MRS",41087.717881944445]
["881|VRxx|V5|FY11","88","1","VRxx","V5","FY11",513.49300000000005,"MRS",41087.717881944445]
["882|EDEP|V5|FY11","88","2","EDEP","V5","FY11",450549.70999999996,"MRS",41087.717881944445]
["882|EFDD|V5|FY11","88","2","EFDD","V5","FY11",9848.0229394834114,"MRS",41087.717881944445]
["882|EISH|V5|FY11","88","2","EISH","V5","FY11",416929.31510000001,"MRS",41087.717881944445]
["882|ELOD|V5|FY11","88","2","ELOD","V5","FY11",-9399.4599999999991,"MRS",41087.717881944445]
["882|EOLA|V5|FY11","88","2","EOLA","V5","FY11",419355.02621461661,"MRS",41087.717881944445]
["882|EOLE|V5|FY11","88","2","EOLE","V5","FY11",250687.14,"MRS",41087.717881944445]
["882|EOSA|V5|FY11","88","2","EOSA","V5","FY11",402994.95958984824,"MRS",41087.717881944445]
["882|EOSC|V5|FY11","88","2","EOSC","V5","FY11",24574.36,"MRS",41087.717881944445]
["882|EOSE|V5|FY11","88","2","EOSE","V5","FY11",36785.79,"MRS",41087.717881944445]
["882|EOSI|V5|FY11","88","2","EOSI","V5","FY11",4890.1400000000003,"MRS",41087.717881944445]
["882|EOSN|V5|FY11","88","2","EOSN","V5","FY11",514392,"MRS",41087.717881944445]
["882|EOSO|V5|FY11","88","2","EOSO","V5","FY11",863656.32,"MRS",41087.717881944445]
["882|EOSP|V5|FY11","88","2","EOSP","V5","FY11",19791.41717106571,"MRS",41087.717881944445]
["882|EOSS|V5|FY11","88","2","EOSS","V5","FY11",30413.599999999999,"MRS",41087.717881944445]
["882|EOSU|V5|FY11","88","2","EOSU","V5","FY11",192280.99,"MRS",41087.717881944445]
["882|EZSE|V5|FY11","88","2","EZSE","V5","FY11",0,"MRS",41087.717881944445]
["882|Fxxx|V5|FY11","88","2","Fxxx","V5","FY11",1.8651999999999997,"MRS",41087.717881944445]
["882|RCDC|V5|FY11","88","2","RCDC","V5","FY11",-1392996.09,"MRS",41087.717881944445]
["882|ROOI|V5|FY11","88","2","ROOI","V5","FY11",-15680.44,"MRS",41087.717881944445]
["882|RUNF|V5|FY11","88","2","RUNF","V5","FY11",-512291.97,"MRS",41087.717881944445]
["882|RURF|V5|FY11","88","2","RURF","V5","FY11",-1417133.95,"MRS",41087.717881944445]
["883|EOLA|V5|FY11","88","3","EOLA","V5","FY11",203632.2087804153,"MRS",41087.717881944445]
["883|EOLE|V5|FY11","88","3","EOLE","V5","FY11",129455.21,"MRS",41087.717881944445]
["883|EOSA|V5|FY11","88","3","EOSA","V5","FY11",140632.57121958467,"MRS",41087.717881944445]
["883|EOSO|V5|FY11","88","3","EOSO","V5","FY11",66.64,"MRS",41087.717881944445]
["883|EZLW|V5|FY11","88","3","EZLW","V5","FY11",-515949.39,"MRS",41087.717881944445]
["883|EZSE|V5|FY11","88","3","EZSE","V5","FY11",1257547.17,"MRS",41087.717881944445]
["883|EZSW|V5|FY11","88","3","EZSW","V5","FY11",-1215384.4099999999,"MRS",41087.717881944445]
["883|Fxxx|V5|FY11","88","3","Fxxx","V5","FY11",3.157,"MRS",41087.717881944445]
["884|EOLA|V5|FY11","88","4","EOLA","V5","FY11",42154.229743947479,"MRS",41087.717881944445]
["884|EOLE|V5|FY11","88","4","EOLE","V5","FY11",21714.43,"MRS",41087.717881944445]
["884|EOSA|V5|FY11","88","4","EOSA","V5","FY11",31853.124056052562,"MRS",41087.717881944445]
["884|EOSO|V5|FY11","88","4","EOSO","V5","FY11",50302.78,"MRS",41087.717881944445]
["884|ROOI|V5|FY11","88","4","ROOI","V5","FY11",-184841.22,"MRS",41087.717881944445]
["885|EDEP|V5|FY11","88","5","EDEP","V5","FY11",0,"MRS",41087.717881944445]
["885|EOLA|V5|FY11","88","5","EOLA","V5","FY11",-804974.97218731872,"MRS",41087.717881944445]
["885|EOLC|V5|FY11","88","5","EOLC","V5","FY11",69731.53,"MRS",41087.717881944445]
["885|EOLE|V5|FY11","88","5","EOLE","V5","FY11",904836.58,"MRS",41087.717881944445]
["885|EOSA|V5|FY11","88","5","EOSA","V5","FY11",-550742.64781268104,"MRS",41087.717881944445]
["885|EOSC|V5|FY11","88","5","EOSC","V5","FY11",965.88,"MRS",41087.717881944445]
["885|EOSE|V5|FY11","88","5","EOSE","V5","FY11",692.2,"MRS",41087.717881944445]
["885|EOSO|V5|FY11","88","5","EOSO","V5","FY11",393163.95,"MRS",41087.717881944445]
["885|EZSW|V5|FY11","88","5","EZSW","V5","FY11",-13672.52,"MRS",41087.717881944445]
["885|Fxxx|V5|FY11","88","5","Fxxx","V5","FY11",1.7431999999999994,"MRS",41087.717881944445]
["881|P846|V5|FY11","88","1","P846","V5","FY11",648,"RM2",41089.365416666667]
["881|P847|V5|FY11","88","1","P847","V5","FY11",409,"RM2",41089.365416666667]
["881|P848|V5|FY11","88","1","P848","V5","FY11",4596,"RM2",41089.365416666667]
["881|P849|V5|FY11","88","1","P849","V5","FY11",3994,"RM2",41089.365416666667]
["882|Q850|V5|FY11","88","2","Q850","V5","FY11",2753,"RM2",41089.365416666667]
["882|Q851|V5|FY11","88","2","Q851","V5","FY11",489,"RM2",41089.365416666667]
["882|Cx2W|V5|FY11","88","2","Cx2W","V5","FY11",470567.47656420118,"CM1",41088.345868055556]
["881|CD1R|V5|FY11","88","1","CD1R","V5","FY11",66000,"CM2",41088.345879629633]
["882|CD2G|V5|FY11","88","2","CD2G","V5","FY11",64010.000000000007,"CM2",41088.345879629633]
["882|CD2R|V5|FY11","88","2","CD2R","V5","FY11",275800,"CM2",41088.345879629633]
["882|CP2G|V5|FY11","88","2","CP2G","V5","FY11",108990,"CM2",41088.345879629633]
["882|CP2M|V5|FY11","88","2","CP2M","V5","FY11",32000,"CM2",41088.345879629633]
["882|CP2R|V5|FY11","88","2","CP2R","V5","FY11",159200.00000000003,"CM2",41088.345879629633]
["882|CT2M|V5|FY11","88","2","CT2M","V5","FY11",8000,"CM2",41088.345879629633]
["882|CT2R|V5|FY11","88","2","CT2R","V5","FY11",567000,"CM2",41088.345879629633]
["881|CD1D|V5|FY11","88","1","CD1D","V5","FY11",33121.599999999999,"CM2",41088.345879629633]
["881|BDEO|V5|FY11","88","1","BDEO","V5","FY11",18822541.86260175,"FA1",41088.360868055555]
["881|BDED|V5|FY11","88","1","BDED","V5","FY11",-560804,"FA1",41088.360868055555]
["881|BDEX|V5|FY11","88","1","BDEX","V5","FY11",-140000,"FA1",41088.360868055555]
["881|BDEA|V5|FY11","88","1","BDEA","V5","FY11",33121.599999999999,"FA1",41088.360868055555]
["881|BDTO|V5|FY11","88","1","BDTO","V5","FY11",22400474.330000002,"FA1",41088.360868055555]
["881|BDTD|V5|FY11","88","1","BDTD","V5","FY11",-368477.74,"FA1",41088.360868055555]
["881|BPEO|V5|FY11","88","1","BPEO","V5","FY11",1064677.2837708916,"FA1",41088.360868055555]
["881|BPED|V5|FY11","88","1","BPED","V5","FY11",-37486,"FA1",41088.360868055555]
["881|BPTO|V5|FY11","88","1","BPTO","V5","FY11",1258276.96,"FA1",41088.360868055555]
["881|BPTD|V5|FY11","88","1","BPTD","V5","FY11",-47188.740000000005,"FA1",41088.360868055555]
["881|BREO|V5|FY11","88","1","BREO","V5","FY11",2767871.6950792754,"FA1",41088.360868055555]
["881|BRED|V5|FY11","88","1","BRED","V5","FY11",-139599,"FA1",41088.360868055555]
["881|BRTO|V5|FY11","88","1","BRTO","V5","FY11",2850482.0454447903,"FA1",41088.360868055555]
["881|BRTD|V5|FY11","88","1","BRTD","V5","FY11",-61692.24694861516,"FA1",41088.360868055555]
["881|BSEO|V5|FY11","88","1","BSEO","V5","FY11",31245.891891937761,"FA1",41088.360868055555]
["881|BSED|V5|FY11","88","1","BSED","V5","FY11",-3471,"FA1",41088.360868055555]
["881|BSTO|V5|FY11","88","1","BSTO","V5","FY11",38483.502803602554,"FA1",41088.360868055555]
["881|BSTD|V5|FY11","88","1","BSTD","V5","FY11",-4315.9068564787913,"FA1",41088.360868055555]
["882|BDEO|V5|FY11","88","2","BDEO","V5","FY11",7174418.5523033887,"FA1",41088.360868055555]
["882|BDED|V5|FY11","88","2","BDED","V5","FY11",-285660,"FA1",41088.360868055555]
["882|BDEX|V5|FY11","88","2","BDEX","V5","FY11",-10000,"FA1",41088.360868055555]
["882|BDTO|V5|FY11","88","2","BDTO","V5","FY11",9517872.5800000001,"FA1",41088.360868055555]
["882|BDTD|V5|FY11","88","2","BDTD","V5","FY11",-170382.28,"FA1",41088.360868055555]
["882|BPEO|V5|FY11","88","2","BPEO","V5","FY11",1019647.6402585141,"FA1",41088.360868055555]
["882|BPED|V5|FY11","88","2","BPED","V5","FY11",-46505,"FA1",41088.360868055555]
["882|BPEX|V5|FY11","88","2","BPEX","V5","FY11",-90000,"FA1",41088.360868055555]
["882|BPTO|V5|FY11","88","2","BPTO","V5","FY11",1010730.5135529337,"FA1",41088.360868055555]
["882|BPTD|V5|FY11","88","2","BPTD","V5","FY11",-37734.905785367046,"FA1",41088.360868055555]
["882|BTEO|V5|FY11","88","2","BTEO","V5","FY11",2633959.3883801275,"FA1",41088.360868055555]
["882|BTED|V5|FY11","88","2","BTED","V5","FY11",-115278,"FA1",41088.360868055555]
["882|BTEX|V5|FY11","88","2","BTEX","V5","FY11",-135000,"FA1",41088.360868055555]
["882|BTTO|V5|FY11","88","2","BTTO","V5","FY11",2738128.1577024148,"FA1",41088.360868055555]
["882|BTTD|V5|FY11","88","2","BTTD","V5","FY11",-86816.90055660464,"FA1",41088.360868055555]
["881|BBEO|V5|FY11","88","1","BBEO","V5","FY11",10811.379471380907,"FA1",41088.360868055555]
["881|BBED|V5|FY11","88","1","BBED","V5","FY11",-246.02321233177892,"FA1",41088.360868055555]
["881|BBTO|V5|FY11","88","1","BBTO","V5","FY11",9127.4531025138876,"FA1",41088.360868055555]
["881|BBTD|V5|FY11","88","1","BBTD","V5","FY11",-210.22924612316058,"FA1",41088.360868055555]
["881|BEEO|V5|FY11","88","1","BEEO","V5","FY11",112314.16699677685,"FA1",41088.360868055555]
["881|BEED|V5|FY11","88","1","BEED","V5","FY11",-3420.6607255306903,"FA1",41088.360868055555]
["881|BETO|V5|FY11","88","1","BETO","V5","FY11",165237.95598571602,"FA1",41088.360868055555]
["881|BETD|V5|FY11","88","1","BETD","V5","FY11",-30178.659715607497,"FA1",41088.360868055555]
["881|BLEO|V5|FY11","88","1","BLEO","V5","FY11",375527.3803765481,"FA1",41088.360868055555]
["881|BCEO|V5|FY11","88","1","BCEO","V5","FY11",13572.181156634419,"FA1",41088.360868055555]
["881|BCED|V5|FY11","88","1","BCED","V5","FY11",-3911.7343356913634,"FA1",41088.360868055555]
["881|BCTO|V5|FY11","88","1","BCTO","V5","FY11",4103.8692085390594,"FA1",41088.360868055555]
["881|BCTD|V5|FY11","88","1","BCTD","V5","FY11",-2437.7689361608618,"FA1",41088.360868055555]
["882|BBEO|V5|FY11","88","2","BBEO","V5","FY11",7513.4980750760924,"FA1",41088.360868055555]
["882|BBED|V5|FY11","88","2","BBED","V5","FY11",-170.97678766822105,"FA1",41088.360868055555]
["882|BBTO|V5|FY11","88","2","BBTO","V5","FY11",6343.2332106761196,"FA1",41088.360868055555]
["882|BBTD|V5|FY11","88","2","BBTD","V5","FY11",-146.10134074493942,"FA1",41088.360868055555]
["882|BEEO|V5|FY11","88","2","BEEO","V5","FY11",78054.079941222531,"FA1",41088.360868055555]
["882|BEED|V5|FY11","88","2","BEED","V5","FY11",-2377.22927446931,"FA1",41088.360868055555]
["882|BETO|V5|FY11","88","2","BETO","V5","FY11",114834.10304065574,"FA1",41088.360868055555]
["882|BETD|V5|FY11","88","2","BETD","V5","FY11",-20973.02220145192,"FA1",41088.360868055555]
["882|BLEO|V5|FY11","88","2","BLEO","V5","FY11",450852.19379105081,"FA1",41088.360868055555]
["882|BCEO|V5|FY11","88","2","BCEO","V5","FY11",8867.008985122693,"FA1",41088.360868055555]
["882|BCED|V5|FY11","88","2","BCED","V5","FY11",-2555.6233815102878,"FA1",41088.360868055555]
["882|BCTO|V5|FY11","88","2","BCTO","V5","FY11",2681.1493838701322,"FA1",41088.360868055555]
["882|BCTD|V5|FY11","88","2","BCTD","V5","FY11",-1592.6488757501627,"FA1",41088.360868055555]
["881|Hx1W|V5|FY11","88","1","Hx1W","V5","FY11",66000,"CM4",41088.346018518518]
["882|Hx2W|V5|FY11","88","2","Hx2W","V5","FY11",1665000,"CM4",41088.346018518518]
["881|KDEO|V5|FY11","88","1","KDEO","V5","FY11",14673104.852926757,"AM1",41088.360601851855]
["881|KDEI|V5|FY11","88","1","KDEI","V5","FY11",528231.7747053632,"AM1",41088.360601851855]
["881|KDED|V5|FY11","88","1","KDED","V5","FY11",-466434.91546424932,"AM1",41088.360601851855]
["881|KDEX|V5|FY11","88","1","KDEX","V5","FY11",-145040,"AM1",41088.360601851855]
["881|KDTO|V5|FY11","88","1","KDTO","V5","FY11",11051083.650831513,"AM1",41088.360601851855]
["881|KDTD|V5|FY11","88","1","KDTD","V5","FY11",-202429.00545485696,"AM1",41088.360601851855]
["881|KPEO|V5|FY11","88","1","KPEO","V5","FY11",377983.98786182847,"AM1",41088.360601851855]
["881|KPEI|V5|FY11","88","1","KPEI","V5","FY11",13607.423563025824,"AM1",41088.360601851855]
["881|KPED|V5|FY11","88","1","KPED","V5","FY11",-19063.394931057417,"AM1",41088.360601851855]
["881|KPEX|V5|FY11","88","1","KPEX","V5","FY11",-131572,"AM1",41088.360601851855]
["881|KPTO|V5|FY11","88","1","KPTO","V5","FY11",293867.90035218227,"AM1",41088.360601851855]
["881|KPTD|V5|FY11","88","1","KPTD","V5","FY11",-14292.821331178116,"AM1",41088.360601851855]
["881|KREO|V5|FY11","88","1","KREO","V5","FY11",3685620.7386891986,"AM1",41088.360601851855]
["881|KREI|V5|FY11","88","1","KREI","V5","FY11",132682.34659281114,"AM1",41088.360601851855]
["881|KRED|V5|FY11","88","1","KRED","V5","FY11",-117478.12694565473,"AM1",41088.360601851855]
["881|KRTO|V5|FY11","88","1","KRTO","V5","FY11",2852639.1676703789,"AM1",41088.360601851855]
["881|KRTD|V5|FY11","88","1","KRTD","V5","FY11",-62847.363452845741,"AM1",41088.360601851855]
["882|KDEO|V5|FY11","88","2","KDEO","V5","FY11",9516157.8755520489,"AM1",41088.360601851855]
["882|KDEI|V5|FY11","88","2","KDEI","V5","FY11",348511.78351987374,"AM1",41088.360601851855]
["882|KDED|V5|FY11","88","2","KDED","V5","FY11",-379520.65901046578,"AM1",41088.360601851855]
["882|KDEX|V5|FY11","88","2","KDEX","V5","FY11",-10360,"AM1",41088.360601851855]
["882|KDEA|V5|FY11","88","2","KDEA","V5","FY11",329450,"AM1",41088.360601851855]
["882|KDTO|V5|FY11","88","2","KDTO","V5","FY11",6608610.476697173,"AM1",41088.360601851855]
["882|KDTD|V5|FY11","88","2","KDTD","V5","FY11",-137042.21169415303,"AM1",41088.360601851855]
["882|KPEO|V5|FY11","88","2","KPEO","V5","FY11",1332112.8101644206,"AM1",41088.360601851855]
["882|KPEI|V5|FY11","88","2","KPEI","V5","FY11",51681.161165919133,"AM1",41088.360601851855]
["882|KPED|V5|FY11","88","2","KPED","V5","FY11",-76265.603352353064,"AM1",41088.360601851855]
["882|KPEX|V5|FY11","88","2","KPEX","V5","FY11",-93240.000000000015,"AM1",41088.360601851855]
["882|KPEA|V5|FY11","88","2","KPEA","V5","FY11",206950.00000000006,"AM1",41088.360601851855]
["882|KPTO|V5|FY11","88","2","KPTO","V5","FY11",1000056.5288457162,"AM1",41088.360601851855]
["882|KPTD|V5|FY11","88","2","KPTD","V5","FY11",-39345.285715210914,"AM1",41088.360601851855]
["882|KTEO|V5|FY11","88","2","KTEO","V5","FY11",3793150.8822745844,"AM1",41088.360601851855]
["882|KTEI|V5|FY11","88","2","KTEI","V5","FY11",137952.39176188502,"AM1",41088.360601851855]
["882|KTED|V5|FY11","88","2","KTED","V5","FY11",-209244.92376535083,"AM1",41088.360601851855]
["882|KTEX|V5|FY11","88","2","KTEX","V5","FY11",-497280.00000000006,"AM1",41088.360601851855]
["882|KTEA|V5|FY11","88","2","KTEA","V5","FY11",77719.999999999971,"AM1",41088.360601851855]
["882|KTTO|V5|FY11","88","2","KTTO","V5","FY11",3070937.969807642,"AM1",41088.360601851855]
["882|KTTD|V5|FY11","88","2","KTTD","V5","FY11",-106937.6304731874,"AM1",41088.360601851855]
["881|KBTO|V5|FY11","88","1","KBTO","V5","FY11",9140.6524273275572,"AM1",41088.360601851855]
["881|KBTD|V5|FY11","88","1","KBTD","V5","FY11",-210.22924612316058,"AM1",41088.360601851855]
["881|KEEO|V5|FY11","88","1","KEEO","V5","FY11",118685.2302517269,"AM1",41088.360601851855]
["881|KEED|V5|FY11","88","1","KEED","V5","FY11",-46495.444973968042,"AM1",41088.360601851855]
["881|KEEI|V5|FY11","88","1","KEEI","V5","FY11",4272.6682890621687,"AM1",41088.360601851855]
["881|KETO|V5|FY11","88","1","KETO","V5","FY11",166044.23827904413,"AM1",41088.360601851855]
["881|KETD|V5|FY11","88","1","KETD","V5","FY11",-30713.928875912214,"AM1",41088.360601851855]
["881|KLEO|V5|FY11","88","1","KLEO","V5","FY11",533389.04917084682,"AM1",41088.360601851855]
["881|KLEI|V5|FY11","88","1","KLEI","V5","FY11",19202.005770150485,"AM1",41088.360601851855]
["881|KCEO|V5|FY11","88","1","KCEO","V5","FY11",12871.974938939251,"AM1",41088.360601851855]
["881|KCED|V5|FY11","88","1","KCED","V5","FY11",-6938.5402149122801,"AM1",41088.360601851855]
["881|KCEA|V5|FY11","88","1","KCEA","V5","FY11",9958.153659772739,"AM1",41088.360601851855]
["881|KCEI|V5|FY11","88","1","KCEI","V5","FY11",642.63786367772229,"AM1",41088.360601851855]
["881|KCTO|V5|FY11","88","1","KCTO","V5","FY11",2283.4479526729651,"AM1",41088.360601851855]
["881|KCTD|V5|FY11","88","1","KCTD","V5","FY11",-3943.140229301755,"AM1",41088.360601851855]
["881|KIED|V5|FY11","88","1","KIED","V5","FY11",-114.62941323916172,"AM1",41088.360601851855]
["881|KIEA|V5|FY11","88","1","KIEA","V5","FY11",1106.4615177525263,"AM1",41088.360601851855]
["881|KIEI|V5|FY11","88","1","KIEI","V5","FY11",19.916307319545471,"AM1",41088.360601851855]
["881|KITD|V5|FY11","88","1","KITD","V5","FY11",-184.4102529587544,"AM1",41088.360601851855]
["881|KQEO|V5|FY11","88","1","KQEO","V5","FY11",193302.49888387055,"AM1",41088.360601851855]
["881|KQED|V5|FY11","88","1","KQED","V5","FY11",-40052.277768737978,"AM1",41088.360601851855]
["881|KQEI|V5|FY11","88","1","KQEI","V5","FY11",6958.8899598193384,"AM1",41088.360601851855]
["881|KQTO|V5|FY11","88","1","KQTO","V5","FY11",193302.49888387055,"AM1",41088.360601851855]
["881|KQTD|V5|FY11","88","1","KQTD","V5","FY11",-38660.499776774108,"AM1",41088.360601851855]
["882|KBTO|V5|FY11","88","2","KBTO","V5","FY11",6352.40624006079,"AM1",41088.360601851855]
["882|KBTD|V5|FY11","88","2","KBTD","V5","FY11",-146.10134074493942,"AM1",41088.360601851855]
["882|KEEO|V5|FY11","88","2","KEEO","V5","FY11",82481.726906068274,"AM1",41088.360601851855]
["882|KEED|V5|FY11","88","2","KEED","V5","FY11",-32312.568182115108,"AM1",41088.360601851855]
["882|KEEI|V5|FY11","88","2","KEEI","V5","FY11",2969.3421686184574,"AM1",41088.360601851855]
["882|KETO|V5|FY11","88","2","KETO","V5","FY11",115394.43860883416,"AM1",41088.360601851855]
["882|KETD|V5|FY11","88","2","KETD","V5","FY11",-21345.013936294192,"AM1",41088.360601851855]
["882|KLEO|V5|FY11","88","2","KLEO","V5","FY11",640378.39989634231,"AM1",41088.360601851855]
["882|KLEI|V5|FY11","88","2","KLEI","V5","FY11",23053.622396268325,"AM1",41088.360601851855]
["882|KCEO|V5|FY11","88","2","KCEO","V5","FY11",8409.5486291130146,"AM1",41088.360601851855]
["882|KCED|V5|FY11","88","2","KCED","V5","FY11",-4533.1032439975816,"AM1",41088.360601851855]
["882|KCEA|V5|FY11","88","2","KCEA","V5","FY11",6505.8841285267208,"AM1",41088.360601851855]
["882|KCEI|V5|FY11","88","2","KCEI","V5","FY11",419.84966496154948,"AM1",41088.360601851855]
["882|KCTO|V5|FY11","88","2","KCTO","V5","FY11",1491.827531605986,"AM1",41088.360601851855]
["882|KCTD|V5|FY11","88","2","KCTD","V5","FY11",-2576.1415530271061,"AM1",41088.360601851855]
["882|KIED|V5|FY11","88","2","KIED","V5","FY11",-74.889955079485361,"AM1",41088.360601851855]
["882|KIEA|V5|FY11","88","2","KIEA","V5","FY11",722.87601428074663,"AM1",41088.360601851855]
["882|KIEI|V5|FY11","88","2","KIEI","V5","FY11",13.01176825705344,"AM1",41088.360601851855]
["882|KITD|V5|FY11","88","2","KITD","V5","FY11",-120.47933571345779,"AM1",41088.360601851855]
["882|KQEO|V5|FY11","88","2","KQEO","V5","FY11",126288.83851967275,"AM1",41088.360601851855]
["882|KQED|V5|FY11","88","2","KQED","V5","FY11",-26167.047341276197,"AM1",41088.360601851855]
["882|KQEI|V5|FY11","88","2","KQEI","V5","FY11",4546.3981867082184,"AM1",41088.360601851855]
["882|KQTO|V5|FY11","88","2","KQTO","V5","FY11",126288.83851967275,"AM1",41088.360601851855]
["882|KQTD|V5|FY11","88","2","KQTD","V5","FY11",-25257.767703934551,"AM1",41088.360601851855]
["881|KDTX|V5|FY11","88","1","KDTX","V5","FY11",-132998.93600851193,"AM1",41088.360601851855]
["881|KPTX|V5|FY11","88","1","KPTX","V5","FY11",-120649.03480772153,"AM1",41088.360601851855]
["882|KDTX|V5|FY11","88","2","KDTX","V5","FY11",-9499.9240006079963,"AM1",41088.360601851855]
["882|KPTX|V5|FY11","88","2","KPTX","V5","FY11",-85499.316005471948,"AM1",41088.360601851855]
["882|KTTX|V5|FY11","88","2","KTTX","V5","FY11",-455996.35202918376,"AM1",41088.360601851855]
["881|HD1D|V5|FY11","88","1","HD1D","V5","FY11",33121.599999999999,"CM5",41088.346030092594]
["881|KDEE|V5|FY11","88","1","KDEE","V5","FY11",-45918.399999999994,"AM4",41088.360775462963]
["881|KPEE|V5|FY11","88","1","KPEE","V5","FY11",-131572,"AM4",41088.360775462963]
["881|KDTE|V5|FY11","88","1","KDTE","V5","FY11",-66998.936008511926,"AM4",41088.360775462963]
["881|KPTE|V5|FY11","88","1","KPTE","V5","FY11",-120649.03480772153,"AM4",41088.360775462963]
["401|EDEP|V5|FY12","40","1","EDEP","V5","FY12",33012295.919599999,"MRS",41087.717881944445]
["401|EFDD|V5|FY12","40","1","EFDD","V5","FY12",1570885,"MRS",41087.717881944445]
["401|EIAC|V5|FY12","40","1","EIAC","V5","FY12",7950301,"MRS",41087.717881944445]
["401|EISH|V5|FY12","40","1","EISH","V5","FY12",8455180.4000000004,"MRS",41087.717881944445]
["401|ELOD|V5|FY12","40","1","ELOD","V5","FY12",700000,"MRS",41087.717881944445]
["401|EOBV|V5|FY12","40","1","EOBV","V5","FY12",189298026,"MRS",41087.717881944445]
["401|EOLC|V5|FY12","40","1","EOLC","V5","FY12",230000,"MRS",41087.717881944445]
["401|EOLE|V5|FY12","40","1","EOLE","V5","FY12",10437100.640099997,"MRS",41087.717881944445]
["401|EOSA|V5|FY12","40","1","EOSA","V5","FY12",38894228.983800009,"MRS",41087.717881944445]
["401|EOSC|V5|FY12","40","1","EOSC","V5","FY12",75300,"MRS",41087.717881944445]
["401|EOSE|V5|FY12","40","1","EOSE","V5","FY12",1051851,"MRS",41087.717881944445]
["401|EOSO|V5|FY12","40","1","EOSO","V5","FY12",19828977.16,"MRS",41087.717881944445]
["401|EOSU|V5|FY12","40","1","EOSU","V5","FY12",56500,"MRS",41087.717881944445]
["401|EZSE|V5|FY12","40","1","EZSE","V5","FY12",7107049.5499999998,"MRS",41087.717881944445]
["401|FXXX|V5|FY12","40","1","FXXX","V5","FY12",160.24310000000003,"MRS",41087.717881944445]
["401|RCCA|V5|FY12","40","1","RCCA","V5","FY12",-19019359.736900002,"MRS",41087.717881944445]
["401|RCDC|V5|FY12","40","1","RCDC","V5","FY12",-14228109.620300001,"MRS",41087.717881944445]
["401|RFIN|V5|FY12","40","1","RFIN","V5","FY12",-600000,"MRS",41087.717881944445]
["401|RNOT|V5|FY12","40","1","RNOT","V5","FY12",-20000,"MRS",41087.717881944445]
["401|ROOI|V5|FY12","40","1","ROOI","V5","FY12",-9066551,"MRS",41087.717881944445]
["401|RRCS|V5|FY12","40","1","RRCS","V5","FY12",-31250,"MRS",41087.717881944445]
["401|RREX|V5|FY12","40","1","RREX","V5","FY12",210000,"MRS",41087.717881944445]
["401|RUNF|V5|FY12","40","1","RUNF","V5","FY12",-5029230.0642999997,"MRS",41087.717881944445]
["401|RUNV|V5|FY12","40","1","RUNV","V5","FY12",-101272476.2568,"MRS",41087.717881944445]
["401|RURF|V5|FY12","40","1","RURF","V5","FY12",-66562452.6932,"MRS",41087.717881944445]
["401|RURV|V5|FY12","40","1","RURV","V5","FY12",-146405571.0932,"MRS",41087.717881944445]
["402|EDEP|V5|FY12","40","2","EDEP","V5","FY12",80122500.497400001,"MRS",41087.717881944445]
["402|EFDD|V5|FY12","40","2","EFDD","V5","FY12",1565593,"MRS",41087.717881944445]
["402|EIAC|V5|FY12","40","2","EIAC","V5","FY12",7462254,"MRS",41087.717881944445]
["402|EISH|V5|FY12","40","2","EISH","V5","FY12",76096624.599999994,"MRS",41087.717881944445]
["402|ELOD|V5|FY12","40","2","ELOD","V5","FY12",7464000,"MRS",41087.717881944445]
["402|EOLE|V5|FY12","40","2","EOLE","V5","FY12",15777137.645199994,"MRS",41087.717881944445]
["402|EOSA|V5|FY12","40","2","EOSA","V5","FY12",47448394.265499987,"MRS",41087.717881944445]
["402|EOSC|V5|FY12","40","2","EOSC","V5","FY12",2602372,"MRS",41087.717881944445]
["402|EOSE|V5|FY12","40","2","EOSE","V5","FY12",7394935,"MRS",41087.717881944445]
["402|EOSO|V5|FY12","40","2","EOSO","V5","FY12",21301759.539999999,"MRS",41087.717881944445]
["402|EOSP|V5|FY12","40","2","EOSP","V5","FY12",32000,"MRS",41087.717881944445]
["402|EOSS|V5|FY12","40","2","EOSS","V5","FY12",6860422,"MRS",41087.717881944445]
["402|EOSU|V5|FY12","40","2","EOSU","V5","FY12",305500,"MRS",41087.717881944445]
["402|EZSE|V5|FY12","40","2","EZSE","V5","FY12",12626649.5,"MRS",41087.717881944445]
["402|FXXX|V5|FY12","40","2","FXXX","V5","FY12",235.75380000000004,"MRS",41087.717881944445]
["402|RCCA|V5|FY12","40","2","RCCA","V5","FY12",-13278844.1272,"MRS",41087.717881944445]
["402|RCDC|V5|FY12","40","2","RCDC","V5","FY12",-37449365.728100002,"MRS",41087.717881944445]
["402|ROOI|V5|FY12","40","2","ROOI","V5","FY12",-5663801,"MRS",41087.717881944445]
["402|RRCS|V5|FY12","40","2","RRCS","V5","FY12",-81400,"MRS",41087.717881944445]
["402|RUNF|V5|FY12","40","2","RUNF","V5","FY12",-97020433.991500005,"MRS",41087.717881944445]
["402|RURF|V5|FY12","40","2","RURF","V5","FY12",-185625446.18419999,"MRS",41087.717881944445]
["402|RURW|V5|FY12","40","2","RURW","V5","FY12",-8668832.8000000007,"MRS",41087.717881944445]
["402|RUTW|V5|FY12","40","2","RUTW","V5","FY12",-19375098.0975,"MRS",41087.717881944445]
["403|ANCW|V5|FY12","40","3","ANCW","V5","FY12",173679000,"MRS",41087.717881944445]
["403|EIAC|V5|FY12","40","3","EIAC","V5","FY12",4500000,"MRS",41087.717881944445]
["403|EIWP|V5|FY12","40","3","EIWP","V5","FY12",-4500000,"MRS",41087.717881944445]
["403|EOLC|V5|FY12","40","3","EOLC","V5","FY12",4383018,"MRS",41087.717881944445]
["403|EOLE|V5|FY12","40","3","EOLE","V5","FY12",7278699.1140000001,"MRS",41087.717881944445]
["403|EOSA|V5|FY12","40","3","EOSA","V5","FY12",19978711.023400001,"MRS",41087.717881944445]
["403|EOSO|V5|FY12","40","3","EOSO","V5","FY12",129500,"MRS",41087.717881944445]
["403|EZLW|V5|FY12","40","3","EZLW","V5","FY12",-31640429.130800001,"MRS",41087.717881944445]
["403|EZSE|V5|FY12","40","3","EZSE","V5","FY12",111121666.8626,"MRS",41087.717881944445]
["403|EZSW|V5|FY12","40","3","EZSW","V5","FY12",-111251166.8626,"MRS",41087.717881944445]
["403|FXXX|V5|FY12","40","3","FXXX","V5","FY12",82.492900000000006,"MRS",41087.717881944445]
["404|EOLE|V5|FY12","40","4","EOLE","V5","FY12",482780.03809999995,"MRS",41087.717881944445]
["404|EOSA|V5|FY12","40","4","EOSA","V5","FY12",1098613.8044,"MRS",41087.717881944445]
["404|EOSO|V5|FY12","40","4","EOSO","V5","FY12",9964,"MRS",41087.717881944445]
["404|FXXX|V5|FY12","40","4","FXXX","V5","FY12",7.1093999999999991,"MRS",41087.717881944445]
["404|ROOI|V5|FY12","40","4","ROOI","V5","FY12",-1155799,"MRS",41087.717881944445]
["405|EDEP|V5|FY12","40","5","EDEP","V5","FY12",3739709.4148000004,"MRS",41087.717881944445]
["405|EOLC|V5|FY12","40","5","EOLC","V5","FY12",2678487.4002,"MRS",41087.717881944445]
["405|EOLE|V5|FY12","40","5","EOLE","V5","FY12",57237745.192199975,"MRS",41087.717881944445]
["405|EOSA|V5|FY12","40","5","EOSA","V5","FY12",-116391699.10240002,"MRS",41087.717881944445]
["405|EOSD|V5|FY12","40","5","EOSD","V5","FY12",419580,"MRS",41087.717881944445]
["405|EOSI|V5|FY12","40","5","EOSI","V5","FY12",2800000,"MRS",41087.717881944445]
["405|EOSO|V5|FY12","40","5","EOSO","V5","FY12",42692491.93,"MRS",41087.717881944445]
["405|EOSP|V5|FY12","40","5","EOSP","V5","FY12",760090,"MRS",41087.717881944445]
["405|EOSR|V5|FY12","40","5","EOSR","V5","FY12",2392000,"MRS",41087.717881944445]
["405|EOSU|V5|FY12","40","5","EOSU","V5","FY12",2551120,"MRS",41087.717881944445]
["405|FXXX|V5|FY12","40","5","FXXX","V5","FY12",436.16770000000008,"MRS",41087.717881944445]
["401|RREX|V5|FY12","40","1","RREX","V5","FY12",-210000,"RJ",41088.343124999999]
["401|EOLA|V5|FY12","40","1","EOLA","V5","FY12",-13489.013055160536,"RJ",41088.343124999999]
["401|EOSA|V5|FY12","40","1","EOSA","V5","FY12",-67445.065275802684,"RJ",41088.343124999999]
["401|EOSN|V5|FY12","40","1","EOSN","V5","FY12",290934.07833096321,"RJ",41088.343124999999]
["402|EOLE|V5|FY12","40","2","EOLE","V5","FY12",-50000,"RJ",41088.343124999999]
["402|EOLA|V5|FY12","40","2","EOLA","V5","FY12",-13839.81061221327,"RJ",41088.343124999999]
["402|EOSE|V5|FY12","40","2","EOSE","V5","FY12",-55999.999999999971,"RJ",41088.343124999999]
["402|EOSC|V5|FY12","40","2","EOSC","V5","FY12",-28000,"RJ",41088.343124999999]
["402|EOSS|V5|FY12","40","2","EOSS","V5","FY12",-902659,"RJ",41088.343124999999]
["402|EOSA|V5|FY12","40","2","EOSA","V5","FY12",-69199.053061066355,"RJ",41088.343124999999]
["402|EZSE|V5|FY12","40","2","EZSE","V5","FY12",-2530000,"RJ",41088.343124999999]
["402|EOSN|V5|FY12","40","2","EOSN","V5","FY12",3649697.86367328,"RJ",41088.343124999999]
["405|EOSA|V5|FY12","40","5","EOSA","V5","FY12",1120475.17000005,"RJ",41088.343124999999]
["401|EOSA|V5|FY12","40","1","EOSA","V5","FY12",-306255.32113647368,"RJ",41088.343124999999]
["402|EOSA|V5|FY12","40","2","EOSA","V5","FY12",-314219.84886357631,"RJ",41088.343124999999]
["404|EOSA|V5|FY12","40","4","EOSA","V5","FY12",-500000,"RJ",41088.343124999999]
["405|EOSP|V5|FY12","40","5","EOSP","V5","FY12",-760090,"RJ",41088.343124999999]
["401|EOSP|V5|FY12","40","1","EOSP","V5","FY12",301554.82156167564,"RJ",41088.343124999999]
["402|EOSP|V5|FY12","40","2","EOSP","V5","FY12",309397.1073010937,"RJ",41088.343124999999]
["405|EOSA|V5|FY12","40","5","EOSA","V5","FY12",760090,"RJ",41088.343124999999]
["401|EOSA|V5|FY12","40","1","EOSA","V5","FY12",-301554.82156167564,"RJ",41088.343124999999]
["402|EOSA|V5|FY12","40","2","EOSA","V5","FY12",-309397.1073010937,"RJ",41088.343124999999]
["401|EDEP|V5|FY12","40","1","EDEP","V5","FY12",1734669.2943733747,"RJ",41088.343124999999]
["402|EDEP|V5|FY12","40","2","EDEP","V5","FY12",1678869.1307488682,"RJ",41088.343124999999]
["405|EDEP|V5|FY12","40","5","EDEP","V5","FY12",-3739709.4147999999,"RJ",41088.343124999999]
["401|EOSA|V5|FY12","40","1","EOSA","V5","FY12",-1734669.2943733747,"RJ",41088.343124999999]
["402|EOSA|V5|FY12","40","2","EOSA","V5","FY12",-1678869.1307488682,"RJ",41088.343124999999]
["405|EOSA|V5|FY12","40","5","EOSA","V5","FY12",3739709.4147999999,"RJ",41088.343124999999]
["401|EOLA|V5|FY12","40","1","EOLA","V5","FY12",13432798.717666497,"RJ",41088.343124999999]
["402|EOLA|V5|FY12","40","2","EOLA","V5","FY12",20051090.34211706,"RJ",41088.343124999999]
["403|EOLA|V5|FY12","40","3","EOLA","V5","FY12",19978711.023400001,"RJ",41088.343124999999]
["405|EOLA|V5|FY12","40","5","EOLA","V5","FY12",-59903232.947700001,"RJ",41088.343124999999]
["401|EOSA|V5|FY12","40","1","EOSA","V5","FY12",-13432798.717666497,"RJ",41088.343124999999]
["402|EOSA|V5|FY12","40","2","EOSA","V5","FY12",-20051090.34211706,"RJ",41088.343124999999]
["403|EOSA|V5|FY12","40","3","EOSA","V5","FY12",-19978711.023400001,"RJ",41088.343124999999]
["405|EOSA|V5|FY12","40","5","EOSA","V5","FY12",59903232.947700001,"RJ",41088.343124999999]
["401|P846|V5|FY12","40","1","P846","V5","FY12",30497,"RM2",41089.365416666667]
["401|P847|V5|FY12","40","1","P847","V5","FY12",27523,"RM2",41089.365416666667]
["401|P848|V5|FY12","40","1","P848","V5","FY12",399130,"RM2",41089.365416666667]
["401|P849|V5|FY12","40","1","P849","V5","FY12",387920,"RM2",41089.365416666667]
["402|Q850|V5|FY12","40","2","Q850","V5","FY12",391657,"RM2",41089.365416666667]
["402|Q851|V5|FY12","40","2","Q851","V5","FY12",29211,"RM2",41089.365416666667]
["402|Q852|V5|FY12","40","2","Q852","V5","FY12",4321,"RM2",41089.365416666667]
["401|Cx1W|V5|FY12","40","1","Cx1W","V5","FY12",-5924967.3826950304,"CM1",41088.345868055556]
["402|Cx2W|V5|FY12","40","2","Cx2W","V5","FY12",25008443.96086717,"CM1",41088.345868055556]
["402|Cx6W|V5|FY12","40","2","Cx6W","V5","FY12",377457.85853469785,"CM1",41088.345868055556]
["401|CD1G|V5|FY12","40","1","CD1G","V5","FY12",6620341.5899999999,"CM2",41088.345879629633]
["401|CD1M|V5|FY12","40","1","CD1M","V5","FY12",4476537.493999999,"CM2",41088.345879629633]
["401|CD1Q|V5|FY12","40","1","CD1Q","V5","FY12",406074.51599999995,"CM2",41088.345879629633]
["401|CD1R|V5|FY12","40","1","CD1R","V5","FY12",14438100,"CM2",41088.345879629633]
["401|CM1R|V5|FY12","40","1","CM1R","V5","FY12",4555000,"CM2",41088.345879629633]
["401|CP1G|V5|FY12","40","1","CP1G","V5","FY12",154850.41,"CM2",41088.345879629633]
["401|CP1M|V5|FY12","40","1","CP1M","V5","FY12",82066.305999999982,"CM2",41088.345879629633]
["401|CP1Q|V5|FY12","40","1","CP1Q","V5","FY12",1314.6839999999997,"CM2",41088.345879629633]
["401|CP1R|V5|FY12","40","1","CP1R","V5","FY12",400000,"CM2",41088.345879629633]
["401|CR1G|V5|FY12","40","1","CR1G","V5","FY12",87880.000000000015,"CM2",41088.345879629633]
["401|CR1M|V5|FY12","40","1","CR1M","V5","FY12",1781065.9999999998,"CM2",41088.345879629633]
["401|CR1R|V5|FY12","40","1","CR1R","V5","FY12",1090000,"CM2",41088.345879629633]
["401|CS1G|V5|FY12","40","1","CS1G","V5","FY12",26364,"CM2",41088.345879629633]
["401|CS1M|V5|FY12","40","1","CS1M","V5","FY12",29195.999999999996,"CM2",41088.345879629633]
["401|CS1R|V5|FY12","40","1","CS1R","V5","FY12",503000,"CM2",41088.345879629633]
["402|CD2G|V5|FY12","40","2","CD2G","V5","FY12",10008445.01,"CM2",41088.345879629633]
["402|CD2M|V5|FY12","40","2","CD2M","V5","FY12",112259.406,"CM2",41088.345879629633]
["402|CD2Q|V5|FY12","40","2","CD2Q","V5","FY12",215034.084,"CM2",41088.345879629633]
["402|CD2R|V5|FY12","40","2","CD2R","V5","FY12",21972848.699999999,"CM2",41088.345879629633]
["402|CP2G|V5|FY12","40","2","CP2G","V5","FY12",222037.58999999997,"CM2",41088.345879629633]
["402|CP2M|V5|FY12","40","2","CP2M","V5","FY12",99550.79399999998,"CM2",41088.345879629633]
["402|CP2Q|V5|FY12","40","2","CP2Q","V5","FY12",1730596.716,"CM2",41088.345879629633]
["402|CP2R|V5|FY12","40","2","CP2R","V5","FY12",7915324.8499999996,"CM2",41088.345879629633]
["402|CS2M|V5|FY12","40","2","CS2M","V5","FY12",262000,"CM2",41088.345879629633]
["402|CS2R|V5|FY12","40","2","CS2R","V5","FY12",20000,"CM2",41088.345879629633]
["402|CT2G|V5|FY12","40","2","CT2G","V5","FY12",222217.5,"CM2",41088.345879629633]
["402|CT2M|V5|FY12","40","2","CT2M","V5","FY12",2411330,"CM2",41088.345879629633]
["402|CT2Q|V5|FY12","40","2","CT2Q","V5","FY12",7509992.9999999991,"CM2",41088.345879629633]
["402|CT2R|V5|FY12","40","2","CT2R","V5","FY12",24688556.349999998,"CM2",41088.345879629633]
["402|CT6G|V5|FY12","40","2","CT6G","V5","FY12",80000,"CM2",41088.345879629633]
["402|CT6R|V5|FY12","40","2","CT6R","V5","FY12",777000,"CM2",41088.345879629633]
["405|CC5M|V5|FY12","40","5","CC5M","V5","FY12",2502900,"CM2",41088.345879629633]
["405|CE5R|V5|FY12","40","5","CE5R","V5","FY12",5553000,"CM2",41088.345879629633]
["405|CI5M|V5|FY12","40","5","CI5M","V5","FY12",278100,"CM2",41088.345879629633]
["401|CD1D|V5|FY12","40","1","CD1D","V5","FY12",17943590.869088516,"CM2",41088.345879629633]
["402|CD2D|V5|FY12","40","2","CD2D","V5","FY12",19637939.224138502,"CM2",41088.345879629633]
["401|BDEO|V5|FY12","40","1","BDEO","V5","FY12",1321587834.136534,"FA1",41088.360868055555]
["401|BDED|V5|FY12","40","1","BDED","V5","FY12",-28020590.094948236,"FA1",41088.360868055555]
["401|BDEX|V5|FY12","40","1","BDEX","V5","FY12",-2400000,"FA1",41088.360868055555]
["401|BDEA|V5|FY12","40","1","BDEA","V5","FY12",66341037.955184773,"FA1",41088.360868055555]
["401|BDTO|V5|FY12","40","1","BDTO","V5","FY12",1356003452.4723892,"FA1",41088.360868055555]
["401|BDTD|V5|FY12","40","1","BDTD","V5","FY12",-31407914.495740816,"FA1",41088.360868055555]
["401|BPEO|V5|FY12","40","1","BPEO","V5","FY12",17136732.784782778,"FA1",41088.360868055555]
["401|BPED|V5|FY12","40","1","BPED","V5","FY12",-1656064.3880680208,"FA1",41088.360868055555]
["401|BPEA|V5|FY12","40","1","BPEA","V5","FY12",751975.31689124438,"FA1",41088.360868055555]
["401|BPTO|V5|FY12","40","1","BPTO","V5","FY12",12617015.764807297,"FA1",41088.360868055555]
["401|BPTD|V5|FY12","40","1","BPTD","V5","FY12",-1120832.3059079258,"FA1",41088.360868055555]
["401|BREO|V5|FY12","40","1","BREO","V5","FY12",43715581.343763977,"FA1",41088.360868055555]
["401|BRED|V5|FY12","40","1","BRED","V5","FY12",-1820229.0866700001,"FA1",41088.360868055555]
["401|BREA|V5|FY12","40","1","BREA","V5","FY12",3414846.5865999996,"FA1",41088.360868055555]
["401|BRTO|V5|FY12","40","1","BRTO","V5","FY12",32932685.826480754,"FA1",41088.360868055555]
["401|BRTD|V5|FY12","40","1","BRTD","V5","FY12",-1349670.5875933198,"FA1",41088.360868055555]
["401|BSEO|V5|FY12","40","1","BSEO","V5","FY12",4224261.4712061007,"FA1",41088.360868055555]
["401|BSED|V5|FY12","40","1","BSED","V5","FY12",-804813.30847449997,"FA1",41088.360868055555]
["401|BSEA|V5|FY12","40","1","BSEA","V5","FY12",1539717.1952899999,"FA1",41088.360868055555]
["401|BSTO|V5|FY12","40","1","BSTO","V5","FY12",3854660.7263666638,"FA1",41088.360868055555]
["401|BSTD|V5|FY12","40","1","BSTD","V5","FY12",-935757.9782223634,"FA1",41088.360868055555]
["401|BMEO|V5|FY12","40","1","BMEO","V5","FY12",6535841,"FA1",41088.360868055555]
["401|BMED|V5|FY12","40","1","BMED","V5","FY12",-590788.66666666674,"FA1",41088.360868055555]
["401|BMEA|V5|FY12","40","1","BMEA","V5","FY12",5309000,"FA1",41088.360868055555]
["401|BMTO|V5|FY12","40","1","BMTO","V5","FY12",3000000,"FA1",41088.360868055555]
["401|BMTD|V5|FY12","40","1","BMTD","V5","FY12",-207725,"FA1",41088.360868055555]
["401|BTEO|V5|FY12","40","1","BTEO","V5","FY12",5115.5486760000003,"FA1",41088.360868055555]
["401|BTED|V5|FY12","40","1","BTED","V5","FY12",-85.259144599999999,"FA1",41088.360868055555]
["401|BTTO|V5|FY12","40","1","BTTO","V5","FY12",5115.5486760000003,"FA1",41088.360868055555]
["401|BTTD|V5|FY12","40","1","BTTD","V5","FY12",-85.259144599999999,"FA1",41088.360868055555]
["402|BDEO|V5|FY12","40","2","BDEO","V5","FY12",1473049859.484102,"FA1",41088.360868055555]
["402|BDED|V5|FY12","40","2","BDED","V5","FY12",-40259272.964299165,"FA1",41088.360868055555]
["402|BDEX|V5|FY12","40","2","BDEX","V5","FY12",-2500000,"FA1",41088.360868055555]
["402|BDEA|V5|FY12","40","2","BDEA","V5","FY12",81274341.934867218,"FA1",41088.360868055555]
["402|BDTO|V5|FY12","40","2","BDTO","V5","FY12",1426751147.0417926,"FA1",41088.360868055555]
["402|BDTD|V5|FY12","40","2","BDTD","V5","FY12",-41610608.639027163,"FA1",41088.360868055555]
["402|BPEO|V5|FY12","40","2","BPEO","V5","FY12",110428302.74471159,"FA1",41088.360868055555]
["402|BPED|V5|FY12","40","2","BPED","V5","FY12",-8505607.5562199298,"FA1",41088.360868055555]
["402|BPEX|V5|FY12","40","2","BPEX","V5","FY12",-750000,"FA1",41088.360868055555]
["402|BPEA|V5|FY12","40","2","BPEA","V5","FY12",16820993.681485794,"FA1",41088.360868055555]
["402|BPTO|V5|FY12","40","2","BPTO","V5","FY12",88938922.120883793,"FA1",41088.360868055555]
["402|BPTD|V5|FY12","40","2","BPTD","V5","FY12",-6509842.94490261,"FA1",41088.360868055555]
["402|BSEO|V5|FY12","40","2","BSEO","V5","FY12",2871501.2213287614,"FA1",41088.360868055555]
["402|BSED|V5|FY12","40","2","BSED","V5","FY12",-269131.96233265946,"FA1",41088.360868055555]
["402|BSEA|V5|FY12","40","2","BSEA","V5","FY12",282000,"FA1",41088.360868055555]
["402|BSTO|V5|FY12","40","2","BSTO","V5","FY12",3049304.7400532393,"FA1",41088.360868055555]
["402|BSTD|V5|FY12","40","2","BSTD","V5","FY12",-581128.2174040227,"FA1",41088.360868055555]
["402|BTEO|V5|FY12","40","2","BTEO","V5","FY12",432236713.94760358,"FA1",41088.360868055555]
["402|BTED|V5|FY12","40","2","BTED","V5","FY12",-29999544.256293736,"FA1",41088.360868055555]
["402|BTEX|V5|FY12","40","2","BTEX","V5","FY12",-1900000,"FA1",41088.360868055555]
["402|BTEA|V5|FY12","40","2","BTEA","V5","FY12",65383093.889600001,"FA1",41088.360868055555]
["402|BTTO|V5|FY12","40","2","BTTO","V5","FY12",389680882.70840156,"FA1",41088.360868055555]
["402|BTTD|V5|FY12","40","2","BTTD","V5","FY12",-22982940.12995553,"FA1",41088.360868055555]
["401|BBEO|V5|FY12","40","1","BBEO","V5","FY12",644896.9167844645,"FA1",41088.360868055555]
["401|BBED|V5|FY12","40","1","BBED","V5","FY12",-30879.829154049672,"FA1",41088.360868055555]
["401|BBTO|V5|FY12","40","1","BBTO","V5","FY12",1019026.4750124867,"FA1",41088.360868055555]
["401|BBTD|V5|FY12","40","1","BBTD","V5","FY12",-3485.9893418252864,"FA1",41088.360868055555]
["401|BEEO|V5|FY12","40","1","BEEO","V5","FY12",5655362.1381041603,"FA1",41088.360868055555]
["401|BEED|V5|FY12","40","1","BEED","V5","FY12",-1399640.4300965187,"FA1",41088.360868055555]
["401|BEEA|V5|FY12","40","1","BEEA","V5","FY12",5031215.6331033958,"FA1",41088.360868055555]
["401|BETO|V5|FY12","40","1","BETO","V5","FY12",6608908.0917120911,"FA1",41088.360868055555]
["401|BETD|V5|FY12","40","1","BETD","V5","FY12",-1259223.338373079,"FA1",41088.360868055555]
["401|BLEO|V5|FY12","40","1","BLEO","V5","FY12",7336236.7010170948,"FA1",41088.360868055555]
["401|BCEO|V5|FY12","40","1","BCEO","V5","FY12",848735.83900202007,"FA1",41088.360868055555]
["401|BCED|V5|FY12","40","1","BCED","V5","FY12",-441750.91025380854,"FA1",41088.360868055555]
["401|BCEA|V5|FY12","40","1","BCEA","V5","FY12",1961569.8338093921,"FA1",41088.360868055555]
["401|BCTO|V5|FY12","40","1","BCTO","V5","FY12",146378.22025714134,"FA1",41088.360868055555]
["401|BCTD|V5|FY12","40","1","BCTD","V5","FY12",-473306.52589204005,"FA1",41088.360868055555]
["401|BIED|V5|FY12","40","1","BIED","V5","FY12",-21795.220375659912,"FA1",41088.360868055555]
["401|BIEA|V5|FY12","40","1","BIEA","V5","FY12",217952.2037565991,"FA1",41088.360868055555]
["401|BITD|V5|FY12","40","1","BITD","V5","FY12",-36325.367292766525,"FA1",41088.360868055555]
["402|BBEO|V5|FY12","40","2","BBEO","V5","FY12",4857432.4457768006,"FA1",41088.360868055555]
["402|BBED|V5|FY12","40","2","BBED","V5","FY12",-232590.17084595037,"FA1",41088.360868055555]
["402|BBTO|V5|FY12","40","2","BBTO","V5","FY12",7675416.2316541811,"FA1",41088.360868055555]
["402|BBTD|V5|FY12","40","2","BBTD","V5","FY12",-26256.843991508093,"FA1",41088.360868055555]
["402|BEEO|V5|FY12","40","2","BEEO","V5","FY12",5095232.9618958393,"FA1",41088.360868055555]
["402|BEED|V5|FY12","40","2","BEED","V5","FY12",-1261014.5699034815,"FA1",41088.360868055555]
["402|BEEA|V5|FY12","40","2","BEEA","V5","FY12",4532904.3668966042,"FA1",41088.360868055555]
["402|BETO|V5|FY12","40","2","BETO","V5","FY12",5954335.9963010335,"FA1",41088.360868055555]
["402|BETD|V5|FY12","40","2","BETD","V5","FY12",-1134504.9359151863,"FA1",41088.360868055555]
["402|BLEO|V5|FY12","40","2","BLEO","V5","FY12",35911793.528528295,"FA1",41088.360868055555]
["402|BCEO|V5|FY12","40","2","BCEO","V5","FY12",824263.77024966816,"FA1",41088.360868055555]
["402|BCED|V5|FY12","40","2","BCED","V5","FY12",-429013.66251385602,"FA1",41088.360868055555]
["402|BCEA|V5|FY12","40","2","BCEA","V5","FY12",1905010.8084570901,"FA1",41088.360868055555]
["402|BCTO|V5|FY12","40","2","BCTO","V5","FY12",142157.61626545445,"FA1",41088.360868055555]
["402|BCTD|V5|FY12","40","2","BCTD","V5","FY12",-459659.41767496942,"FA1",41088.360868055555]
["402|BIED|V5|FY12","40","2","BIED","V5","FY12",-21166.786760634335,"FA1",41088.360868055555]
["402|BIEA|V5|FY12","40","2","BIEA","V5","FY12",211667.86760634332,"FA1",41088.360868055555]
["402|BITD|V5|FY12","40","2","BITD","V5","FY12",-35277.977934390554,"FA1",41088.360868055555]
["405|JFIN|V5|FY12","40","5","JFIN","V5","FY12",-16436284.639056325,"CM3",41088.346018518518]
["401|Hx1W|V5|FY12","40","1","Hx1W","V5","FY12",-30956966.184877507,"CM4",41088.346018518518]
["402|Hx2W|V5|FY12","40","2","Hx2W","V5","FY12",-45980897.961814508,"CM4",41088.346018518518]
["402|Hx6W|V5|FY12","40","2","Hx6W","V5","FY12",346387.68000000028,"CM4",41088.346018518518]
["405|Hx5W|V5|FY12","40","5","Hx5W","V5","FY12",-6250120,"CM4",41088.346018518518]
["401|KDEO|V5|FY12","40","1","KDEO","V5","FY12",1413910599.0823793,"AM1",41088.360601851855]
["401|KDEI|V5|FY12","40","1","KDEI","V5","FY12",18953258.561383393,"AM1",41088.360601851855]
["401|KDED|V5|FY12","40","1","KDED","V5","FY12",-32040210.17859637,"AM1",41088.360601851855]
["401|KDEA|V5|FY12","40","1","KDEA","V5","FY12",43884644.46908851,"AM1",41088.360601851855]
["401|KDTO|V5|FY12","40","1","KDTO","V5","FY12",1287300202.7279396,"AM1",41088.360601851855]
["401|KDTD|V5|FY12","40","1","KDTD","V5","FY12",-30100322.798589386,"AM1",41088.360601851855]
["401|KPEO|V5|FY12","40","1","KPEO","V5","FY12",18493262.394016869,"AM1",41088.360601851855]
["401|KPEI|V5|FY12","40","1","KPEI","V5","FY12",248323.39084102269,"AM1",41088.360601851855]
["401|KPED|V5|FY12","40","1","KPED","V5","FY12",-1859496.9287952816,"AM1",41088.360601851855]
["401|KPEA|V5|FY12","40","1","KPEA","V5","FY12",638231.4,"AM1",41088.360601851855]
["401|KPTO|V5|FY12","40","1","KPTO","V5","FY12",12695542.370869953,"AM1",41088.360601851855]
["401|KPTD|V5|FY12","40","1","KPTD","V5","FY12",-1150810.9939022562,"AM1",41088.360601851855]
["401|KREO|V5|FY12","40","1","KREO","V5","FY12",48392639.796701141,"AM1",41088.360601851855]
["401|KREI|V5|FY12","40","1","KREI","V5","FY12",658311.88891645509,"AM1",41088.360601851855]
["401|KRED|V5|FY12","40","1","KRED","V5","FY12",-1972497.5816836031,"AM1",41088.360601851855]
["401|KREA|V5|FY12","40","1","KREA","V5","FY12",2958946,"AM1",41088.360601851855]
["401|KRTO|V5|FY12","40","1","KRTO","V5","FY12",34732809.169764742,"AM1",41088.360601851855]
["401|KRTD|V5|FY12","40","1","KRTD","V5","FY12",-1361719.2390675109,"AM1",41088.360601851855]
["401|KSEO|V5|FY12","40","1","KSEO","V5","FY12",1657003.5654136878,"AM1",41088.360601851855]
["401|KSEI|V5|FY12","40","1","KSEI","V5","FY12",25558.943063460676,"AM1",41088.360601851855]
["401|KSED|V5|FY12","40","1","KSED","V5","FY12",-212077.07954530205,"AM1",41088.360601851855]
["401|KSEA|V5|FY12","40","1","KSEA","V5","FY12",558560,"AM1",41088.360601851855]
["401|KSTO|V5|FY12","40","1","KSTO","V5","FY12",1612016.9790000001,"AM1",41088.360601851855]
["401|KSTD|V5|FY12","40","1","KSTD","V5","FY12",-204083.174,"AM1",41088.360601851855]
["401|KMEO|V5|FY12","40","1","KMEO","V5","FY12",3691933.8666666662,"AM1",41088.360601851855]
["401|KMEI|V5|FY12","40","1","KMEI","V5","FY12",78796.527039999986,"AM1",41088.360601851855]
["401|KMED|V5|FY12","40","1","KMED","V5","FY12",-411971.98335999995,"AM1",41088.360601851855]
["401|KMEA|V5|FY12","40","1","KMEA","V5","FY12",4555000,"AM1",41088.360601851855]
["401|KMTO|V5|FY12","40","1","KMTO","V5","FY12",3660150,"AM1",41088.360601851855]
["401|KMTD|V5|FY12","40","1","KMTD","V5","FY12",-301575.00000000006,"AM1",41088.360601851855]
["402|KDEO|V5|FY12","40","2","KDEO","V5","FY12",1585427659.0209672,"AM1",41088.360601851855]
["402|KDEI|V5|FY12","40","2","KDEI","V5","FY12",21270492.173476081,"AM1",41088.360601851855]
["402|KDED|V5|FY12","40","2","KDED","V5","FY12",-52085190.982215852,"AM1",41088.360601851855]
["402|KDEA|V5|FY12","40","2","KDEA","V5","FY12",51946526.424138501,"AM1",41088.360601851855]
["402|KDTO|V5|FY12","40","2","KDTO","V5","FY12",1407128343.3564074,"AM1",41088.360601851855]
["402|KDTD|V5|FY12","40","2","KDTD","V5","FY12",-42014913.606835447,"AM1",41088.360601851855]
["402|KPEO|V5|FY12","40","2","KPEO","V5","FY12",125130626.61496533,"AM1",41088.360601851855]
["402|KPEI|V5|FY12","40","2","KPEI","V5","FY12",1717509.8369875425,"AM1",41088.360601851855]
["402|KPED|V5|FY12","40","2","KPED","V5","FY12",-9418052.3082713913,"AM1",41088.360601851855]
["402|KPEA|V5|FY12","40","2","KPEA","V5","FY12",9967509.9499999993,"AM1",41088.360601851855]
["402|KPTO|V5|FY12","40","2","KPTO","V5","FY12",91773602.215468749,"AM1",41088.360601851855]
["402|KPTD|V5|FY12","40","2","KPTD","V5","FY12",-6720439.8364863638,"AM1",41088.360601851855]
["402|KSEO|V5|FY12","40","2","KSEO","V5","FY12",3708587.5991642997,"AM1",41088.360601851855]
["402|KSEI|V5|FY12","40","2","KSEI","V5","FY12",50814.556308968757,"AM1",41088.360601851855]
["402|KSED|V5|FY12","40","2","KSED","V5","FY12",-455019.33270237985,"AM1",41088.360601851855]
["402|KSEA|V5|FY12","40","2","KSEA","V5","FY12",282000,"AM1",41088.360601851855]
["402|KSTO|V5|FY12","40","2","KSTO","V5","FY12",3366446.9628997291,"AM1",41088.360601851855]
["402|KSTD|V5|FY12","40","2","KSTD","V5","FY12",-410152.58387055638,"AM1",41088.360601851855]
["402|KTEO|V5|FY12","40","2","KTEO","V5","FY12",423752295.46908432,"AM1",41088.360601851855]
["402|KTEI|V5|FY12","40","2","KTEI","V5","FY12",5829078.3394019138,"AM1",41088.360601851855]
["402|KTED|V5|FY12","40","2","KTED","V5","FY12",-32487040.411245696,"AM1",41088.360601851855]
["402|KTEA|V5|FY12","40","2","KTEA","V5","FY12",35689096.850000001,"AM1",41088.360601851855]
["402|KTTO|V5|FY12","40","2","KTTO","V5","FY12",347182033.205854,"AM1",41088.360601851855]
["402|KTTD|V5|FY12","40","2","KTTD","V5","FY12",-21910366.312340822,"AM1",41088.360601851855]
["401|KBEO|V5|FY12","40","1","KBEO","V5","FY12",664245.3138583207,"AM1",41088.360601851855]
["401|KBED|V5|FY12","40","1","KBED","V5","FY12",-25936.34870270883,"AM1",41088.360601851855]
["401|KBEI|V5|FY12","40","1","KBEI","V5","FY12",8768.0381429298322,"AM1",41088.360601851855]
["401|KBTO|V5|FY12","40","1","KBTO","V5","FY12",43540.227434754765,"AM1",41088.360601851855]
["401|KBTD|V5|FY12","40","1","KBTD","V5","FY12",-3677.9499601406596,"AM1",41088.360601851855]
["401|KEEO|V5|FY12","40","1","KEEO","V5","FY12",8037528.5591244679,"AM1",41088.360601851855]
["401|KEED|V5|FY12","40","1","KEED","V5","FY12",-1289177.6305280987,"AM1",41088.360601851855]
["401|KEEA|V5|FY12","40","1","KEEA","V5","FY12",2921161.6343817455,"AM1",41088.360601851855]
["401|KEEI|V5|FY12","40","1","KEEI","V5","FY12",125375.0437673625,"AM1",41088.360601851855]
["401|KETO|V5|FY12","40","1","KETO","V5","FY12",7817297.6157466117,"AM1",41088.360601851855]
["401|KETD|V5|FY12","40","1","KETD","V5","FY12",-1371612.0753357182,"AM1",41088.360601851855]
["401|KLEO|V5|FY12","40","1","KLEO","V5","FY12",8454050.1027823705,"AM1",41088.360601851855]
["401|KLEI|V5|FY12","40","1","KLEI","V5","FY12",111593.46135672729,"AM1",41088.360601851855]
["401|KCEO|V5|FY12","40","1","KCEO","V5","FY12",1452644.0284293243,"AM1",41088.360601851855]
["401|KCED|V5|FY12","40","1","KCED","V5","FY12",-717017.68394431495,"AM1",41088.360601851855]
["401|KCEA|V5|FY12","40","1","KCEA","V5","FY12",1086678.4278533706,"AM1",41088.360601851855]
["401|KCEI|V5|FY12","40","1","KCEI","V5","FY12",26346.978799099325,"AM1",41088.360601851855]
["401|KCTO|V5|FY12","40","1","KCTO","V5","FY12",729076.17163001816,"AM1",41088.360601851855]
["401|KCTD|V5|FY12","40","1","KCTD","V5","FY12",-472743.53996090236,"AM1",41088.360601851855]
["401|KIEO|V5|FY12","40","1","KIEO","V5","FY12",88888.966845131799,"AM1",41088.360601851855]
["401|KIED|V5|FY12","40","1","KIED","V5","FY12",-32286.826301564935,"AM1",41088.360601851855]
["401|KIEA|V5|FY12","40","1","KIEA","V5","FY12",120742.0475392634,"AM1",41088.360601851855]
["401|KIEI|V5|FY12","40","1","KIEI","V5","FY12",1970.2318761148783,"AM1",41088.360601851855]
["401|KITO|V5|FY12","40","1","KITO","V5","FY12",81008.463514446441,"AM1",41088.360601851855]
["401|KITD|V5|FY12","40","1","KITD","V5","FY12",-52527.059995655822,"AM1",41088.360601851855]
["401|KQEO|V5|FY12","40","1","KQEO","V5","FY12",14075458.08431801,"AM1",41088.360601851855]
["401|KQED|V5|FY12","40","1","KQED","V5","FY12",-3565313.5327577521,"AM1",41088.360601851855]
["401|KQEI|V5|FY12","40","1","KQEI","V5","FY12",185796.04671299775,"AM1",41088.360601851855]
["401|KQTO|V5|FY12","40","1","KQTO","V5","FY12",13586349.502237462,"AM1",41088.360601851855]
["401|KQTD|V5|FY12","40","1","KQTD","V5","FY12",-3396587.3755593654,"AM1",41088.360601851855]
["402|KBEO|V5|FY12","40","2","KBEO","V5","FY12",5003166.6387528321,"AM1",41088.360601851855]
["402|KBED|V5|FY12","40","2","KBED","V5","FY12",-195355.34817206237,"AM1",41088.360601851855]
["402|KBEI|V5|FY12","40","2","KBEI","V5","FY12",66041.799631537375,"AM1",41088.360601851855]
["402|KBTO|V5|FY12","40","2","KBTO","V5","FY12",327949.64270043687,"AM1",41088.360601851855]
["402|KBTD|V5|FY12","40","2","KBTD","V5","FY12",-27702.711868138154,"AM1",41088.360601851855]
["402|KEEO|V5|FY12","40","2","KEEO","V5","FY12",7241460.307325053,"AM1",41088.360601851855]
["402|KEED|V5|FY12","40","2","KEED","V5","FY12",-1161492.4378666859,"AM1",41088.360601851855]
["402|KEEA|V5|FY12","40","2","KEEA","V5","FY12",2631838.365618255,"AM1",41088.360601851855]
["402|KEEI|V5|FY12","40","2","KEEI","V5","FY12",112957.40926977119,"AM1",41088.360601851855]
["402|KETO|V5|FY12","40","2","KETO","V5","FY12",7043041.8975882651,"AM1",41088.360601851855]
["402|KETD|V5|FY12","40","2","KETD","V5","FY12",-1235762.2529770883,"AM1",41088.360601851855]
["402|KLEO|V5|FY12","40","2","KLEO","V5","FY12",43068510.84636984,"AM1",41088.360601851855]
["402|KLEI|V5|FY12","40","2","KLEI","V5","FY12",568504.34317208186,"AM1",41088.360601851855]
["402|KCEO|V5|FY12","40","2","KCEO","V5","FY12",1410759.141633197,"AM1",41088.360601851855]
["402|KCED|V5|FY12","40","2","KCED","V5","FY12",-696343.51743478037,"AM1",41088.360601851855]
["402|KCEA|V5|FY12","40","2","KCEA","V5","FY12",1055345.6291472444,"AM1",41088.360601851855]
["402|KCEI|V5|FY12","40","2","KCEI","V5","FY12",25587.301821930014,"AM1",41088.360601851855]
["402|KCTO|V5|FY12","40","2","KCTO","V5","FY12",708054.31609153794,"AM1",41088.360601851855]
["402|KCTD|V5|FY12","40","2","KCTD","V5","FY12",-459112.66462782258,"AM1",41088.360601851855]
["402|KIEO|V5|FY12","40","2","KIEO","V5","FY12",86325.982217880301,"AM1",41088.360601851855]
["402|KIED|V5|FY12","40","2","KIED","V5","FY12",-31355.882423931344,"AM1",41088.360601851855]
["402|KIEA|V5|FY12","40","2","KIEA","V5","FY12",117260.62546080495,"AM1",41088.360601851855]
["402|KIEI|V5|FY12","40","2","KIEI","V5","FY12",1913.4230933173326,"AM1",41088.360601851855]
["402|KITO|V5|FY12","40","2","KITO","V5","FY12",78672.701787948638,"AM1",41088.360601851855]
["402|KITD|V5|FY12","40","2","KITD","V5","FY12",-51012.51829198029,"AM1",41088.360601851855]
["402|KQEO|V5|FY12","40","2","KQEO","V5","FY12",13669612.634966768,"AM1",41088.360601851855]
["402|KQED|V5|FY12","40","2","KQED","V5","FY12",-3462512.8804370826,"AM1",41088.360601851855]
["402|KQEI|V5|FY12","40","2","KQEI","V5","FY12",180438.88678156133,"AM1",41088.360601851855]
["402|KQTO|V5|FY12","40","2","KQTO","V5","FY12",13194606.790508464,"AM1",41088.360601851855]
["402|KQTD|V5|FY12","40","2","KQTD","V5","FY12",-3298651.697627116,"AM1",41088.360601851855]
["401|HD1G|V5|FY12","40","1","HD1G","V5","FY12",8364411.7769888164,"CM5",41088.346030092594]
["401|HD1M|V5|FY12","40","1","HD1M","V5","FY12",11948602.302403396,"CM5",41088.346030092594]
["401|HD1Q|V5|FY12","40","1","HD1Q","V5","FY12",1375166.9858997525,"CM5",41088.346030092594]
["401|HD1R|V5|FY12","40","1","HD1R","V5","FY12",26709266.020804293,"CM5",41088.346030092594]
["401|HM1R|V5|FY12","40","1","HM1R","V5","FY12",5309000,"CM5",41088.346030092594]
["401|HP1G|V5|FY12","40","1","HP1G","V5","FY12",228783.95597930884,"CM5",41088.346030092594]
["401|HP1M|V5|FY12","40","1","HP1M","V5","FY12",120395.17021206084,"CM5",41088.346030092594]
["401|HP1Q|V5|FY12","40","1","HP1Q","V5","FY12",2796.1906998746608,"CM5",41088.346030092594]
["401|HP1R|V5|FY12","40","1","HP1R","V5","FY12",400000,"CM5",41088.346030092594]
["401|HR1G|V5|FY12","40","1","HR1G","V5","FY12",124057.43128999999,"CM5",41088.346030092594]
["401|HR1M|V5|FY12","40","1","HR1M","V5","FY12",2118789.1553099998,"CM5",41088.346030092594]
["401|HR1R|V5|FY12","40","1","HR1R","V5","FY12",1172000,"CM5",41088.346030092594]
["401|HS1G|V5|FY12","40","1","HS1G","V5","FY12",37217.229386999999,"CM5",41088.346030092594]
["401|HS1M|V5|FY12","40","1","HS1M","V5","FY12",70238.705902999922,"CM5",41088.346030092594]
["401|HS1R|V5|FY12","40","1","HS1R","V5","FY12",1432261.26,"CM5",41088.346030092594]
["402|HD2G|V5|FY12","40","2","HD2G","V5","FY12",12733172.616050456,"CM5",41088.346030092594]
["402|HD2M|V5|FY12","40","2","HD2M","V5","FY12",238763.61698374187,"CM5",41088.346030092594]
["402|HD2Q|V5|FY12","40","2","HD2Q","V5","FY12",512937.16615111893,"CM5",41088.346030092594]
["402|HD2R|V5|FY12","40","2","HD2R","V5","FY12",48151916.991543397,"CM5",41088.346030092594]
["402|HD6Q|V5|FY12","40","2","HD6Q","V5","FY12",-387.68000000027314,"CM5",41088.346030092594]
["402|HP2G|V5|FY12","40","2","HP2G","V5","FY12",475001.38933983742,"CM5",41088.346030092594]
["402|HP2M|V5|FY12","40","2","HP2M","V5","FY12",211733.77355162014,"CM5",41088.346030092594]
["402|HP2Q|V5|FY12","40","2","HP2Q","V5","FY12",3844275.7105128537,"CM5",41088.346030092594]
["402|HP2R|V5|FY12","40","2","HP2R","V5","FY12",12289982.808081483,"CM5",41088.346030092594]
["402|HS2M|V5|FY12","40","2","HS2M","V5","FY12",262000,"CM5",41088.346030092594]
["402|HS2R|V5|FY12","40","2","HS2R","V5","FY12",20000,"CM5",41088.346030092594]
["402|HT2G|V5|FY12","40","2","HT2G","V5","FY12",175102.11999999956,"CM5",41088.346030092594]
["402|HT2M|V5|FY12","40","2","HT2M","V5","FY12",3033169.3107929993,"CM5",41088.346030092594]
["402|HT2Q|V5|FY12","40","2","HT2Q","V5","FY12",23125720.550507002,"CM5",41088.346030092594]
["402|HT2R|V5|FY12","40","2","HT2R","V5","FY12",38192101.908299997,"CM5",41088.346030092594]
["402|HT6G|V5|FY12","40","2","HT6G","V5","FY12",80000,"CM5",41088.346030092594]
["402|HT6R|V5|FY12","40","2","HT6R","V5","FY12",777000,"CM5",41088.346030092594]
["405|HC5M|V5|FY12","40","5","HC5M","V5","FY12",4518000,"CM5",41088.346030092594]
["405|HE5R|V5|FY12","40","5","HE5R","V5","FY12",9564119.9999999981,"CM5",41088.346030092594]
["405|HI5M|V5|FY12","40","5","HI5M","V5","FY12",502000,"CM5",41088.346030092594]
["401|HD1D|V5|FY12","40","1","HD1D","V5","FY12",17943590.869088516,"CM5",41088.346030092594]
["402|HD2D|V5|FY12","40","2","HD2D","V5","FY12",19637939.224138502,"CM5",41088.346030092594]
["401|VRxx|V5|FY12","40","1","VRxx","V5","FY12",59177,"manual",41045.710034722222]
["401|VNxx|V5|FY12","40","1","VNxx","V5","FY12",33387,"manual",41045.710034722222]
["401|Vlos|V5|FY12","40","1","Vlos","V5","FY12",12929,"manual",41045.710034722222]
["401|Vblk|V5|FY12","40","1","Vblk","V5","FY12",105492,"manual",41045.710034722222]
["401|BDTX|V5|FY12","40","1","BDTX","V5","FY12",-2400000,"FA1",41088.360868055555]
["402|BDTX|V5|FY12","40","2","BDTX","V5","FY12",-2500000,"FA1",41088.360868055555]
["402|BPTX|V5|FY12","40","2","BPTX","V5","FY12",-750000,"FA1",41088.360868055555]
["402|BTTX|V5|FY12","40","2","BTTX","V5","FY12",-1900000,"FA1",41088.360868055555]
["405|ETAX|V5|FY12","40","5","ETAX","V5","FY12",49370298,"Manual"]
["405|EPRO|V5|FY12","40","5","EPRO","V5","FY12",52982865.82,"Manual",40723.529861111114]
["851|EDEP|V5|FY12","85","1","EDEP","V5","FY12",7069072.1112000002,"MRS",41087.717881944445]
["851|EFDD|V5|FY12","85","1","EFDD","V5","FY12",319027,"MRS",41087.717881944445]
["851|EISH|V5|FY12","85","1","EISH","V5","FY12",1372094.9,"MRS",41087.717881944445]
["851|EOBV|V5|FY12","85","1","EOBV","V5","FY12",26434729,"MRS",41087.717881944445]
["851|EOLC|V5|FY12","85","1","EOLC","V5","FY12",96989.0625,"MRS",41087.717881944445]
["851|EOLE|V5|FY12","85","1","EOLE","V5","FY12",2952678.6684000003,"MRS",41087.717881944445]
["851|EOSA|V5|FY12","85","1","EOSA","V5","FY12",6369809.2771000015,"MRS",41087.717881944445]
["851|EOSC|V5|FY12","85","1","EOSC","V5","FY12",16548,"MRS",41087.717881944445]
["851|EOSE|V5|FY12","85","1","EOSE","V5","FY12",87000,"MRS",41087.717881944445]
["851|EOSO|V5|FY12","85","1","EOSO","V5","FY12",2249688.56,"MRS",41087.717881944445]
["851|EOSU|V5|FY12","85","1","EOSU","V5","FY12",106500,"MRS",41087.717881944445]
["851|EZSE|V5|FY12","85","1","EZSE","V5","FY12",141300,"MRS",41087.717881944445]
["851|FXXX|V5|FY12","85","1","FXXX","V5","FY12",42.4711,"MRS",41087.717881944445]
["851|RCCA|V5|FY12","85","1","RCCA","V5","FY12",-8147092.4463,"MRS",41087.717881944445]
["851|RCDC|V5|FY12","85","1","RCDC","V5","FY12",-2979983.3503999999,"MRS",41087.717881944445]
["851|ROOI|V5|FY12","85","1","ROOI","V5","FY12",-1648684,"MRS",41087.717881944445]
["851|RUNF|V5|FY12","85","1","RUNF","V5","FY12",-2724244.8552999999,"MRS",41087.717881944445]
["851|RUNV|V5|FY12","85","1","RUNV","V5","FY12",-15775601.285700001,"MRS",41087.717881944445]
["851|RURF|V5|FY12","85","1","RURF","V5","FY12",-17754422.52,"MRS",41087.717881944445]
["851|RURV|V5|FY12","85","1","RURV","V5","FY12",-25219496.6351,"MRS",41087.717881944445]
["852|EDEP|V5|FY12","85","2","EDEP","V5","FY12",10309797.019300001,"MRS",41087.717881944445]
["852|EFDD|V5|FY12","85","2","EFDD","V5","FY12",223814,"MRS",41087.717881944445]
["852|EISH|V5|FY12","85","2","EISH","V5","FY12",12348854.1,"MRS",41087.717881944445]
["852|EOLC|V5|FY12","85","2","EOLC","V5","FY12",32329.6875,"MRS",41087.717881944445]
["852|EOLE|V5|FY12","85","2","EOLE","V5","FY12",5159800.6643000003,"MRS",41087.717881944445]
["852|EOSA|V5|FY12","85","2","EOSA","V5","FY12",10325642.894299999,"MRS",41087.717881944445]
["852|EOSC|V5|FY12","85","2","EOSC","V5","FY12",225121,"MRS",41087.717881944445]
["852|EOSE|V5|FY12","85","2","EOSE","V5","FY12",1794575,"MRS",41087.717881944445]
["852|EOSO|V5|FY12","85","2","EOSO","V5","FY12",2290085.0499999998,"MRS",41087.717881944445]
["852|EOSP|V5|FY12","85","2","EOSP","V5","FY12",55999.8,"MRS",41087.717881944445]
["852|EOSS|V5|FY12","85","2","EOSS","V5","FY12",969679,"MRS",41087.717881944445]
["852|EOSU|V5|FY12","85","2","EOSU","V5","FY12",271500,"MRS",41087.717881944445]
["852|EZSE|V5|FY12","85","2","EZSE","V5","FY12",530200,"MRS",41087.717881944445]
["852|FXXX|V5|FY12","85","2","FXXX","V5","FY12",76.641199999999998,"MRS",41087.717881944445]
["852|RCCA|V5|FY12","85","2","RCCA","V5","FY12",-7274970.8262,"MRS",41087.717881944445]
["852|RCDC|V5|FY12","85","2","RCDC","V5","FY12",-2788328.6540000001,"MRS",41087.717881944445]
["852|ROOI|V5|FY12","85","2","ROOI","V5","FY12",-861260,"MRS",41087.717881944445]
["852|RUNF|V5|FY12","85","2","RUNF","V5","FY12",-8055313.3745999997,"MRS",41087.717881944445]
["852|RURF|V5|FY12","85","2","RURF","V5","FY12",-32509182.532499999,"MRS",41087.717881944445]
["852|RURW|V5|FY12","85","2","RURW","V5","FY12",-118514.88,"MRS",41087.717881944445]
["852|RUTW|V5|FY12","85","2","RUTW","V5","FY12",-3013332.7494000001,"MRS",41087.717881944445]
["853|ANCW|V5|FY12","85","3","ANCW","V5","FY12",148282000,"MRS",41087.717881944445]
["853|EOLC|V5|FY12","85","3","EOLC","V5","FY12",1995479,"MRS",41087.717881944445]
["853|EOLE|V5|FY12","85","3","EOLE","V5","FY12",3948721.1849999996,"MRS",41087.717881944445]
["853|EOSA|V5|FY12","85","3","EOSA","V5","FY12",5503634.9441999998,"MRS",41087.717881944445]
["853|EOSO|V5|FY12","85","3","EOSO","V5","FY12",9000,"MRS",41087.717881944445]
["853|EZLW|V5|FY12","85","3","EZLW","V5","FY12",-11447835.463299999,"MRS",41087.717881944445]
["853|EZSE|V5|FY12","85","3","EZSE","V5","FY12",122095164.8708,"MRS",41087.717881944445]
["853|EZSW|V5|FY12","85","3","EZSW","V5","FY12",-122104164.8708,"MRS",41087.717881944445]
["853|FXXX|V5|FY12","85","3","FXXX","V5","FY12",60.940100000000001,"MRS",41087.717881944445]
["854|EOLE|V5|FY12","85","4","EOLE","V5","FY12",5101.4454000000005,"MRS",41087.717881944445]
["854|EOSA|V5|FY12","85","4","EOSA","V5","FY12",6361.0599000000002,"MRS",41087.717881944445]
["854|FXXX|V5|FY12","85","4","FXXX","V5","FY12",5.3999999999999999E-2,"MRS",41087.717881944445]
["854|ROOI|V5|FY12","85","4","ROOI","V5","FY12",-171642,"MRS",41087.717881944445]
["855|EDEP|V5|FY12","85","5","EDEP","V5","FY12",770000,"MRS",41087.717881944445]
["855|EOLC|V5|FY12","85","5","EOLC","V5","FY12",217515.83410000001,"MRS",41087.717881944445]
["855|EOLE|V5|FY12","85","5","EOLE","V5","FY12",10188615.686600002,"MRS",41087.717881944445]
["855|EOSA|V5|FY12","85","5","EOSA","V5","FY12",-15900526.150699999,"MRS",41087.717881944445]
["855|EOSC|V5|FY12","85","5","EOSC","V5","FY12",90345,"MRS",41087.717881944445]
["855|EOSE|V5|FY12","85","5","EOSE","V5","FY12",28000,"MRS",41087.717881944445]
["855|EOSO|V5|FY12","85","5","EOSO","V5","FY12",5564937.04,"MRS",41087.717881944445]
["855|EOSU|V5|FY12","85","5","EOSU","V5","FY12",66200,"MRS",41087.717881944445]
["855|FXXX|V5|FY12","85","5","FXXX","V5","FY12",40.466999999999992,"MRS",41087.717881944445]
["851|EOLA|V5|FY12","85","1","EOLA","V5","FY12",-2128.0059327168433,"RJ",41088.343124999999]
["851|EOSA|V5|FY12","85","1","EOSA","V5","FY12",-10640.029663584217,"RJ",41088.343124999999]
["851|EOSN|V5|FY12","85","1","EOSN","V5","FY12",12768.035596301061,"RJ",41088.343124999999]
["852|EOLA|V5|FY12","85","2","EOLA","V5","FY12",-3213.4496022353042,"RJ",41088.343124999999]
["852|EOSA|V5|FY12","85","2","EOSA","V5","FY12",-16067.24801117652,"RJ",41088.343124999999]
["852|EOSN|V5|FY12","85","2","EOSN","V5","FY12",19280.697613411823,"RJ",41088.343124999999]
["855|EOSA|V5|FY12","85","5","EOSA","V5","FY12",-1025087.4099,"RJ",41088.343124999999]
["851|EOSA|V5|FY12","85","1","EOSA","V5","FY12",408389.07588885975,"RJ",41088.343124999999]
["852|EOSA|V5|FY12","85","2","EOSA","V5","FY12",616698.33401114016,"RJ",41088.343124999999]
["851|EOSP|V5|FY12","85","1","EOSP","V5","FY12",47572.824394080752,"RJ",41088.343124999999]
["852|EOSP|V5|FY12","85","2","EOSP","V5","FY12",71838.556122442125,"RJ",41088.343124999999]
["851|EOSA|V5|FY12","85","1","EOSA","V5","FY12",-47572.824394080752,"RJ",41088.343124999999]
["852|EOSA|V5|FY12","85","2","EOSA","V5","FY12",-71838.556122442125,"RJ",41088.343124999999]
["851|EDEP|V5|FY12","85","1","EDEP","V5","FY12",452761.6188633662,"RJ",41088.343124999999]
["852|EDEP|V5|FY12","85","2","EDEP","V5","FY12",540697.05180130096,"RJ",41088.343124999999]
["855|EDEP|V5|FY12","85","5","EDEP","V5","FY12",-770000,"RJ",41088.343124999999]
["851|EOSA|V5|FY12","85","1","EOSA","V5","FY12",-452761.6188633662,"RJ",41088.343124999999]
["852|EOSA|V5|FY12","85","2","EOSA","V5","FY12",-540697.05180130096,"RJ",41088.343124999999]
["855|EOSA|V5|FY12","85","5","EOSA","V5","FY12",770000,"RJ",41088.343124999999]
["851|EOLA|V5|FY12","85","1","EOLA","V5","FY12",3739864.6711278474,"RJ",41088.343124999999]
["852|EOLA|V5|FY12","85","2","EOLA","V5","FY12",5624022.0908336723,"RJ",41088.343124999999]
["853|EOLA|V5|FY12","85","3","EOLA","V5","FY12",5503634.9441999998,"RJ",41088.343124999999]
["855|EOLA|V5|FY12","85","5","EOLA","V5","FY12",-10406131.1809,"RJ",41088.343124999999]
["851|EOSA|V5|FY12","85","1","EOSA","V5","FY12",-3739864.6711278474,"RJ",41088.343124999999]
["852|EOSA|V5|FY12","85","2","EOSA","V5","FY12",-5624022.0908336723,"RJ",41088.343124999999]
["853|EOSA|V5|FY12","85","3","EOSA","V5","FY12",-5503634.9441999998,"RJ",41088.343124999999]
["855|EOSA|V5|FY12","85","5","EOSA","V5","FY12",10406131.1809,"RJ",41088.343124999999]
["851|P846|V5|FY12","85","1","P846","V5","FY12",1965,"RM2",41089.365416666667]
["851|P847|V5|FY12","85","1","P847","V5","FY12",1815,"RM2",41089.365416666667]
["851|P848|V5|FY12","85","1","P848","V5","FY12",63108,"RM2",41089.365416666667]
["851|P849|V5|FY12","85","1","P849","V5","FY12",58597,"RM2",41089.365416666667]
["852|Q850|V5|FY12","85","2","Q850","V5","FY12",56989,"RM2",41089.365416666667]
["852|Q851|V5|FY12","85","2","Q851","V5","FY12",1965,"RM2",41089.365416666667]
["852|Q852|V5|FY12","85","2","Q852","V5","FY12",424,"RM2",41089.365416666667]
["851|Cx1W|V5|FY12","85","1","Cx1W","V5","FY12",465483.23549219116,"CM1",41088.345868055556]
["852|Cx2W|V5|FY12","85","2","Cx2W","V5","FY12",115350816.71367823,"CM1",41088.345868055556]
["851|CD1G|V5|FY12","85","1","CD1G","V5","FY12",2504698.2491200003,"CM2",41088.345879629633]
["851|CD1M|V5|FY12","85","1","CD1M","V5","FY12",342543.2,"CM2",41088.345879629633]
["851|CD1Q|V5|FY12","85","1","CD1Q","V5","FY12",260375,"CM2",41088.345879629633]
["851|CD1R|V5|FY12","85","1","CD1R","V5","FY12",4382105.7,"CM2",41088.345879629633]
["851|CL1G|V5|FY12","85","1","CL1G","V5","FY12",26244,"CM2",41088.345879629633]
["851|CM1Q|V5|FY12","85","1","CM1Q","V5","FY12",455277,"CM2",41088.345879629633]
["851|CM1R|V5|FY12","85","1","CM1R","V5","FY12",366000,"CM2",41088.345879629633]
["851|CP1G|V5|FY12","85","1","CP1G","V5","FY12",39846.400000000001,"CM2",41088.345879629633]
["851|CP1M|V5|FY12","85","1","CP1M","V5","FY12",42336.800000000003,"CM2",41088.345879629633]
["851|CP1R|V5|FY12","85","1","CP1R","V5","FY12",397336.8,"CM2",41088.345879629633]
["851|CR1G|V5|FY12","85","1","CR1G","V5","FY12",315882.5,"CM2",41088.345879629633]
["851|CR1R|V5|FY12","85","1","CR1R","V5","FY12",780300.00000000012,"CM2",41088.345879629633]
["851|CS1M|V5|FY12","85","1","CS1M","V5","FY12",120000,"CM2",41088.345879629633]
["851|CS1R|V5|FY12","85","1","CS1R","V5","FY12",206700,"CM2",41088.345879629633]
["852|CD2G|V5|FY12","85","2","CD2G","V5","FY12",1629256.594,"CM2",41088.345879629633]
["852|CD2M|V5|FY12","85","2","CD2M","V5","FY12",233751.42600000001,"CM2",41088.345879629633]
["852|CD2Q|V5|FY12","85","2","CD2Q","V5","FY12",111861,"CM2",41088.345879629633]
["852|CD2R|V5|FY12","85","2","CD2R","V5","FY12",1154997.5,"CM2",41088.345879629633]
["852|CL2G|V5|FY12","85","2","CL2G","V5","FY12",125752.5,"CM2",41088.345879629633]
["852|CP2G|V5|FY12","85","2","CP2G","V5","FY12",269590.75599999994,"CM2",41088.345879629633]
["852|CP2M|V5|FY12","85","2","CP2M","V5","FY12",308312.72399999999,"CM2",41088.345879629633]
["852|CP2R|V5|FY12","85","2","CP2R","V5","FY12",4450940.0000000009,"CM2",41088.345879629633]
["852|CS2M|V5|FY12","85","2","CS2M","V5","FY12",251000,"CM2",41088.345879629633]
["852|CT2Q|V5|FY12","85","2","CT2Q","V5","FY12",518058,"CM2",41088.345879629633]
["852|CT2R|V5|FY12","85","2","CT2R","V5","FY12",1809000,"CM2",41088.345879629633]
["855|CB5R|V5|FY12","85","5","CB5R","V5","FY12",600000,"CM2",41088.345879629633]
["855|CE5R|V5|FY12","85","5","CE5R","V5","FY12",217000,"CM2",41088.345879629633]
["851|CD1D|V5|FY12","85","1","CD1D","V5","FY12",4098469.8362608687,"CM2",41088.345879629633]
["851|CM1D|V5|FY12","85","1","CM1D","V5","FY12",297527.65100593265,"CM2",41088.345879629633]
["852|CD2D|V5|FY12","85","2","CD2D","V5","FY12",7296926.3330762815,"CM2",41088.345879629633]
["851|BDEO|V5|FY12","85","1","BDEO","V5","FY12",146612067.47999996,"FA1",41088.360868055555]
["851|BDED|V5|FY12","85","1","BDED","V5","FY12",-5177688.3287724638,"FA1",41088.360868055555]
["851|BDEX|V5|FY12","85","1","BDEX","V5","FY12",-739000,"FA1",41088.360868055555]
["851|BDEA|V5|FY12","85","1","BDEA","V5","FY12",20813157.79026087,"FA1",41088.360868055555]
["851|BDTO|V5|FY12","85","1","BDTO","V5","FY12",129539111.86999999,"FA1",41088.360868055555]
["851|BDTD|V5|FY12","85","1","BDTD","V5","FY12",-3506711.1730458327,"FA1",41088.360868055555]
["851|BPEO|V5|FY12","85","1","BPEO","V5","FY12",5967400,"FA1",41088.360868055555]
["851|BPED|V5|FY12","85","1","BPED","V5","FY12",-250166.660925,"FA1",41088.360868055555]
["851|BPEX|V5|FY12","85","1","BPEX","V5","FY12",-84000,"FA1",41088.360868055555]
["851|BPEA|V5|FY12","85","1","BPEA","V5","FY12",854019.65550000011,"FA1",41088.360868055555]
["851|BPTO|V5|FY12","85","1","BPTO","V5","FY12",5855737.1799999997,"FA1",41088.360868055555]
["851|BPTD|V5|FY12","85","1","BPTD","V5","FY12",-185658.70092500004,"FA1",41088.360868055555]
["851|BREO|V5|FY12","85","1","BREO","V5","FY12",24106929,"FA1",41088.360868055555]
["851|BRED|V5|FY12","85","1","BRED","V5","FY12",-473375.97030555562,"FA1",41088.360868055555]
["851|BREA|V5|FY12","85","1","BREA","V5","FY12",1787394.655,"FA1",41088.360868055555]
["851|BRTO|V5|FY12","85","1","BRTO","V5","FY12",22694255.150000002,"FA1",41088.360868055555]
["851|BRTD|V5|FY12","85","1","BRTD","V5","FY12",-490145.29659375007,"FA1",41088.360868055555]
["851|BSEO|V5|FY12","85","1","BSEO","V5","FY12",667396.99999999988,"FA1",41088.360868055555]
["851|BSED|V5|FY12","85","1","BSED","V5","FY12",-122722.28877500001,"FA1",41088.360868055555]
["851|BSEA|V5|FY12","85","1","BSEA","V5","FY12",1225225.7755,"FA1",41088.360868055555]
["851|BSTO|V5|FY12","85","1","BSTO","V5","FY12",801491.01,"FA1",41088.360868055555]
["851|BSTD|V5|FY12","85","1","BSTD","V5","FY12",-170878.45877500001,"FA1",41088.360868055555]
["851|BMEO|V5|FY12","85","1","BMEO","V5","FY12",7253327.9999999991,"FA1",41088.360868055555]
["851|BMED|V5|FY12","85","1","BMED","V5","FY12",-964831.461033531,"FA1",41088.360868055555]
["851|BMEA|V5|FY12","85","1","BMEA","V5","FY12",1591370.8310059328,"FA1",41088.360868055555]
["851|BMTO|V5|FY12","85","1","BMTO","V5","FY12",8250824.0800000001,"FA1",41088.360868055555]
["851|BMTD|V5|FY12","85","1","BMTD","V5","FY12",-957778.99950000003,"FA1",41088.360868055555]
["852|BDEO|V5|FY12","85","2","BDEO","V5","FY12",214954098.80000001,"FA1",41088.360868055555]
["852|BDED|V5|FY12","85","2","BDED","V5","FY12",-7584807.1008261023,"FA1",41088.360868055555]
["852|BDEX|V5|FY12","85","2","BDEX","V5","FY12",-513000,"FA1",41088.360868055555]
["852|BDEA|V5|FY12","85","2","BDEA","V5","FY12",21974881.332176283,"FA1",41088.360868055555]
["852|BDTO|V5|FY12","85","2","BDTO","V5","FY12",148260812.22,"FA1",41088.360868055555]
["852|BDTD|V5|FY12","85","2","BDTD","V5","FY12",-3555112.8487443752,"FA1",41088.360868055555]
["852|BPEO|V5|FY12","85","2","BPEO","V5","FY12",14599188.358096434,"FA1",41088.360868055555]
["852|BPED|V5|FY12","85","2","BPED","V5","FY12",-548121.21816980082,"FA1",41088.360868055555]
["852|BPEX|V5|FY12","85","2","BPEX","V5","FY12",-327000,"FA1",41088.360868055555]
["852|BPEA|V5|FY12","85","2","BPEA","V5","FY12",9538899.2504000012,"FA1",41088.360868055555]
["852|BPTO|V5|FY12","85","2","BPTO","V5","FY12",15498023.239999998,"FA1",41088.360868055555]
["852|BPTD|V5|FY12","85","2","BPTD","V5","FY12",-666400.55417333334,"FA1",41088.360868055555]
["852|BSEO|V5|FY12","85","2","BSEO","V5","FY12",703355,"FA1",41088.360868055555]
["852|BSED|V5|FY12","85","2","BSED","V5","FY12",-130162.535025,"FA1",41088.360868055555]
["852|BSEA|V5|FY12","85","2","BSEA","V5","FY12",899510.70050000027,"FA1",41088.360868055555]
["852|BSTO|V5|FY12","85","2","BSTO","V5","FY12",846974.66,"FA1",41088.360868055555]
["852|BSTD|V5|FY12","85","2","BSTD","V5","FY12",-149590.75502500002,"FA1",41088.360868055555]
["852|BTEO|V5|FY12","85","2","BTEO","V5","FY12",37545081.000000007,"FA1",41088.360868055555]
["852|BTED|V5|FY12","85","2","BTED","V5","FY12",-1646935.1361666671,"FA1",41088.360868055555]
["852|BTEA|V5|FY12","85","2","BTEA","V5","FY12",6988448.1700000018,"FA1",41088.360868055555]
["852|BTTO|V5|FY12","85","2","BTTO","V5","FY12",35460761.529999994,"FA1",41088.360868055555]
["852|BTTD|V5|FY12","85","2","BTTD","V5","FY12",-1226820.9161666669,"FA1",41088.360868055555]
["852|BREO|V5|FY12","85","2","BREO","V5","FY12",1431135.6419035667,"FA1",41088.360868055555]
["852|BRED|V5|FY12","85","2","BRED","V5","FY12",-112338.43600353257,"FA1",41088.360868055555]
["852|BRTO|V5|FY12","85","2","BRTO","V5","FY12",1974737.52,"FA1",41088.360868055555]
["852|BRTD|V5|FY12","85","2","BRTD","V5","FY12",-154568.28,"FA1",41088.360868055555]
["851|BBEO|V5|FY12","85","1","BBEO","V5","FY12",304376.32333805779,"FA1",41088.360868055555]
["851|BBED|V5|FY12","85","1","BBED","V5","FY12",-10797.220168628977,"FA1",41088.360868055555]
["851|BBEA|V5|FY12","85","1","BBEA","V5","FY12",229938.99162706197,"FA1",41088.360868055555]
["851|BBTO|V5|FY12","85","1","BBTO","V5","FY12",406694.47795705084,"FA1",41088.360868055555]
["851|BBTD|V5|FY12","85","1","BBTD","V5","FY12",-13324.631153250382,"FA1",41088.360868055555]
["851|BEEO|V5|FY12","85","1","BEEO","V5","FY12",1358914.1181848662,"FA1",41088.360868055555]
["851|BEED|V5|FY12","85","1","BEED","V5","FY12",-342521.89526952198,"FA1",41088.360868055555]
["851|BEEA|V5|FY12","85","1","BEEA","V5","FY12",318563.4229230652,"FA1",41088.360868055555]
["851|BETO|V5|FY12","85","1","BETO","V5","FY12",1509518.8368287107,"FA1",41088.360868055555]
["851|BETD|V5|FY12","85","1","BETD","V5","FY12",-308168.34458238579,"FA1",41088.360868055555]
["851|BLEO|V5|FY12","85","1","BLEO","V5","FY12",1679765,"FA1",41088.360868055555]
["851|BLEA|V5|FY12","85","1","BLEA","V5","FY12",61315.170000000006,"FA1",41088.360868055555]
["851|BCEO|V5|FY12","85","1","BCEO","V5","FY12",126714.12334428895,"FA1",41088.360868055555]
["851|BCED|V5|FY12","85","1","BCED","V5","FY12",-65952.298414983976,"FA1",41088.360868055555]
["851|BCEA|V5|FY12","85","1","BCEA","V5","FY12",292857.43625722884,"FA1",41088.360868055555]
["851|BCTO|V5|FY12","85","1","BCTO","V5","FY12",21853.899651970227,"FA1",41088.360868055555]
["851|BCTD|V5|FY12","85","1","BCTD","V5","FY12",-70663.472361508364,"FA1",41088.360868055555]
["851|BIED|V5|FY12","85","1","BIED","V5","FY12",-3253.9715139692094,"FA1",41088.360868055555]
["851|BIEA|V5|FY12","85","1","BIEA","V5","FY12",32539.715139692093,"FA1",41088.360868055555]
["851|BITD|V5|FY12","85","1","BITD","V5","FY12",-5423.2858566153482,"FA1",41088.360868055555]
["852|BBEO|V5|FY12","85","2","BBEO","V5","FY12",489859.54205633956,"FA1",41088.360868055555]
["852|BBED|V5|FY12","85","2","BBED","V5","FY12",-17376.914436973679,"FA1",41088.360868055555]
["852|BBEA|V5|FY12","85","2","BBEA","V5","FY12",370061.00837293797,"FA1",41088.360868055555]
["852|BBTO|V5|FY12","85","2","BBTO","V5","FY12",654529.13204294909,"FA1",41088.360868055555]
["852|BBTD|V5|FY12","85","2","BBTD","V5","FY12",-21444.498846749619,"FA1",41088.360868055555]
["852|BEEO|V5|FY12","85","2","BEEO","V5","FY12",2187019.8060333161,"FA1",41088.360868055555]
["852|BEED|V5|FY12","85","2","BEED","V5","FY12",-551250.56023047818,"FA1",41088.360868055555]
["852|BEEA|V5|FY12","85","2","BEEA","V5","FY12",512692.08707693475,"FA1",41088.360868055555]
["852|BETO|V5|FY12","85","2","BETO","V5","FY12",2429401.2031712881,"FA1",41088.360868055555]
["852|BETD|V5|FY12","85","2","BETD","V5","FY12",-495962.37479261425,"FA1",41088.360868055555]
["851|Hx1W|V5|FY12","85","1","Hx1W","V5","FY12",-11419236.390000004,"CM4",41088.346018518518]
["852|Hx2W|V5|FY12","85","2","Hx2W","V5","FY12",83431889.429999992,"CM4",41088.346018518518]
["855|Hx5W|V5|FY12","85","5","Hx5W","V5","FY12",-614255.51,"CM4",41088.346018518518]
["851|KDEO|V5|FY12","85","1","KDEO","V5","FY12",170179376.55239561,"AM1",41088.360601851855]
["851|KDEI|V5|FY12","85","1","KDEI","V5","FY12",2322849.8375951359,"AM1",41088.360601851855]
["851|KDED|V5|FY12","85","1","KDED","V5","FY12",-5779983.3683912177,"AM1",41088.360601851855]
["851|KDEA|V5|FY12","85","1","KDEA","V5","FY12",11588191.985380869,"AM1",41088.360601851855]
["851|KDTO|V5|FY12","85","1","KDTO","V5","FY12",131735618.80091263,"AM1",41088.360601851855]
["851|KDTD|V5|FY12","85","1","KDTD","V5","FY12",-3556203.7150715236,"AM1",41088.360601851855]
["851|KPEO|V5|FY12","85","1","KPEO","V5","FY12",6938330.8840694325,"AM1",41088.360601851855]
["851|KPEI|V5|FY12","85","1","KPEI","V5","FY12",94750.799669716507,"AM1",41088.360601851855]
["851|KPED|V5|FY12","85","1","KPED","V5","FY12",-308182.54551236046,"AM1",41088.360601851855]
["851|KPEA|V5|FY12","85","1","KPEA","V5","FY12",479520,"AM1",41088.360601851855]
["851|KPTO|V5|FY12","85","1","KPTO","V5","FY12",6168443.3565924484,"AM1",41088.360601851855]
["851|KPTD|V5|FY12","85","1","KPTD","V5","FY12",-203979.30411578823,"AM1",41088.360601851855]
["851|KREO|V5|FY12","85","1","KREO","V5","FY12",22991467.354479715,"AM1",41088.360601851855]
["851|KREI|V5|FY12","85","1","KREI","V5","FY12",310722.17357913224,"AM1",41088.360601851855]
["851|KRED|V5|FY12","85","1","KRED","V5","FY12",-408303.47790175694,"AM1",41088.360601851855]
["851|KREA|V5|FY12","85","1","KREA","V5","FY12",1096182.5000000002,"AM1",41088.360601851855]
["851|KRTO|V5|FY12","85","1","KRTO","V5","FY12",17891640.714844629,"AM1",41088.360601851855]
["851|KRTD|V5|FY12","85","1","KRTD","V5","FY12",-369558.99731936067,"AM1",41088.360601851855]
["851|KSEO|V5|FY12","85","1","KSEO","V5","FY12",1535208.2928572977,"AM1",41088.360601851855]
["851|KSEI|V5|FY12","85","1","KSEI","V5","FY12",22420.969465716327,"AM1",41088.360601851855]
["851|KSED|V5|FY12","85","1","KSED","V5","FY12",-201080.9075964723,"AM1",41088.360601851855]
["851|KSEA|V5|FY12","85","1","KSEA","V5","FY12",326700.00000000006,"AM1",41088.360601851855]
["851|KSTO|V5|FY12","85","1","KSTO","V5","FY12",1515716.799448085,"AM1",41088.360601851855]
["851|KSTD|V5|FY12","85","1","KSTD","V5","FY12",-197784.69436917236,"AM1",41088.360601851855]
["851|KMEO|V5|FY12","85","1","KMEO","V5","FY12",5201051.4823850244,"AM1",41088.360601851855]
["851|KMEI|V5|FY12","85","1","KMEI","V5","FY12",76037.990264121472,"AM1",41088.360601851855]
["851|KMED|V5|FY12","85","1","KMED","V5","FY12",-808236.85522989952,"AM1",41088.360601851855]
["851|KMEA|V5|FY12","85","1","KMEA","V5","FY12",1118804.6510059328,"AM1",41088.360601851855]
["851|KMTO|V5|FY12","85","1","KMTO","V5","FY12",3685544.9421205479,"AM1",41088.360601851855]
["851|KMTD|V5|FY12","85","1","KMTD","V5","FY12",-666815.53650848242,"AM1",41088.360601851855]
["852|KDEO|V5|FY12","85","2","KDEO","V5","FY12",239938071.01700282,"AM1",41088.360601851855]
["852|KDEI|V5|FY12","85","2","KDEI","V5","FY12",3235999.3702547411,"AM1",41088.360601851855]
["852|KDED|V5|FY12","85","2","KDED","V5","FY12",-8290589.7524981648,"AM1",41088.360601851855]
["852|KDEA|V5|FY12","85","2","KDEA","V5","FY12",10426792.853076283,"AM1",41088.360601851855]
["852|KDTO|V5|FY12","85","2","KDTO","V5","FY12",144623525.00944117,"AM1",41088.360601851855]
["852|KDTD|V5|FY12","85","2","KDTD","V5","FY12",-3359286.2594017861,"AM1",41088.360601851855]
["852|KPEO|V5|FY12","85","2","KPEO","V5","FY12",17491466.283395797,"AM1",41088.360601851855]
["852|KPEI|V5|FY12","85","2","KPEI","V5","FY12",264077.72190882452,"AM1",41088.360601851855]
["852|KPED|V5|FY12","85","2","KPED","V5","FY12",-644993.37542956043,"AM1",41088.360601851855]
["852|KPEA|V5|FY12","85","2","KPEA","V5","FY12",5028843.4800000014,"AM1",41088.360601851855]
["852|KPTO|V5|FY12","85","2","KPTO","V5","FY12",13380282.61259578,"AM1",41088.360601851855]
["852|KPTD|V5|FY12","85","2","KPTD","V5","FY12",-613579.06096145383,"AM1",41088.360601851855]
["852|KSEO|V5|FY12","85","2","KSEO","V5","FY12",2018663.9426086538,"AM1",41088.360601851855]
["852|KSEI|V5|FY12","85","2","KSEI","V5","FY12",28302.964042434229,"AM1",41088.360601851855]
["852|KSED|V5|FY12","85","2","KSED","V5","FY12",-278412.51670844725,"AM1",41088.360601851855]
["852|KSEA|V5|FY12","85","2","KSEA","V5","FY12",251000,"AM1",41088.360601851855]
["852|KSTO|V5|FY12","85","2","KSTO","V5","FY12",1988052.6734942747,"AM1",41088.360601851855]
["852|KSTD|V5|FY12","85","2","KSTD","V5","FY12",-245251.40742908738,"AM1",41088.360601851855]
["852|KTEO|V5|FY12","85","2","KTEO","V5","FY12",60719710.566338681,"AM1",41088.360601851855]
["852|KTEI|V5|FY12","85","2","KTEI","V5","FY12",816858.76227567066,"AM1",41088.360601851855]
["851|HD1G|V5|FY12","85","1","HD1G","V5","FY12",3016694.7106079999,"CM5",41088.346030092594]
["851|HD1M|V5|FY12","85","1","HD1M","V5","FY12",515939.41814599995,"CM5",41088.346030092594]
["851|HD1Q|V5|FY12","85","1","HD1Q","V5","FY12",2235000.85,"CM5",41088.346030092594]
["851|HD1R|V5|FY12","85","1","HD1R","V5","FY12",10947052.975245999,"CM5",41088.346030092594]
["851|HL1G|V5|FY12","85","1","HL1G","V5","FY12",61315.17,"CM5",41088.346030092594]
["851|HM1Q|V5|FY12","85","1","HM1Q","V5","FY12",442000,"CM5",41088.346030092594]
["851|HM1R|V5|FY12","85","1","HM1R","V5","FY12",851843.18,"CM5",41088.346030092594]
["851|HP1G|V5|FY12","85","1","HP1G","V5","FY12",155759.016592,"CM5",41088.346030092594]
["851|HP1M|V5|FY12","85","1","HP1M","V5","FY12",63767.793253999997,"CM5",41088.346030092594]
["851|HP1R|V5|FY12","85","1","HP1R","V5","FY12",634492.84565400006,"CM5",41088.346030092594]
["851|HR1G|V5|FY12","85","1","HR1G","V5","FY12",307000,"CM5",41088.346030092594]
["851|HR1R|V5|FY12","85","1","HR1R","V5","FY12",1480394.655,"CM5",41088.346030092594]
["851|HS1M|V5|FY12","85","1","HS1M","V5","FY12",292226.77999999997,"CM5",41088.346030092594]
["851|HS1R|V5|FY12","85","1","HS1R","V5","FY12",932998.99550000008,"CM5",41088.346030092594]
["852|HD2G|V5|FY12","85","2","HD2G","V5","FY12",6362826.185920001,"CM5",41088.346030092594]
["852|HD2M|V5|FY12","85","2","HD2M","V5","FY12",1728748.00608,"CM5",41088.346030092594]
["852|HD2Q|V5|FY12","85","2","HD2Q","V5","FY12",162957.60999999999,"CM5",41088.346030092594]
["852|HD2R|V5|FY12","85","2","HD2R","V5","FY12",6423423.1970999995,"CM5",41088.346030092594]
["852|HL2G|V5|FY12","85","2","HL2G","V5","FY12",206047.45,"CM5",41088.346030092594]
["852|HP2G|V5|FY12","85","2","HP2G","V5","FY12",357272.21808000002,"CM5",41088.346030092594]
["852|HP2M|V5|FY12","85","2","HP2M","V5","FY12",629601.59992000007,"CM5",41088.346030092594]
["852|HP2R|V5|FY12","85","2","HP2R","V5","FY12",8552025.4324000012,"CM5",41088.346030092594]
["852|HS2M|V5|FY12","85","2","HS2M","V5","FY12",251000,"CM5",41088.346030092594]
["852|HS2R|V5|FY12","85","2","HS2R","V5","FY12",648510.70050000015,"CM5",41088.346030092594]
["852|HT2Q|V5|FY12","85","2","HT2Q","V5","FY12",536853.78,"CM5",41088.346030092594]
["852|HT2R|V5|FY12","85","2","HT2R","V5","FY12",6451594.3900000006,"CM5",41088.346030092594]
["855|HB5R|V5|FY12","85","5","HB5R","V5","FY12",600000,"CM5",41088.346030092594]
["855|HE5R|V5|FY12","85","5","HE5R","V5","FY12",831255.51,"CM5",41088.346030092594]
["851|HD1D|V5|FY12","85","1","HD1D","V5","FY12",4098469.8362608687,"CM5",41088.346030092594]
["851|HM1D|V5|FY12","85","1","HM1D","V5","FY12",297527.65100593265,"CM5",41088.346041666664]
["852|HD2D|V5|FY12","85","2","HD2D","V5","FY12",7296926.3330762815,"CM5",41088.346041666664]
["852|KTED|V5|FY12","85","2","KTED","V5","FY12",-2214230.1970823943,"AM1",41088.360601851855]
["852|KTEA|V5|FY12","85","2","KTEA","V5","FY12",2327058,"AM1",41088.360601851855]
["852|KTTO|V5|FY12","85","2","KTTO","V5","FY12",42820460.872471496,"AM1",41088.360601851855]
["852|KTTD|V5|FY12","85","2","KTTD","V5","FY12",-2108869.6751176976,"AM1",41088.360601851855]
["852|KREO|V5|FY12","85","2","KREO","V5","FY12",1301750.4782501236,"AM1",41088.360601851855]
["852|KREI|V5|FY12","85","2","KREI","V5","FY12",17183.106312901629,"AM1",41088.360601851855]
["852|KRED|V5|FY12","85","2","KRED","V5","FY12",-115006.19907820693,"AM1",41088.360601851855]
["852|KRTO|V5|FY12","85","2","KRTO","V5","FY12",1917863.2570988694,"AM1",41088.360601851855]
["852|KRTD|V5|FY12","85","2","KRTD","V5","FY12",-88315.360797021262,"AM1",41088.360601851855]
["851|KBEO|V5|FY12","85","1","KBEO","V5","FY12",739802.4521903944,"AM1",41088.360601851855]
["851|KBED|V5|FY12","85","1","KBED","V5","FY12",-15982.477203076041,"AM1",41088.360601851855]
["851|KBEA|V5|FY12","85","1","KBEA","V5","FY12",229938.99162706197,"AM1",41088.360601851855]
["851|KBEI|V5|FY12","85","1","KBEI","V5","FY12",11282.989713651816,"AM1",41088.360601851855]
["851|KBTO|V5|FY12","85","1","KBTO","V5","FY12",682683.8579029626,"AM1",41088.360601851855]
["851|KBTD|V5|FY12","85","1","KBTD","V5","FY12",-20606.285652558079,"AM1",41088.360601851855]
["851|KEEO|V5|FY12","85","1","KEEO","V5","FY12",1552018.6754192426,"AM1",41088.360601851855]
["851|KEED|V5|FY12","85","1","KEED","V5","FY12",-202075.57471525311,"AM1",41088.360601851855]
["851|KEEA|V5|FY12","85","1","KEEA","V5","FY12",83161.268638454072,"AM1",41088.360601851855]
["851|KEEI|V5|FY12","85","1","KEEI","V5","FY12",21035.510888547797,"AM1",41088.360601851855]
["851|KETO|V5|FY12","85","1","KETO","V5","FY12",1506200.544737261,"AM1",41088.360601851855]
["851|KETD|V5|FY12","85","1","KETD","V5","FY12",-291540.77204124536,"AM1",41088.360601851855]
["851|KLEO|V5|FY12","85","1","KLEO","V5","FY12",1842607.8768405244,"AM1",41088.360601851855]
["851|KLEA|V5|FY12","85","1","KLEA","V5","FY12",26244,"AM1",41088.360601851855]
["851|KLEI|V5|FY12","85","1","KLEI","V5","FY12",24495.634374294921,"AM1",41088.360601851855]
["851|KCEO|V5|FY12","85","1","KCEO","V5","FY12",216876.09517017237,"AM1",41088.360601851855]
["851|KCED|V5|FY12","85","1","KCED","V5","FY12",-107048.93450733623,"AM1",41088.360601851855]
["851|KCEA|V5|FY12","85","1","KCEA","V5","FY12",162238.35263572776,"AM1",41088.360601851855]
["851|KCEI|V5|FY12","85","1","KCEI","V5","FY12",3933.5375836420781,"AM1",41088.360601851855]
["851|KCTO|V5|FY12","85","1","KCTO","V5","FY12",108849.23635125089,"AM1",41088.360601851855]
["851|KCTD|V5|FY12","85","1","KCTD","V5","FY12",-70579.419979788334,"AM1",41088.360601851855]
["851|KIEO|V5|FY12","85","1","KIEO","V5","FY12",13270.898895944507,"AM1",41088.360601851855]
["851|KIED|V5|FY12","85","1","KIED","V5","FY12",-4820.3418571115562,"AM1",41088.360601851855]
["851|KIEA|V5|FY12","85","1","KIEA","V5","FY12",18026.483626191977,"AM1",41088.360601851855]
["851|KIEI|V5|FY12","85","1","KIEI","V5","FY12",294.15065735933456,"AM1",41088.360601851855]
["851|KITO|V5|FY12","85","1","KITO","V5","FY12",12094.359594583429,"AM1",41088.360601851855]
["851|KITD|V5|FY12","85","1","KITD","V5","FY12",-7842.157775532035,"AM1",41088.360601851855]
["851|KQEO|V5|FY12","85","1","KQEO","V5","FY12",2101430.4449790022,"AM1",41088.360601851855]
["851|KQED|V5|FY12","85","1","KQED","V5","FY12",-532292.33171318122,"AM1",41088.360601851855]
["851|KQEI|V5|FY12","85","1","KQEI","V5","FY12",27738.881873722821,"AM1",41088.360601851855]
["851|KQTO|V5|FY12","85","1","KQTO","V5","FY12",2028407.765423747,"AM1",41088.360601851855]
["851|KQTD|V5|FY12","85","1","KQTD","V5","FY12",-507101.94135593675,"AM1",41088.360601851855]
["852|KBEO|V5|FY12","85","2","KBEO","V5","FY12",1190629.0425870025,"AM1",41088.360601851855]
["852|KBED|V5|FY12","85","2","KBED","V5","FY12",-25722.003859443405,"AM1",41088.360601851855]
["852|KBEA|V5|FY12","85","2","KBEA","V5","FY12",370061.00837293797,"AM1",41088.360601851855]
["852|KBEI|V5|FY12","85","2","KBEI","V5","FY12",18158.706017409822,"AM1",41088.360601851855]
["852|KBTO|V5|FY12","85","2","KBTO","V5","FY12",1098703.0736624522,"AM1",41088.360601851855]
["852|KBTD|V5|FY12","85","2","KBTD","V5","FY12",-33163.504777712427,"AM1",41088.360601851855]
["852|KEEO|V5|FY12","85","2","KEEO","V5","FY12",2497799.9249940217,"AM1",41088.360601851855]
["852|KEED|V5|FY12","85","2","KEED","V5","FY12",-325217.96506768058,"AM1",41088.360601851855]
["852|KEEA|V5|FY12","85","2","KEEA","V5","FY12",133838.73136154588,"AM1",41088.360601851855]
["852|KEEI|V5|FY12","85","2","KEEI","V5","FY12",33854.294636907289,"AM1",41088.360601851855]
["852|KETO|V5|FY12","85","2","KETO","V5","FY12",2424060.7843551985,"AM1",41088.360601851855]
["852|KETD|V5|FY12","85","2","KETD","V5","FY12",-469202.16236483905,"AM1",41088.360601851855]
["852|KLEO|V5|FY12","85","2","KLEO","V5","FY12",3073858.6286201645,"AM1",41088.360601851855]
["852|KLEA|V5|FY12","85","2","KLEA","V5","FY12",125752.5,"AM1",41088.360601851855]
["852|KLEI|V5|FY12","85","2","KLEI","V5","FY12",41404.900397786165,"AM1",41088.360601851855]
["852|KCEO|V5|FY12","85","2","KCEO","V5","FY12",148627.20379000501,"AM1",41088.360601851855]
["852|KCED|V5|FY12","85","2","KCED","V5","FY12",-73361.629791612766,"AM1",41088.360601851855]
["852|KCEA|V5|FY12","85","2","KCEA","V5","FY12",111183.45099686831,"AM1",41088.360601851855]
["852|KCEI|V5|FY12","85","2","KCEI","V5","FY12",2695.6898666073967,"AM1",41088.360601851855]
["852|KCTO|V5|FY12","85","2","KCTO","V5","FY12",74595.393378277644,"AM1",41088.360601851855]
["852|KCTD|V5|FY12","85","2","KCTD","V5","FY12",-48368.732517455785,"AM1",41088.360601851855]
["852|KIEO|V5|FY12","85","2","KIEO","V5","FY12",9094.6703606796091,"AM1",41088.360601851855]
["852|KIED|V5|FY12","85","2","KIED","V5","FY12",-3303.4250776797639,"AM1",41088.360601851855]
["852|KIEA|V5|FY12","85","2","KIEA","V5","FY12",12353.716777429814,"AM1",41088.360601851855]
["852|KIEI|V5|FY12","85","2","KIEI","V5","FY12",201.58417949200762,"AM1",41088.360601851855]
["852|KITO|V5|FY12","85","2","KITO","V5","FY12",8288.3770420308483,"AM1",41088.360601851855]
["852|KITD|V5|FY12","85","2","KITD","V5","FY12",-5374.3036130506425,"AM1",41088.360601851855]
["852|KQEO|V5|FY12","85","2","KQEO","V5","FY12",1440129.8158349111,"AM1",41088.360601851855]
["852|KQED|V5|FY12","85","2","KQED","V5","FY12",-364784.88235098304,"AM1",41088.360601851855]
["852|KQEI|V5|FY12","85","2","KQEI","V5","FY12",19009.713569020827,"AM1",41088.360601851855]
["852|KQTO|V5|FY12","85","2","KQTO","V5","FY12",1390086.6948213428,"AM1",41088.360601851855]
["852|KQTD|V5|FY12","85","2","KQTD","V5","FY12",-347521.67370533571,"AM1",41088.360601851855]
["851|VRxx|V5|FY12","85","1","VRxx","V5","FY12",9744,"manual",41045.710034722222]
["851|VNxx|V5|FY12","85","1","VNxx","V5","FY12",4662,"manual",41045.710034722222]
["851|Vlos|V5|FY12","85","1","Vlos","V5","FY12",919,"manual",41045.710034722222]
["851|Vblk|V5|FY12","85","1","Vblk","V5","FY12",15325,"manual",41045.710034722222]
["852|BLEO|V5|FY12","85","2","BLEO","V5","FY12",2935800,"FA1",41088.360868055555]
["852|BLEA|V5|FY12","85","2","BLEA","V5","FY12",206047.45,"FA1",41088.360868055555]
["852|BCEO|V5|FY12","85","2","BCEO","V5","FY12",86838.366481035991,"FA1",41088.360868055555]
["852|BCED|V5|FY12","85","2","BCED","V5","FY12",-45197.723101993543,"FA1",41088.360868055555]
["852|BCEA|V5|FY12","85","2","BCEA","V5","FY12",200697.9230508015,"FA1",41088.360868055555]
["852|BCTO|V5|FY12","85","2","BCTO","V5","FY12",14976.680554078965,"FA1",41088.360868055555]
["852|BCTD|V5|FY12","85","2","BCTD","V5","FY12",-48426.334395879217,"FA1",41088.360868055555]
["852|BIED|V5|FY12","85","2","BIED","V5","FY12",-2229.9769227866836,"FA1",41088.360868055555]
["852|BIEA|V5|FY12","85","2","BIEA","V5","FY12",22299.769227866836,"FA1",41088.360868055555]
["852|BITD|V5|FY12","85","2","BITD","V5","FY12",-3716.6282046444726,"FA1",41088.360868055555]
["851|BDTX|V5|FY12","85","1","BDTX","V5","FY12",-739000,"FA1",41088.360868055555]
["851|BPTX|V5|FY12","85","1","BPTX","V5","FY12",-84000,"FA1",41088.360868055555]
["852|BDTX|V5|FY12","85","2","BDTX","V5","FY12",-513000,"FA1",41088.360868055555]
["852|BPTX|V5|FY12","85","2","BPTX","V5","FY12",-327000,"FA1",41088.360868055555]
["861|EDEP|V5|FY12","86","1","EDEP","V5","FY12",757156.55660000001,"MRS",41087.717881944445]
["861|EFDD|V5|FY12","86","1","EFDD","V5","FY12",38871,"MRS",41087.717881944445]
["861|EISH|V5|FY12","86","1","EISH","V5","FY12",99935.2,"MRS",41087.717881944445]
["861|EOBV|V5|FY12","86","1","EOBV","V5","FY12",3531769,"MRS",41087.717881944445]
["861|EOLE|V5|FY12","86","1","EOLE","V5","FY12",622454.23929999978,"MRS",41087.717881944445]
["861|EOSA|V5|FY12","86","1","EOSA","V5","FY12",907517.50639999995,"MRS",41087.717881944445]
["861|EOSC|V5|FY12","86","1","EOSC","V5","FY12",2000,"MRS",41087.717881944445]
["861|EOSO|V5|FY12","86","1","EOSO","V5","FY12",606552.42999999993,"MRS",41087.717881944445]
["861|EOSU|V5|FY12","86","1","EOSU","V5","FY12",1500,"MRS",41087.717881944445]
["861|EZSE|V5|FY12","86","1","EZSE","V5","FY12",53650,"MRS",41087.717881944445]
["861|FXXX|V5|FY12","86","1","FXXX","V5","FY12",10.8652,"MRS",41087.717881944445]
["861|RCCA|V5|FY12","86","1","RCCA","V5","FY12",-905097.96649999998,"MRS",41087.717881944445]
["861|RCDC|V5|FY12","86","1","RCDC","V5","FY12",-880000,"MRS",41087.717881944445]
["861|ROOI|V5|FY12","86","1","ROOI","V5","FY12",-44744,"MRS",41087.717881944445]
["861|RUNF|V5|FY12","86","1","RUNF","V5","FY12",-320076.13540000003,"MRS",41087.717881944445]
["861|RUNV|V5|FY12","86","1","RUNV","V5","FY12",-3184679.6129000001,"MRS",41087.717881944445]
["861|RURF|V5|FY12","86","1","RURF","V5","FY12",-2623608.34,"MRS",41087.717881944445]
["861|RURV|V5|FY12","86","1","RURV","V5","FY12",-2608758.4452,"MRS",41087.717881944445]
["862|EDEP|V5|FY12","86","2","EDEP","V5","FY12",488619.90700000001,"MRS",41087.717881944445]
["862|EFDD|V5|FY12","86","2","EFDD","V5","FY12",11930,"MRS",41087.717881944445]
["862|EISH|V5|FY12","86","2","EISH","V5","FY12",899416.8,"MRS",41087.717881944445]
["862|EOLE|V5|FY12","86","2","EOLE","V5","FY12",725050.23399999994,"MRS",41087.717881944445]
["862|EOSA|V5|FY12","86","2","EOSA","V5","FY12",970140.65119999996,"MRS",41087.717881944445]
["862|EOSC|V5|FY12","86","2","EOSC","V5","FY12",110600,"MRS",41087.717881944445]
["862|EOSE|V5|FY12","86","2","EOSE","V5","FY12",151187,"MRS",41087.717881944445]
["862|EOSO|V5|FY12","86","2","EOSO","V5","FY12",563311.77,"MRS",41087.717881944445]
["862|EOSP|V5|FY12","86","2","EOSP","V5","FY12",56195,"MRS",41087.717881944445]
["862|EOSS|V5|FY12","86","2","EOSS","V5","FY12",21812,"MRS",41087.717881944445]
["862|EOSU|V5|FY12","86","2","EOSU","V5","FY12",80000,"MRS",41087.717881944445]
["862|EZSE|V5|FY12","86","2","EZSE","V5","FY12",187950,"MRS",41087.717881944445]
["862|FXXX|V5|FY12","86","2","FXXX","V5","FY12",11.761900000000001,"MRS",41087.717881944445]
["862|RCCA|V5|FY12","86","2","RCCA","V5","FY12",-740534.69979999994,"MRS",41087.717881944445]
["862|RCDC|V5|FY12","86","2","RCDC","V5","FY12",-720000,"MRS",41087.717881944445]
["862|ROOI|V5|FY12","86","2","ROOI","V5","FY12",-44743,"MRS",41087.717881944445]
["862|RUNF|V5|FY12","86","2","RUNF","V5","FY12",-455032.27039999998,"MRS",41087.717881944445]
["862|RURF|V5|FY12","86","2","RURF","V5","FY12",-1886877.8565,"MRS",41087.717881944445]
["863|ANCW|V5|FY12","86","3","ANCW","V5","FY12",5351000,"MRS",41087.717881944445]
["863|EOLE|V5|FY12","86","3","EOLE","V5","FY12",465318.78100000002,"MRS",41087.717881944445]
["863|EOSA|V5|FY12","86","3","EOSA","V5","FY12",561867.06950000022,"MRS",41087.717881944445]
["863|EZLW|V5|FY12","86","3","EZLW","V5","FY12",-1027185.9314,"MRS",41087.717881944445]
["863|EZSE|V5|FY12","86","3","EZSE","V5","FY12",2138813.7494999999,"MRS",41087.717881944445]
["863|EZSW|V5|FY12","86","3","EZSW","V5","FY12",-2138813.7494999999,"MRS",41087.717881944445]
["863|FXXX|V5|FY12","86","3","FXXX","V5","FY12",7.3125,"MRS",41087.717881944445]
["864|EOLE|V5|FY12","86","4","EOLE","V5","FY12",1020.2891,"MRS",41087.717881944445]
["864|EOSA|V5|FY12","86","4","EOSA","V5","FY12",1300.3562999999999,"MRS",41087.717881944445]
["864|FXXX|V5|FY12","86","4","FXXX","V5","FY12",1.0800000000000001E-2,"MRS",41087.717881944445]
["865|EDEP|V5|FY12","86","5","EDEP","V5","FY12",100000,"MRS",41087.717881944445]
["865|EOLC|V5|FY12","86","5","EOLC","V5","FY12",15379.287,"MRS",41087.717881944445]
["865|EOLE|V5|FY12","86","5","EOLE","V5","FY12",1089748.6145999997,"MRS",41087.717881944445]
["865|EOSA|V5|FY12","86","5","EOSA","V5","FY12",-1636991.9016000004,"MRS",41087.717881944445]
["865|EOSO|V5|FY12","86","5","EOSO","V5","FY12",433964,"MRS",41087.717881944445]
["865|EOSU|V5|FY12","86","5","EOSU","V5","FY12",7200,"MRS",41087.717881944445]
["865|FXXX|V5|FY12","86","5","FXXX","V5","FY12",4.4080000000000004,"MRS",41087.717881944445]
["861|EOLA|V5|FY12","86","1","EOLA","V5","FY12",-227.35861952218312,"RJ",41088.343124999999]
["861|EOSA|V5|FY12","86","1","EOSA","V5","FY12",-1136.7930976109155,"RJ",41088.343124999999]
["861|EOSN|V5|FY12","86","1","EOSN","V5","FY12",1364.1517171330986,"RJ",41088.343124999999]
["862|EOLA|V5|FY12","86","2","EOLA","V5","FY12",-292.32252604252847,"RJ",41088.343124999999]
["862|EOSA|V5|FY12","86","2","EOSA","V5","FY12",-1461.6126302126422,"RJ",41088.343124999999]
["862|EOSN|V5|FY12","86","2","EOSN","V5","FY12",1753.9351562551706,"RJ",41088.343124999999]
["865|EOSA|V5|FY12","86","5","EOSA","V5","FY12",-9299.9999999994998,"RJ",41088.343124999999]
["861|EOSA|V5|FY12","86","1","EOSA","V5","FY12",4068.7163265439199,"RJ",41088.343124999999]
["862|EOSA|V5|FY12","86","2","EOSA","V5","FY12",5231.2836734555804,"RJ",41088.343124999999]
["861|EOSP|V5|FY12","86","1","EOSP","V5","FY12",5082.7356797828279,"RJ",41088.343124999999]
["862|EOSP|V5|FY12","86","2","EOSP","V5","FY12",6535.0420241078073,"RJ",41088.343124999999]
["861|EOSA|V5|FY12","86","1","EOSA","V5","FY12",-5082.7356797828279,"RJ",41088.343124999999]
["862|EOSA|V5|FY12","86","2","EOSA","V5","FY12",-6535.0420241078073,"RJ",41088.343124999999]
["861|EDEP|V5|FY12","86","1","EDEP","V5","FY12",76619.894613739816,"RJ",41088.343124999999]
["862|EDEP|V5|FY12","86","2","EDEP","V5","FY12",65866.657471631275,"RJ",41088.343124999999]
["865|EDEP|V5|FY12","86","5","EDEP","V5","FY12",-100000,"RJ",41088.343124999999]
["861|EOSA|V5|FY12","86","1","EOSA","V5","FY12",-76619.894613739816,"RJ",41088.343124999999]
["862|EOSA|V5|FY12","86","2","EOSA","V5","FY12",-65866.657471631275,"RJ",41088.343124999999]
["865|EOSA|V5|FY12","86","5","EOSA","V5","FY12",100000,"RJ",41088.343124999999]
["861|EOLA|V5|FY12","86","1","EOLA","V5","FY12",512223.31585580949,"RJ",41088.343124999999]
["862|EOLA|V5|FY12","86","2","EOLA","V5","FY12",699109.63252239034,"RJ",41088.343124999999]
["863|EOLA|V5|FY12","86","3","EOLA","V5","FY12",561867.06949999998,"RJ",41088.343124999999]
["865|EOLA|V5|FY12","86","5","EOLA","V5","FY12",-1105127.8722999999,"RJ",41088.343124999999]
["861|EOSA|V5|FY12","86","1","EOSA","V5","FY12",-512223.31585580949,"RJ",41088.343124999999]
["862|EOSA|V5|FY12","86","2","EOSA","V5","FY12",-699109.63252239034,"RJ",41088.343124999999]
["863|EOSA|V5|FY12","86","3","EOSA","V5","FY12",-561867.06949999998,"RJ",41088.343124999999]
["865|EOSA|V5|FY12","86","5","EOSA","V5","FY12",1105127.8722999999,"RJ",41088.343124999999]
["861|P846|V5|FY12","86","1","P846","V5","FY12",511,"RM2",41089.365416666667]
["861|P847|V5|FY12","86","1","P847","V5","FY12",375,"RM2",41089.365416666667]
["861|P848|V5|FY12","86","1","P848","V5","FY12",10180,"RM2",41089.365416666667]
["861|P849|V5|FY12","86","1","P849","V5","FY12",7289,"RM2",41089.365416666667]
["862|Q850|V5|FY12","86","2","Q850","V5","FY12",4240,"RM2",41089.365416666667]
["862|Q851|V5|FY12","86","2","Q851","V5","FY12",370,"RM2",41089.365416666667]
["862|Cx2W|V5|FY12","86","2","Cx2W","V5","FY12",-61696.624705084134,"CM1",41088.345868055556]
["861|CD1G|V5|FY12","86","1","CD1G","V5","FY12",365813.50000000006,"CM2",41088.345879629633]
["861|CD1M|V5|FY12","86","1","CD1M","V5","FY12",36536.500000000007,"CM2",41088.345879629633]
["861|CD1Q|V5|FY12","86","1","CD1Q","V5","FY12",10799.999999999998,"CM2",41088.345879629633]
["861|CD1R|V5|FY12","86","1","CD1R","V5","FY12",597100,"CM2",41088.345879629633]
["861|CM1R|V5|FY12","86","1","CM1R","V5","FY12",109000,"CM2",41088.345879629633]
["861|CP1R|V5|FY12","86","1","CP1R","V5","FY12",243900,"CM2",41088.345879629633]
["861|CR1G|V5|FY12","86","1","CR1G","V5","FY12",29236.500000000004,"CM2",41088.345879629633]
["861|CR1M|V5|FY12","86","1","CR1M","V5","FY12",3613.4999999999995,"CM2",41088.345879629633]
["862|CD2G|V5|FY12","86","2","CD2G","V5","FY12",215451.30000000002,"CM2",41088.345879629633]
["862|CD2Q|V5|FY12","86","2","CD2Q","V5","FY12",25199.999999999996,"CM2",41088.345879629633]
["862|CD2R|V5|FY12","86","2","CD2R","V5","FY12",286998.40000000002,"CM2",41088.345879629633]
["862|CP2G|V5|FY12","86","2","CP2G","V5","FY12",21651.3,"CM2",41088.345879629633]
["862|CP2M|V5|FY12","86","2","CP2M","V5","FY12",32860,"CM2",41088.345879629633]
["862|CP2R|V5|FY12","86","2","CP2R","V5","FY12",100998.40000000001,"CM2",41088.345879629633]
["862|CT2G|V5|FY12","86","2","CT2G","V5","FY12",298210.39999999997,"CM2",41088.345879629633]
["862|CT2M|V5|FY12","86","2","CT2M","V5","FY12",73140,"CM2",41088.345879629633]
["862|CT2Q|V5|FY12","86","2","CT2Q","V5","FY12",375000,"CM2",41088.345879629633]
["862|CT2R|V5|FY12","86","2","CT2R","V5","FY12",95987.199999999997,"CM2",41088.345879629633]
["865|CE5R|V5|FY12","86","5","CE5R","V5","FY12",333333.33333333331,"CM2",41088.345879629633]
["861|CD1D|V5|FY12","86","1","CD1D","V5","FY12",410220.50633581367,"CM2",41088.345879629633]
["862|CD2D|V5|FY12","86","2","CD2D","V5","FY12",830137.90770113864,"CM2",41088.345879629633]
["861|Hx1W|V5|FY12","86","1","Hx1W","V5","FY12",-869000,"CM4",41088.346018518518]
["862|Hx2W|V5|FY12","86","2","Hx2W","V5","FY12",-305000,"CM4",41088.346018518518]
["861|HD1G|V5|FY12","86","1","HD1G","V5","FY12",536702.4,"CM5",41088.346030092594]
["861|HD1M|V5|FY12","86","1","HD1M","V5","FY12",57657.600000000006,"CM5",41088.346030092594]
["861|HD1Q|V5|FY12","86","1","HD1Q","V5","FY12",10799.999999999998,"CM5",41088.346030092594]
["861|HD1R|V5|FY12","86","1","HD1R","V5","FY12",1031650.0000000001,"CM5",41088.346030092594]
["861|HM1R|V5|FY12","86","1","HM1R","V5","FY12",215000,"CM5",41088.346030092594]
["861|HP1R|V5|FY12","86","1","HP1R","V5","FY12",361350,"CM5",41088.346030092594]
["861|HR1G|V5|FY12","86","1","HR1G","V5","FY12",46137.600000000006,"CM5",41088.346030092594]
["861|HR1M|V5|FY12","86","1","HR1M","V5","FY12",5702.3999999999987,"CM5",41088.346030092594]
["862|HD2G|V5|FY12","86","2","HD2G","V5","FY12",213600,"CM5",41088.346030092594]
["862|HD2Q|V5|FY12","86","2","HD2Q","V5","FY12",25199.999999999996,"CM5",41088.346030092594]
["862|HD2R|V5|FY12","86","2","HD2R","V5","FY12",463400,"CM5",41088.346030092594]
["862|HP2G|V5|FY12","86","2","HP2G","V5","FY12",19800.000000000004,"CM5",41088.346030092594]
["862|HP2M|V5|FY12","86","2","HP2M","V5","FY12",54250,"CM5",41088.346030092594]
["862|HP2R|V5|FY12","86","2","HP2R","V5","FY12",100400,"CM5",41088.346030092594]
["862|HT2G|V5|FY12","86","2","HT2G","V5","FY12",283400.00000000006,"CM5",41088.346030092594]
["862|HT2M|V5|FY12","86","2","HT2M","V5","FY12",120749.99999999999,"CM5",41088.346030092594]
["862|HT2Q|V5|FY12","86","2","HT2Q","V5","FY12",375000,"CM5",41088.346030092594]
["862|HT2R|V5|FY12","86","2","HT2R","V5","FY12",91200,"CM5",41088.346030092594]
["865|HE5R|V5|FY12","86","5","HE5R","V5","FY12",333333.33333333331,"CM5",41088.346030092594]
["861|HD1D|V5|FY12","86","1","HD1D","V5","FY12",410220.50633581367,"CM5",41088.346041666664]
["862|HD2D|V5|FY12","86","2","HD2D","V5","FY12",830137.90770113864,"CM5",41088.346041666664]
["861|KDEO|V5|FY12","86","1","KDEO","V5","FY12",16995715.602370989,"AM1",41088.360601851855]
["861|KDEI|V5|FY12","86","1","KDEI","V5","FY12",233718.55129311344,"AM1",41088.360601851855]
["861|KDED|V5|FY12","86","1","KDED","V5","FY12",-415095.78819599951,"AM1",41088.360601851855]
["861|KDEA|V5|FY12","86","1","KDEA","V5","FY12",1420470.5063358138,"AM1",41088.360601851855]
["861|KDTO|V5|FY12","86","1","KDTO","V5","FY12",22756993.27784542,"AM1",41088.360601851855]
["861|KDTD|V5|FY12","86","1","KDTD","V5","FY12",-398822.26447484747,"AM1",41088.360601851855]
["861|KPEO|V5|FY12","86","1","KPEO","V5","FY12",1342681.3908400021,"AM1",41088.360601851855]
["861|KPEI|V5|FY12","86","1","KPEI","V5","FY12",19333.134359088024,"AM1",41088.360601851855]
["861|KPED|V5|FY12","86","1","KPED","V5","FY12",-67059.057481237876,"AM1",41088.360601851855]
["861|KPEA|V5|FY12","86","1","KPEA","V5","FY12",243900,"AM1",41088.360601851855]
["861|KPTO|V5|FY12","86","1","KPTO","V5","FY12",2976071.2182002217,"AM1",41088.360601851855]
["861|KPTD|V5|FY12","86","1","KPTD","V5","FY12",-108059.12380761516,"AM1",41088.360601851855]
["861|KREO|V5|FY12","86","1","KREO","V5","FY12",9377118.6462912392,"AM1",41088.360601851855]
["861|KREI|V5|FY12","86","1","KREI","V5","FY12",123994.77613104435,"AM1",41088.360601851855]
["861|KRED|V5|FY12","86","1","KRED","V5","FY12",-235441.46872507155,"AM1",41088.360601851855]
["861|KREA|V5|FY12","86","1","KREA","V5","FY12",32850,"AM1",41088.360601851855]
["861|KRTO|V5|FY12","86","1","KRTO","V5","FY12",11248895.91290053,"AM1",41088.360601851855]
["861|KRTD|V5|FY12","86","1","KRTD","V5","FY12",-222637.10817257501,"AM1",41088.360601851855]
["861|KSEO|V5|FY12","86","1","KSEO","V5","FY12",1230.1681022681637,"AM1",41088.360601851855]
["861|KSEI|V5|FY12","86","1","KSEI","V5","FY12",16.23821894993976,"AM1",41088.360601851855]
["861|KSED|V5|FY12","86","1","KSED","V5","FY12",-179.89971225407058,"AM1",41088.360601851855]
["861|KMEO|V5|FY12","86","1","KMEO","V5","FY12",1136818.8028345346,"AM1",41088.360601851855]
["861|KMEI|V5|FY12","86","1","KMEI","V5","FY12",15725.408197415858,"AM1",41088.360601851855]
["861|KMED|V5|FY12","86","1","KMED","V5","FY12",-75182.15971305962,"AM1",41088.360601851855]
["861|KMEA|V5|FY12","86","1","KMEA","V5","FY12",109000,"AM1",41088.360601851855]
["861|KMTO|V5|FY12","86","1","KMTO","V5","FY12",416132.65078971488,"AM1",41088.360601851855]
["861|KMTD|V5|FY12","86","1","KMTD","V5","FY12",-80587.898657143392,"AM1",41088.360601851855]
["862|KDEO|V5|FY12","86","2","KDEO","V5","FY12",6321019.6147338077,"AM1",41088.360601851855]
["862|KDEI|V5|FY12","86","2","KDEI","V5","FY12",92398.857125313763,"AM1",41088.360601851855]
["862|KDED|V5|FY12","86","2","KDED","V5","FY12",-478038.2370619424,"AM1",41088.360601851855]
["862|KDEA|V5|FY12","86","2","KDEA","V5","FY12",1357787.6077011388,"AM1",41088.360601851855]
["862|KDTO|V5|FY12","86","2","KDTO","V5","FY12",10878139.514964066,"AM1",41088.360601851855]
["862|KDTD|V5|FY12","86","2","KDTD","V5","FY12",-240611.04001379121,"AM1",41088.360601851855]
["862|KPEO|V5|FY12","86","2","KPEO","V5","FY12",1223776.1668685051,"AM1",41088.360601851855]
["862|KPEI|V5|FY12","86","2","KPEI","V5","FY12",17180.209422664266,"AM1",41088.360601851855]
["862|KPED|V5|FY12","86","2","KPED","V5","FY12",-59492.946620731913,"AM1",41088.360601851855]
["862|KPEA|V5|FY12","86","2","KPEA","V5","FY12",155509.70000000001,"AM1",41088.360601851855]
["862|KPTO|V5|FY12","86","2","KPTO","V5","FY12",1189349.0148680017,"AM1",41088.360601851855]
["862|KPTD|V5|FY12","86","2","KPTD","V5","FY12",-66296.782255459504,"AM1",41088.360601851855]
["862|KTEO|V5|FY12","86","2","KTEO","V5","FY12",2308521.1998419319,"AM1",41088.360601851855]
["862|KTEI|V5|FY12","86","2","KTEI","V5","FY12",36031.907997913499,"AM1",41088.360601851855]
["862|KTED|V5|FY12","86","2","KTED","V5","FY12",-129916.65261879154,"AM1",41088.360601851855]
["862|KTEA|V5|FY12","86","2","KTEA","V5","FY12",842337.60000000009,"AM1",41088.360601851855]
["862|KTTO|V5|FY12","86","2","KTTO","V5","FY12",3210580.553325728,"AM1",41088.360601851855]
["861|VRxx|V5|FY12","86","1","VRxx","V5","FY12",1141,"manual",41045.710034722222]
["861|VNxx|V5|FY12","86","1","VNxx","V5","FY12",1236,"manual",41045.710034722222]
["861|Vlos|V5|FY12","86","1","Vlos","V5","FY12",-150,"manual",41045.710034722222]
["861|Vblk|V5|FY12","86","1","Vblk","V5","FY12",2227,"manual",41045.710034722222]
["862|KTTD|V5|FY12","86","2","KTTD","V5","FY12",-119783.91190536627,"AM1",41088.360601851855]
["861|KEED|V5|FY12","86","1","KEED","V5","FY12",-12857.528014799671,"AM1",41088.360601851855]
["861|KEEA|V5|FY12","86","1","KEEA","V5","FY12",253800.39508092526,"AM1",41088.360601851855]
["861|KEEI|V5|FY12","86","1","KEEI","V5","FY12",1675.0826075341065,"AM1",41088.360601851855]
["861|KETD|V5|FY12","86","1","KETD","V5","FY12",-15862.524692557829,"AM1",41088.360601851855]
["861|KLEO|V5|FY12","86","1","KLEO","V5","FY12",233177.93768057504,"AM1",41088.360601851855]
["861|KLEI|V5|FY12","86","1","KLEI","V5","FY12",3077.9487773835904,"AM1",41088.360601851855]
["861|KCEO|V5|FY12","86","1","KCEO","V5","FY12",35385.154851957996,"AM1",41088.360601851855]
["861|KCED|V5|FY12","86","1","KCED","V5","FY12",-17465.931970542824,"AM1",41088.360601851855]
["861|KCEA|V5|FY12","86","1","KCEA","V5","FY12",26470.548662531193,"AM1",41088.360601851855]
["861|KCEI|V5|FY12","86","1","KCEI","V5","FY12",641.78966521855136,"AM1",41088.360601851855]
["861|KCTO|V5|FY12","86","1","KCTO","V5","FY12",17759.666323686732,"AM1",41088.360601851855]
["861|KCTD|V5|FY12","86","1","KCTD","V5","FY12",-11515.624639896558,"AM1",41088.360601851855]
["861|KIEO|V5|FY12","86","1","KIEO","V5","FY12",2165.2585181838858,"AM1",41088.360601851855]
["861|KIED|V5|FY12","86","1","KIED","V5","FY12",-786.47922409074249,"AM1",41088.360601851855]
["861|KIEA|V5|FY12","86","1","KIEA","V5","FY12",2941.1720736145776,"AM1",41088.360601851855]
["861|KIEI|V5|FY12","86","1","KIEI","V5","FY12",47.993148125883508,"AM1",41088.360601851855]
["861|KITO|V5|FY12","86","1","KITO","V5","FY12",1973.2962581874137,"AM1",41088.360601851855]
["861|KITD|V5|FY12","86","1","KITD","V5","FY12",-1279.5138488773953,"AM1",41088.360601851855]
["861|KQEO|V5|FY12","86","1","KQEO","V5","FY12",342866.01134096709,"AM1",41088.360601851855]
["861|KQED|V5|FY12","86","1","KQED","V5","FY12",-86847.960672666959,"AM1",41088.360601851855]
["861|KQEI|V5|FY12","86","1","KQEI","V5","FY12",4525.8313497007648,"AM1",41088.360601851855]
["861|KQTO|V5|FY12","86","1","KQTO","V5","FY12",330951.74839861685,"AM1",41088.360601851855]
["861|KQTD|V5|FY12","86","1","KQTD","V5","FY12",-82737.937099654213,"AM1",41088.360601851855]
["862|KEED|V5|FY12","86","2","KEED","V5","FY12",-4029.1386518669919,"AM1",41088.360601851855]
["862|KEEA|V5|FY12","86","2","KEEA","V5","FY12",79532.938252408057,"AM1",41088.360601851855]
["862|KEEI|V5|FY12","86","2","KEEI","V5","FY12",524.91739246589316,"AM1",41088.360601851855]
["862|KETD|V5|FY12","86","2","KETD","V5","FY12",-4970.8086407755036,"AM1",41088.360601851855]
["862|KLEO|V5|FY12","86","2","KLEO","V5","FY12",146452.5316297501,"AM1",41088.360601851855]
["862|KLEI|V5|FY12","86","2","KLEI","V5","FY12",1933.1734175127012,"AM1",41088.360601851855]
["862|KCEO|V5|FY12","86","2","KCEO","V5","FY12",15224.044060306293,"AM1",41088.360601851855]
["862|KCED|V5|FY12","86","2","KCED","V5","FY12",-7514.5105055020813,"AM1",41088.360601851855]
["862|KCEA|V5|FY12","86","2","KCEA","V5","FY12",11388.640259590607,"AM1",41088.360601851855]
["862|KCEI|V5|FY12","86","2","KCEI","V5","FY12",276.12240730934104,"AM1",41088.360601851855]
["862|KCTO|V5|FY12","86","2","KCTO","V5","FY12",7640.8862343351821,"AM1",41088.360601851855]
["862|KCTD|V5|FY12","86","2","KCTD","V5","FY12",-4954.4612036658409,"AM1",41088.360601851855]
["862|KIEO|V5|FY12","86","2","KIEO","V5","FY12",931.57684969014531,"AM1",41088.360601851855]
["862|KIED|V5|FY12","86","2","KIED","V5","FY12",-338.37337748461022,"AM1",41088.360601851855]
["862|KIEA|V5|FY12","86","2","KIEA","V5","FY12",1265.4044732878453,"AM1",41088.360601851855]
["862|KIEI|V5|FY12","86","2","KIEI","V5","FY12",20.648483939609697,"AM1",41088.360601851855]
["862|KITO|V5|FY12","86","2","KITO","V5","FY12",848.98735937057563,"AM1",41088.360601851855]
["862|KITD|V5|FY12","86","2","KITD","V5","FY12",-550.49568929620455,"AM1",41088.360601851855]
["862|KQEO|V5|FY12","86","2","KQEO","V5","FY12",147514.04325555827,"AM1",41088.360601851855]
["862|KQED|V5|FY12","86","2","KQED","V5","FY12",-37365.307156632909,"AM1",41088.360601851855]
["862|KQEI|V5|FY12","86","2","KQEI","V5","FY12",1947.1853709733693,"AM1",41088.360601851855]
["862|KQTO|V5|FY12","86","2","KQTO","V5","FY12",142388.07264050026,"AM1",41088.360601851855]
["862|KQTD|V5|FY12","86","2","KQTD","V5","FY12",-35597.018160125066,"AM1",41088.360601851855]
["861|BDEO|V5|FY12","86","1","BDEO","V5","FY12",16048914,"FA1",41088.360868055555]
["861|BDED|V5|FY12","86","1","BDED","V5","FY12",-390283.27399793221,"FA1",41088.360868055555]
["861|BDEX|V5|FY12","86","1","BDEX","V5","FY12",-75400,"FA1",41088.360868055555]
["861|BDEA|V5|FY12","86","1","BDEA","V5","FY12",2047030.5063358138,"FA1",41088.360868055555]
["861|BDTO|V5|FY12","86","1","BDTO","V5","FY12",23270899.922868263,"FA1",41088.360868055555]
["861|BDTD|V5|FY12","86","1","BDTD","V5","FY12",-399316.39583333331,"FA1",41088.360868055555]
["861|BPEO|V5|FY12","86","1","BPEO","V5","FY12",1956923.0000000002,"FA1",41088.360868055555]
["861|BPED|V5|FY12","86","1","BPED","V5","FY12",-88354.499999999985,"FA1",41088.360868055555]
["861|BPEA|V5|FY12","86","1","BPEA","V5","FY12",361350,"FA1",41088.360868055555]
["861|BPTO|V5|FY12","86","1","BPTO","V5","FY12",2960124.4473714023,"FA1",41088.360868055555]
["861|BPTD|V5|FY12","86","1","BPTD","V5","FY12",-112558.53984454196,"FA1",41088.360868055555]
["861|BREO|V5|FY12","86","1","BREO","V5","FY12",7974836,"FA1",41088.360868055555]
["861|BRED|V5|FY12","86","1","BRED","V5","FY12",-203720.00000000003,"FA1",41088.360868055555]
["861|BREA|V5|FY12","86","1","BREA","V5","FY12",51840,"FA1",41088.360868055555]
["861|BRTO|V5|FY12","86","1","BRTO","V5","FY12",11275081.592016026,"FA1",41088.360868055555]
["861|BRTD|V5|FY12","86","1","BRTD","V5","FY12",-230922.04269977953,"FA1",41088.360868055555]
["861|BSEO|V5|FY12","86","1","BSEO","V5","FY12",1107.9999999999998,"FA1",41088.360868055555]
["861|BSED|V5|FY12","86","1","BSED","V5","FY12",-169,"FA1",41088.360868055555]
["861|BMEO|V5|FY12","86","1","BMEO","V5","FY12",1133901,"FA1",41088.360868055555]
["861|BMED|V5|FY12","86","1","BMED","V5","FY12",-68322.666666666657,"FA1",41088.360868055555]
["861|BMEA|V5|FY12","86","1","BMEA","V5","FY12",215000,"FA1",41088.360868055555]
["861|BMTO|V5|FY12","86","1","BMTO","V5","FY12",1201983.9925673993,"FA1",41088.360868055555]
["861|BMTD|V5|FY12","86","1","BMTD","V5","FY12",-136509.09783730272,"FA1",41088.360868055555]
["862|BDEO|V5|FY12","86","2","BDEO","V5","FY12",6193702.4218988083,"FA1",41088.360868055555]
["862|BDED|V5|FY12","86","2","BDED","V5","FY12",-313725.11192313215,"FA1",41088.360868055555]
["862|BDEA|V5|FY12","86","2","BDEA","V5","FY12",1532337.9077011386,"FA1",41088.360868055555]
["862|BDTO|V5|FY12","86","2","BDTO","V5","FY12",13343535.051228102,"FA1",41088.360868055555]
["862|BDTD|V5|FY12","86","2","BDTD","V5","FY12",-273154.75000000006,"FA1",41088.360868055555]
["862|BPEO|V5|FY12","86","2","BPEO","V5","FY12",1028307.6550925421,"FA1",41088.360868055555]
["862|BPED|V5|FY12","86","2","BPED","V5","FY12",-26584.166666666664,"FA1",41088.360868055555]
["862|BPEX|V5|FY12","86","2","BPEX","V5","FY12",-125000,"FA1",41088.360868055555]
["862|BPEA|V5|FY12","86","2","BPEA","V5","FY12",174450.00000000003,"FA1",41088.360868055555]
["862|BPTO|V5|FY12","86","2","BPTO","V5","FY12",1454782.6731832144,"FA1",41088.360868055555]
["862|BPTD|V5|FY12","86","2","BPTD","V5","FY12",-47276.068849552816,"FA1",41088.360868055555]
["862|BTEO|V5|FY12","86","2","BTEO","V5","FY12",1719124.2985202607,"FA1",41088.360868055555]
["862|BTED|V5|FY12","86","2","BTED","V5","FY12",-106548.83333333333,"FA1",41088.360868055555]
["862|BTEA|V5|FY12","86","2","BTEA","V5","FY12",870350.00000000012,"FA1",41088.360868055555]
["862|BTTO|V5|FY12","86","2","BTTO","V5","FY12",3070069.6253428636,"FA1",41088.360868055555]
["862|BTTD|V5|FY12","86","2","BTTD","V5","FY12",-114757.65175381514,"FA1",41088.360868055555]
["861|BEED|V5|FY12","86","1","BEED","V5","FY12",-12690.019754046261,"FA1",41088.360868055555]
["861|BEEA|V5|FY12","86","1","BEEA","V5","FY12",253800.39508092526,"FA1",41088.360868055555]
["861|BETD|V5|FY12","86","1","BETD","V5","FY12",-15862.524692557829,"FA1",41088.360868055555]
["861|BLEO|V5|FY12","86","1","BLEO","V5","FY12",213640.11282040371,"FA1",41088.360868055555]
["861|BCEO|V5|FY12","86","1","BCEO","V5","FY12",20674.472550557246,"FA1",41088.360868055555]
["861|BCED|V5|FY12","86","1","BCED","V5","FY12",-10760.67092791201,"FA1",41088.360868055555]
["861|BCEA|V5|FY12","86","1","BCEA","V5","FY12",47782.148250955266,"FA1",41088.360868055555]
["861|BCTO|V5|FY12","86","1","BCTO","V5","FY12",3565.647116144095,"FA1",41088.360868055555]
["861|BCTD|V5|FY12","86","1","BCTD","V5","FY12",-11529.338491303306,"FA1",41088.360868055555]
["861|BIED|V5|FY12","86","1","BIED","V5","FY12",-530.91275834394742,"FA1",41088.360868055555]
["861|BIEA|V5|FY12","86","1","BIEA","V5","FY12",5309.1275834394737,"FA1",41088.360868055555]
["861|BITD|V5|FY12","86","1","BITD","V5","FY12",-884.85459723991232,"FA1",41088.360868055555]
["862|BEED|V5|FY12","86","2","BEED","V5","FY12",-3976.6469126204024,"FA1",41088.360868055555]
["862|BEEA|V5|FY12","86","2","BEEA","V5","FY12",79532.938252408057,"FA1",41088.360868055555]
["862|BETD|V5|FY12","86","2","BETD","V5","FY12",-4970.8086407755036,"FA1",41088.360868055555]
["862|BLEO|V5|FY12","86","2","BLEO","V5","FY12",131460.83155491203,"FA1",41088.360868055555]
["862|BCEO|V5|FY12","86","2","BCEO","V5","FY12",8894.9471141246177,"FA1",41088.360868055555]
["862|BCED|V5|FY12","86","2","BCED","V5","FY12",-4629.6513046324717,"FA1",41088.360868055555]
["862|BCEA|V5|FY12","86","2","BCEA","V5","FY12",20557.703740792822,"FA1",41088.360868055555]
["862|BCTO|V5|FY12","86","2","BCTO","V5","FY12",1534.0774691191734,"FA1",41088.360868055555]
["862|BCTD|V5|FY12","86","2","BCTD","V5","FY12",-4960.3614259179767,"FA1",41088.360868055555]
["862|BIED|V5|FY12","86","2","BIED","V5","FY12",-228.41893045325355,"FA1",41088.360868055555]
["862|BIEA|V5|FY12","86","2","BIEA","V5","FY12",2284.1893045325355,"FA1",41088.360868055555]
["862|BITD|V5|FY12","86","2","BITD","V5","FY12",-380.69821742208927,"FA1",41088.360868055555]
["861|BDTX|V5|FY12","86","1","BDTX","V5","FY12",-75400,"FA1",41088.360868055555]
["862|BPTX|V5|FY12","86","2","BPTX","V5","FY12",-125000,"FA1",41088.360868055555]
["871|EDEP|V5|FY12","87","1","EDEP","V5","FY12",945970.78390000004,"MRS",41087.717881944445]
["871|EFDD|V5|FY12","87","1","EFDD","V5","FY12",33656,"MRS",41087.717881944445]
["871|EISH|V5|FY12","87","1","EISH","V5","FY12",99535,"MRS",41087.717881944445]
["871|EOBV|V5|FY12","87","1","EOBV","V5","FY12",2949972,"MRS",41087.717881944445]
["871|EOLE|V5|FY12","87","1","EOLE","V5","FY12",539243.13870000001,"MRS",41087.717881944445]
["871|EOSA|V5|FY12","87","1","EOSA","V5","FY12",986032.43799999997,"MRS",41087.717881944445]
["871|EOSC|V5|FY12","87","1","EOSC","V5","FY12",5000,"MRS",41087.717881944445]
["871|EOSO|V5|FY12","87","1","EOSO","V5","FY12",524274.82,"MRS",41087.717881944445]
["871|EOSU|V5|FY12","87","1","EOSU","V5","FY12",1500,"MRS",41087.717881944445]
["871|EZSE|V5|FY12","87","1","EZSE","V5","FY12",52650,"MRS",41087.717881944445]
["871|FXXX|V5|FY12","87","1","FXXX","V5","FY12",8.6311999999999998,"MRS",41087.717881944445]
["871|RCCA|V5|FY12","87","1","RCCA","V5","FY12",-729817.66070000001,"MRS",41087.717881944445]
["871|RCDC|V5|FY12","87","1","RCDC","V5","FY12",-990000,"MRS",41087.717881944445]
["871|ROOI|V5|FY12","87","1","ROOI","V5","FY12",-253660,"MRS",41087.717881944445]
["871|RUNF|V5|FY12","87","1","RUNF","V5","FY12",-847840.02639999997,"MRS",41087.717881944445]
["871|RUNV|V5|FY12","87","1","RUNV","V5","FY12",-996617.6398,"MRS",41087.717881944445]
["871|RURF|V5|FY12","87","1","RURF","V5","FY12",-1706376.7,"MRS",41087.717881944445]
["871|RURV|V5|FY12","87","1","RURV","V5","FY12",-2380877.8032,"MRS",41087.717881944445]
["872|EDEP|V5|FY12","87","2","EDEP","V5","FY12",2765682.8928,"MRS",41087.717881944445]
["872|EFDD|V5|FY12","87","2","EFDD","V5","FY12",16727,"MRS",41087.717881944445]
["872|EISH|V5|FY12","87","2","EISH","V5","FY12",895815,"MRS",41087.717881944445]
["872|EOLE|V5|FY12","87","2","EOLE","V5","FY12",1095423.6373000001,"MRS",41087.717881944445]
["872|EOSA|V5|FY12","87","2","EOSA","V5","FY12",1475886.7532000002,"MRS",41087.717881944445]
["872|EOSC|V5|FY12","87","2","EOSC","V5","FY12",25955,"MRS",41087.717881944445]
["872|EOSE|V5|FY12","87","2","EOSE","V5","FY12",71679,"MRS",41087.717881944445]
["872|EOSO|V5|FY12","87","2","EOSO","V5","FY12",1060957.5,"MRS",41087.717881944445]
["872|EOSP|V5|FY12","87","2","EOSP","V5","FY12",34000,"MRS",41087.717881944445]
["872|EOSS|V5|FY12","87","2","EOSS","V5","FY12",429200,"MRS",41087.717881944445]
["872|EOSU|V5|FY12","87","2","EOSU","V5","FY12",30000,"MRS",41087.717881944445]
["872|EZSE|V5|FY12","87","2","EZSE","V5","FY12",188950,"MRS",41087.717881944445]
["872|FXXX|V5|FY12","87","2","FXXX","V5","FY12",18.175899999999999,"MRS",41087.717881944445]
["872|RCCA|V5|FY12","87","2","RCCA","V5","FY12",-597123.54059999995,"MRS",41087.717881944445]
["872|RCDC|V5|FY12","87","2","RCDC","V5","FY12",-810000,"MRS",41087.717881944445]
["872|ROOI|V5|FY12","87","2","ROOI","V5","FY12",-316275,"MRS",41087.717881944445]
["872|RUNF|V5|FY12","87","2","RUNF","V5","FY12",-1007347.7843000001,"MRS",41087.717881944445]
["872|RURF|V5|FY12","87","2","RURF","V5","FY12",-1967289.2945000001,"MRS",41087.717881944445]
["873|ANCW|V5|FY12","87","3","ANCW","V5","FY12",12347000,"MRS",41087.717881944445]
["873|EOLE|V5|FY12","87","3","EOLE","V5","FY12",547575.60569999996,"MRS",41087.717881944445]
["873|EOSA|V5|FY12","87","3","EOSA","V5","FY12",651950.42500000005,"MRS",41087.717881944445]
["873|EZLW|V5|FY12","87","3","EZLW","V5","FY12",-1199525.9771999998,"MRS",41087.717881944445]
["873|EZSE|V5|FY12","87","3","EZSE","V5","FY12",8320473.9693,"MRS",41087.717881944445]
["873|EZSW|V5|FY12","87","3","EZSW","V5","FY12",-8320473.9693,"MRS",41087.717881944445]
["873|FXXX|V5|FY12","87","3","FXXX","V5","FY12",9.1925000000000008,"MRS",41087.717881944445]
["874|EOLE|V5|FY12","87","4","EOLE","V5","FY12",1020.2891,"MRS",41087.717881944445]
["874|EOSA|V5|FY12","87","4","EOSA","V5","FY12",1300.3562999999999,"MRS",41087.717881944445]
["874|FXXX|V5|FY12","87","4","FXXX","V5","FY12",1.0800000000000001E-2,"MRS",41087.717881944445]
["875|EDEP|V5|FY12","87","5","EDEP","V5","FY12",100000,"MRS",41087.717881944445]
["875|EOLC|V5|FY12","87","5","EOLC","V5","FY12",15379.287,"MRS",41087.717881944445]
["875|EOLE|V5|FY12","87","5","EOLE","V5","FY12",1262549.8481999999,"MRS",41087.717881944445]
["875|EOSA|V5|FY12","87","5","EOSA","V5","FY12",-1733968.1352000004,"MRS",41087.717881944445]
["875|EOSO|V5|FY12","87","5","EOSO","V5","FY12",357939,"MRS",41087.717881944445]
["875|EOSU|V5|FY12","87","5","EOSU","V5","FY12",7200,"MRS",41087.717881944445]
["875|FXXX|V5|FY12","87","5","FXXX","V5","FY12",4.7480000000000011,"MRS",41087.717881944445]
["871|EOLA|V5|FY12","87","1","EOLA","V5","FY12",-214.37987213450512,"RJ",41088.343124999999]
["871|EOSA|V5|FY12","87","1","EOSA","V5","FY12",-1071.8993606725255,"RJ",41088.343124999999]
["871|EOSN|V5|FY12","87","1","EOSN","V5","FY12",1286.2792328070307,"RJ",41088.343124999999]
["872|EOLA|V5|FY12","87","2","EOLA","V5","FY12",-280.33815870101887,"RJ",41088.343124999999]
["872|EOSA|V5|FY12","87","2","EOSA","V5","FY12",-1401.6907935050945,"RJ",41088.343124999999]
["872|EOSN|V5|FY12","87","2","EOSN","V5","FY12",1682.0289522061134,"RJ",41088.343124999999]
["875|EOSA|V5|FY12","87","5","EOSA","V5","FY12",-9099.9999999996799,"RJ",41088.343124999999]
["871|EOSA|V5|FY12","87","1","EOSA","V5","FY12",3943.3712030449883,"RJ",41088.343124999999]
["872|EOSA|V5|FY12","87","2","EOSA","V5","FY12",5156.628796954692,"RJ",41088.343124999999]
["871|EOSP|V5|FY12","87","1","EOSP","V5","FY12",4792.5881473740001,"RJ",41088.343124999999]
["872|EOSP|V5|FY12","87","2","EOSP","V5","FY12",6267.1244425605128,"RJ",41088.343124999999]
["871|EOSA|V5|FY12","87","1","EOSA","V5","FY12",-4792.5881473740001,"RJ",41088.343124999999]
["872|EOSA|V5|FY12","87","2","EOSA","V5","FY12",-6267.1244425605128,"RJ",41088.343124999999]
["871|EDEP|V5|FY12","87","1","EDEP","V5","FY12",71777.319002601231,"RJ",41088.343124999999]
["872|EDEP|V5|FY12","87","2","EDEP","V5","FY12",73153.593474004811,"RJ",41088.343124999999]
["875|EDEP|V5|FY12","87","5","EDEP","V5","FY12",-100000,"RJ",41088.343124999999]
["871|EOSA|V5|FY12","87","1","EOSA","V5","FY12",-71777.319002601231,"RJ",41088.343124999999]
["872|EOSA|V5|FY12","87","2","EOSA","V5","FY12",-73153.593474004811,"RJ",41088.343124999999]
["875|EOSA|V5|FY12","87","5","EOSA","V5","FY12",100000,"RJ",41088.343124999999]
["871|EOLA|V5|FY12","87","1","EOLA","V5","FY12",519876.23636461975,"RJ",41088.343124999999]
["872|EOLA|V5|FY12","87","2","EOLA","V5","FY12",917846.71152620856,"RJ",41088.343124999999]
["873|EOLA|V5|FY12","87","3","EOLA","V5","FY12",651950.42500000005,"RJ",41088.343124999999]
["875|EOLA|V5|FY12","87","5","EOLA","V5","FY12",-1277929.1059000001,"RJ",41088.343124999999]
["871|EOSA|V5|FY12","87","1","EOSA","V5","FY12",-519876.23636461975,"RJ",41088.343124999999]
["872|EOSA|V5|FY12","87","2","EOSA","V5","FY12",-917846.71152620856,"RJ",41088.343124999999]
["873|EOSA|V5|FY12","87","3","EOSA","V5","FY12",-651950.42500000005,"RJ",41088.343124999999]
["875|EOSA|V5|FY12","87","5","EOSA","V5","FY12",1277929.1059000001,"RJ",41088.343124999999]
["871|P846|V5|FY12","87","1","P846","V5","FY12",1019,"RM2",41089.365416666667]
["871|P847|V5|FY12","87","1","P847","V5","FY12",650,"RM2",41089.365416666667]
["871|P848|V5|FY12","87","1","P848","V5","FY12",6168,"RM2",41089.365416666667]
["871|P849|V5|FY12","87","1","P849","V5","FY12",5466,"RM2",41089.365416666667]
["872|Q850|V5|FY12","87","2","Q850","V5","FY12",4064,"RM2",41089.365416666667]
["872|Q851|V5|FY12","87","2","Q851","V5","FY12",739,"RM2",41089.365416666667]
["871|Cx1W|V5|FY12","87","1","Cx1W","V5","FY12",-65348.751175974088,"CM1",41088.345868055556]
["872|Cx2W|V5|FY12","87","2","Cx2W","V5","FY12",-4139433.0783010325,"CM1",41088.345868055556]
["871|CD1G|V5|FY12","87","1","CD1G","V5","FY12",545166.05850000004,"CM2",41088.345879629633]
["871|CD1M|V5|FY12","87","1","CD1M","V5","FY12",80000,"CM2",41088.345879629633]
["871|CD1Q|V5|FY12","87","1","CD1Q","V5","FY12",13500,"CM2",41088.345879629633]
["871|CD1R|V5|FY12","87","1","CD1R","V5","FY12",1848750,"CM2",41088.345879629633]
["871|CM1R|V5|FY12","87","1","CM1R","V5","FY12",97000,"CM2",41088.345879629633]
["871|CP1G|V5|FY12","87","1","CP1G","V5","FY12",16500,"CM2",41088.345879629633]
["871|CP1M|V5|FY12","87","1","CP1M","V5","FY12",46010,"CM2",41088.345879629633]
["871|CP1R|V5|FY12","87","1","CP1R","V5","FY12",230000,"CM2",41088.345879629633]
["871|CR1G|V5|FY12","87","1","CR1G","V5","FY12",20874,"CM2",41088.345879629633]
["872|CD2G|V5|FY12","87","2","CD2G","V5","FY12",493220.62499999994,"CM2",41088.345879629633]
["872|CD2Q|V5|FY12","87","2","CD2Q","V5","FY12",31499.999999999996,"CM2",41088.345879629633]
["872|CD2R|V5|FY12","87","2","CD2R","V5","FY12",1054161.875,"CM2",41088.345879629633]
["872|CD6G|V5|FY12","87","2","CD6G","V5","FY12",440000,"CM2",41088.345879629633]
["872|CP2M|V5|FY12","87","2","CP2M","V5","FY12",60989.999999999993,"CM2",41088.345879629633]
["872|CP2R|V5|FY12","87","2","CP2R","V5","FY12",1088825.5,"CM2",41088.345879629633]
["872|CT2G|V5|FY12","87","2","CT2G","V5","FY12",7240057,"CM2",41088.345879629633]
["872|CT2Q|V5|FY12","87","2","CT2Q","V5","FY12",582000,"CM2",41088.345879629633]
["872|CT2R|V5|FY12","87","2","CT2R","V5","FY12",3280.5,"CM2",41088.345879629633]
["875|CE5R|V5|FY12","87","5","CE5R","V5","FY12",338333.33333333331,"CM2",41088.345879629633]
["871|CD1D|V5|FY12","87","1","CD1D","V5","FY12",395954.0147677252,"CM2",41088.345879629633]
["872|CD2D|V5|FY12","87","2","CD2D","V5","FY12",397571.44940764509,"CM2",41088.345879629633]
["871|Hx1W|V5|FY12","87","1","Hx1W","V5","FY12",-1903431.1051002382,"CM4",41088.346018518518]
["872|Hx2W|V5|FY12","87","2","Hx2W","V5","FY12",-4807407.0915637193,"CM4",41088.346018518518]
["871|HD1G|V5|FY12","87","1","HD1G","V5","FY12",1273873.700100238,"CM5",41088.346030092594]
["871|HD1M|V5|FY12","87","1","HD1M","V5","FY12",124000,"CM5",41088.346030092594]
["871|HD1Q|V5|FY12","87","1","HD1Q","V5","FY12",13500,"CM5",41088.346030092594]
["871|HD1R|V5|FY12","87","1","HD1R","V5","FY12",2343750,"CM5",41088.346030092594]
["871|HM1R|V5|FY12","87","1","HM1R","V5","FY12",374411.25999999995,"CM5",41088.346030092594]
["871|HP1G|V5|FY12","87","1","HP1G","V5","FY12",21937.605,"CM5",41088.346030092594]
["871|HP1M|V5|FY12","87","1","HP1M","V5","FY12",267030,"CM5",41088.346030092594]
["871|HP1R|V5|FY12","87","1","HP1R","V5","FY12",235000,"CM5",41088.346030092594]
["871|HR1G|V5|FY12","87","1","HR1G","V5","FY12",30367.934999999994,"CM5",41088.346030092594]
["871|HS1M|V5|FY12","87","1","HS1M","V5","FY12",35570.605000000003,"CM5",41088.346030092594]
["872|HD2G|V5|FY12","87","2","HD2G","V5","FY12",491000,"CM5",41088.346030092594]
["872|HD2Q|V5|FY12","87","2","HD2Q","V5","FY12",31499.999999999996,"CM5",41088.346030092594]
["872|HD2R|V5|FY12","87","2","HD2R","V5","FY12",1047500,"CM5",41088.346030092594]
["872|HD6G|V5|FY12","87","2","HD6G","V5","FY12",440000,"CM5",41088.346030092594]
["872|HP2M|V5|FY12","87","2","HP2M","V5","FY12",353969.99999999994,"CM5",41088.346030092594]
["872|HP2R|V5|FY12","87","2","HP2R","V5","FY12",1135170.76,"CM5",41088.346030092594]
["872|HS2M|V5|FY12","87","2","HS2M","V5","FY12",35570.605000000003,"CM5",41088.346030092594]
["872|HT2G|V5|FY12","87","2","HT2G","V5","FY12",7052534.0765637197,"CM5",41088.346030092594]
["872|HT2Q|V5|FY12","87","2","HT2Q","V5","FY12",593000,"CM5",41088.346030092594]
["872|HT2R|V5|FY12","87","2","HT2R","V5","FY12",256151.65000000002,"CM5",41088.346030092594]
["875|HE5R|V5|FY12","87","5","HE5R","V5","FY12",338333.33333333331,"CM5",41088.346030092594]
["871|HD1D|V5|FY12","87","1","HD1D","V5","FY12",395954.0147677252,"CM5",41088.346041666664]
["872|HD2D|V5|FY12","87","2","HD2D","V5","FY12",397571.44940764509,"CM5",41088.346041666664]
["871|VRxx|V5|FY12","87","1","VRxx","V5","FY12",816,"manual",41045.710034722222]
["871|VNxx|V5|FY12","87","1","VNxx","V5","FY12",345,"manual",41045.710034722222]
["871|Vlos|V5|FY12","87","1","Vlos","V5","FY12",205,"manual",41045.710034722222]
["871|Vblk|V5|FY12","87","1","Vblk","V5","FY12",1366,"manual",41045.710034722222]
["871|KDEO|V5|FY12","87","1","KDEO","V5","FY12",18901901.018085286,"AM1",41088.360601851855]
["871|KDEI|V5|FY12","87","1","KDEI","V5","FY12",268535.33592229272,"AM1",41088.360601851855]
["871|KDED|V5|FY12","87","1","KDED","V5","FY12",-416677.63264079293,"AM1",41088.360601851855]
["871|KDEA|V5|FY12","87","1","KDEA","V5","FY12",2883370.0732677253,"AM1",41088.360601851855]
["871|KDTO|V5|FY12","87","1","KDTO","V5","FY12",32858942.118912514,"AM1",41088.360601851855]
["871|KDTD|V5|FY12","87","1","KDTD","V5","FY12",-640174.92313205975,"AM1",41088.360601851855]
["871|KPEO|V5|FY12","87","1","KPEO","V5","FY12",486061.09298223932,"AM1",41088.360601851855]
["871|KPEI|V5|FY12","87","1","KPEI","V5","FY12",8346.5724273655578,"AM1",41088.360601851855]
["871|KPED|V5|FY12","87","1","KPED","V5","FY12",-28399.436540218721,"AM1",41088.360601851855]
["871|KPEA|V5|FY12","87","1","KPEA","V5","FY12",292510,"AM1",41088.360601851855]
["871|KPTO|V5|FY12","87","1","KPTO","V5","FY12",428699.20661698951,"AM1",41088.360601851855]
["871|KPTD|V5|FY12","87","1","KPTD","V5","FY12",-26279.643863581859,"AM1",41088.360601851855]
["871|KREO|V5|FY12","87","1","KREO","V5","FY12",4167205.6224675952,"AM1",41088.360601851855]
["871|KREI|V5|FY12","87","1","KREI","V5","FY12",55144.882616572257,"AM1",41088.360601851855]
["871|KRED|V5|FY12","87","1","KRED","V5","FY12",-66653.250246498297,"AM1",41088.360601851855]
["871|KREA|V5|FY12","87","1","KREA","V5","FY12",20874,"AM1",41088.360601851855]
["871|KRTO|V5|FY12","87","1","KRTO","V5","FY12",4657793.2843078608,"AM1",41088.360601851855]
["871|KRTD|V5|FY12","87","1","KRTD","V5","FY12",-104815.97421203609,"AM1",41088.360601851855]
["871|KSEO|V5|FY12","87","1","KSEO","V5","FY12",182691.10386414436,"AM1",41088.360601851855]
["871|KSEI|V5|FY12","87","1","KSEI","V5","FY12",2411.5225710067057,"AM1",41088.360601851855]
["871|KSED|V5|FY12","87","1","KSED","V5","FY12",-19950.717846762982,"AM1",41088.360601851855]
["871|KSTO|V5|FY12","87","1","KSTO","V5","FY12",142479.09275820409,"AM1",41088.360601851855]
["871|KSTD|V5|FY12","87","1","KSTD","V5","FY12",-17427.547301819712,"AM1",41088.360601851855]
["871|KMEO|V5|FY12","87","1","KMEO","V5","FY12",713386.86081416218,"AM1",41088.360601851855]
["871|KMEI|V5|FY12","87","1","KMEI","V5","FY12",10056.906562746943,"AM1",41088.360601851855]
["871|KMED|V5|FY12","87","1","KMED","V5","FY12",-56176.086917176959,"AM1",41088.360601851855]
["871|KMEA|V5|FY12","87","1","KMEA","V5","FY12",97000,"AM1",41088.360601851855]
["871|KMTO|V5|FY12","87","1","KMTO","V5","FY12",712376.31199999992,"AM1",41088.360601851855]
["871|KMTD|V5|FY12","87","1","KMTD","V5","FY12",-40556.151999999987,"AM1",41088.360601851855]
["872|KDEO|V5|FY12","87","2","KDEO","V5","FY12",12025107.084428715,"AM1",41088.360601851855]
["872|KDEI|V5|FY12","87","2","KDEI","V5","FY12",174680.00958054949,"AM1",41088.360601851855]
["872|KDED|V5|FY12","87","2","KDED","V5","FY12",-313116.39589216292,"AM1",41088.360601851855]
["872|KDEA|V5|FY12","87","2","KDEA","V5","FY12",2416453.9494076455,"AM1",41088.360601851855]
["872|KDTO|V5|FY12","87","2","KDTO","V5","FY12",15550355.403609823,"AM1",41088.360601851855]
["872|KDTD|V5|FY12","87","2","KDTD","V5","FY12",-345925.36154546379,"AM1",41088.360601851855]
["872|KPEO|V5|FY12","87","2","KPEO","V5","FY12",877767.47847440524,"AM1",41088.360601851855]
["872|KPEI|V5|FY12","87","2","KPEI","V5","FY12",19175.31301586215,"AM1",41088.360601851855]
["872|KPED|V5|FY12","87","2","KPED","V5","FY12",-49746.845673270582,"AM1",41088.360601851855]
["872|KPEA|V5|FY12","87","2","KPEA","V5","FY12",1149815.5,"AM1",41088.360601851855]
["872|KPTO|V5|FY12","87","2","KPTO","V5","FY12",922952.31344749592,"AM1",41088.360601851855]
["872|KPTD|V5|FY12","87","2","KPTD","V5","FY12",-49511.230534093047,"AM1",41088.360601851855]
["872|KSEO|V5|FY12","87","2","KSEO","V5","FY12",44252.010147506931,"AM1",41088.360601851855]
["872|KSEI|V5|FY12","87","2","KSEI","V5","FY12",584.1265339470915,"AM1",41088.360601851855]
["872|KSED|V5|FY12","87","2","KSED","V5","FY12",-3933.0525273253606,"AM1",41088.360601851855]
["872|KSTO|V5|FY12","87","2","KSTO","V5","FY12",10818.367570622362,"AM1",41088.360601851855]
["872|KSTD|V5|FY12","87","2","KSTD","V5","FY12",-5934.6519226636347,"AM1",41088.360601851855]
["872|KTEO|V5|FY12","87","2","KTEO","V5","FY12",6412196.9060911145,"AM1",41088.360601851855]
["872|KTEI|V5|FY12","87","2","KTEI","V5","FY12",136288.2266604027,"AM1",41088.360601851855]
["872|KTED|V5|FY12","87","2","KTED","V5","FY12",-397868.0586785964,"AM1",41088.360601851855]
["872|KTEA|V5|FY12","87","2","KTEA","V5","FY12",7825337.5,"AM1",41088.360601851855]
["872|KTTO|V5|FY12","87","2","KTTO","V5","FY12",6392949.4031866929,"AM1",41088.360601851855]
["872|KTTD|V5|FY12","87","2","KTTD","V5","FY12",-353996.58902011276,"AM1",41088.360601851855]
["871|KBEO|V5|FY12","87","1","KBEO","V5","FY12",79820.956961506265,"AM1",41088.360601851855]
["871|KBED|V5|FY12","87","1","KBED","V5","FY12",-1359.6208440340959,"AM1",41088.360601851855]
["871|KBEI|V5|FY12","87","1","KBEI","V5","FY12",1053.6366318918829,"AM1",41088.360601851855]
["871|KBTO|V5|FY12","87","1","KBTO","V5","FY12",188658.60162013725,"AM1",41088.360601851855]
["871|KBTD|V5|FY12","87","1","KBTD","V5","FY12",-3383.7095405311043,"AM1",41088.360601851855]
["871|KEEO|V5|FY12","87","1","KEEO","V5","FY12",56249.714101668338,"AM1",41088.360601851855]
["871|KEED|V5|FY12","87","1","KEED","V5","FY12",-66407.008252379179,"AM1",41088.360601851855]
["871|KEEA|V5|FY12","87","1","KEEA","V5","FY12",185842.83309452867,"AM1",41088.360601851855]
["871|KEEI|V5|FY12","87","1","KEEI","V5","FY12",1969.0589245659114,"AM1",41088.360601851855]
["871|KETO|V5|FY12","87","1","KETO","V5","FY12",183249.27895957651,"AM1",41088.360601851855]
["871|KETD|V5|FY12","87","1","KETD","V5","FY12",-55523.753590489498,"AM1",41088.360601851855]
["871|KLEO|V5|FY12","87","1","KLEO","V5","FY12",394190.36263186805,"AM1",41088.360601851855]
["871|KLEI|V5|FY12","87","1","KLEI","V5","FY12",5203.3127867406583,"AM1",41088.360601851855]
["871|KCEO|V5|FY12","87","1","KCEO","V5","FY12",24518.148950551549,"AM1",41088.360601851855]
["871|KCED|V5|FY12","87","1","KCED","V5","FY12",-12102.033279367539,"AM1",41088.360601851855]
["871|KCEA|V5|FY12","87","1","KCEA","V5","FY12",18341.274967597066,"AM1",41088.360601851855]
["871|KCEI|V5|FY12","87","1","KCEI","V5","FY12",444.69198093342106,"AM1",41088.360601851855]
["871|KCTO|V5|FY12","87","1","KCTO","V5","FY12",12305.559946197362,"AM1",41088.360601851855]
["871|KCTD|V5|FY12","87","1","KCTD","V5","FY12",-7979.1031397451216,"AM1",41088.360601851855]
["871|KIEO|V5|FY12","87","1","KIEO","V5","FY12",1500.293868640382,"AM1",41088.360601851855]
["871|KIED|V5|FY12","87","1","KIED","V5","FY12",-544.94645688131095,"AM1",41088.360601851855]
["871|KIEA|V5|FY12","87","1","KIEA","V5","FY12",2037.9194408441185,"AM1",41088.360601851855]
["871|KIEI|V5|FY12","87","1","KIEI","V5","FY12",33.254147375624221,"AM1",41088.360601851855]
["871|KITO|V5|FY12","87","1","KITO","V5","FY12",1367.2844384663731,"AM1",41088.360601851855]
["871|KITD|V5|FY12","87","1","KITD","V5","FY12",-886.56701552723575,"AM1",41088.360601851855]
["871|KQEO|V5|FY12","87","1","KQEO","V5","FY12",237569.68059938186,"AM1",41088.360601851855]
["871|KQED|V5|FY12","87","1","KQED","V5","FY12",-60176.400095823425,"AM1",41088.360601851855]
["871|KQEI|V5|FY12","87","1","KQEI","V5","FY12",3135.9197839118406,"AM1",41088.360601851855]
["871|KQTO|V5|FY12","87","1","KQTO","V5","FY12",229314.36351291687,"AM1",41088.360601851855]
["871|KQTD|V5|FY12","87","1","KQTD","V5","FY12",-57328.590878229217,"AM1",41088.360601851855]
["872|KBEO|V5|FY12","87","2","KBEO","V5","FY12",65495.867954235007,"AM1",41088.360601851855]
["872|KBED|V5|FY12","87","2","KBED","V5","FY12",-1115.616132134659,"AM1",41088.360601851855]
["872|KBEI|V5|FY12","87","2","KBEI","V5","FY12",864.54545699590221,"AM1",41088.360601851855]
["872|KBTO|V5|FY12","87","2","KBTO","V5","FY12",154800.93612636093,"AM1",41088.360601851855]
["872|KBTD|V5|FY12","87","2","KBTD","V5","FY12",-2776.4512190575015,"AM1",41088.360601851855]
["872|KEEO|V5|FY12","87","2","KEEO","V5","FY12",46154.84438557925,"AM1",41088.360601851855]
["872|KEED|V5|FY12","87","2","KEED","V5","FY12",-54489.25707356674,"AM1",41088.360601851855]
["872|KEEA|V5|FY12","87","2","KEEA","V5","FY12",152490.50023880467,"AM1",41088.360601851855]
["872|KEEI|V5|FY12","87","2","KEEI","V5","FY12",1615.681247465757,"AM1",41088.360601851855]
["872|KETO|V5|FY12","87","2","KETO","V5","FY12",150362.39897791768,"AM1",41088.360601851855]
["872|KETD|V5|FY12","87","2","KETD","V5","FY12",-45559.168568223569,"AM1",41088.360601851855]
["872|KLEO|V5|FY12","87","2","KLEO","V5","FY12",751195.8984032399,"AM1",41088.360601851855]
["872|KLEI|V5|FY12","87","2","KLEI","V5","FY12",9915.7858589227671,"AM1",41088.360601851855]
["872|KCEO|V5|FY12","87","2","KCEO","V5","FY12",14442.711453894339,"AM1",41088.360601851855]
["872|KCED|V5|FY12","87","2","KCED","V5","FY12",-7128.848715775508,"AM1",41088.360601851855]
["872|KCEA|V5|FY12","87","2","KCEA","V5","FY12",10804.149309468185,"AM1",41088.360601851855]
["872|KCEI|V5|FY12","87","2","KCEI","V5","FY12",261.95117663389527,"AM1",41088.360601851855]
["872|KCTO|V5|FY12","87","2","KCTO","V5","FY12",7248.7385544466233,"AM1",41088.360601851855]
["872|KCTD|V5|FY12","87","2","KCTD","V5","FY12",-4700.18697335668,"AM1",41088.360601851855]
["872|KIEO|V5|FY12","87","2","KIEO","V5","FY12",883.76620455813213,"AM1",41088.360601851855]
["872|KIED|V5|FY12","87","2","KIED","V5","FY12",-321.00728527394784,"AM1",41088.360601851855]
["872|KIEA|V5|FY12","87","2","KIEA","V5","FY12",1200.461034385354,"AM1",41088.360601851855]
["872|KIEI|V5|FY12","87","2","KIEI","V5","FY12",19.588756727110681,"AM1",41088.360601851855]
["872|KITO|V5|FY12","87","2","KITO","V5","FY12",805.41539493851349,"AM1",41088.360601851855]
["872|KITD|V5|FY12","87","2","KITD","V5","FY12",-522.24299703963118,"AM1",41088.360601851855]
["872|KQEO|V5|FY12","87","2","KQEO","V5","FY12",139943.286665347,"AM1",41088.360601851855]
["872|KQED|V5|FY12","87","2","KQED","V5","FY12",-35447.634512332392,"AM1",41088.360601851855]
["872|KQEI|V5|FY12","87","2","KQEI","V5","FY12",1847.2513839825801,"AM1",41088.360601851855]
["872|KQTO|V5|FY12","87","2","KQTO","V5","FY12",135080.39253411873,"AM1",41088.360601851855]
["872|KQTD|V5|FY12","87","2","KQTD","V5","FY12",-33770.098133529682,"AM1",41088.360601851855]
["871|BDEO|V5|FY12","87","1","BDEO","V5","FY12",17588672.006504521,"FA1",41088.360868055555]
["871|BDED|V5|FY12","87","1","BDED","V5","FY12",-478891.56905125803,"FA1",41088.360868055555]
["871|BDEX|V5|FY12","87","1","BDEX","V5","FY12",-220600,"FA1",41088.360868055555]
["871|BDEA|V5|FY12","87","1","BDEA","V5","FY12",4151077.7148679635,"FA1",41088.360868055555]
["871|BDTO|V5|FY12","87","1","BDTO","V5","FY12",33727489.170000002,"FA1",41088.360868055555]
["871|BDTD|V5|FY12","87","1","BDTD","V5","FY12",-566768.85645895987,"FA1",41088.360868055555]
["871|BPEO|V5|FY12","87","1","BPEO","V5","FY12",119755.82067736214,"FA1",41088.360868055555]
["871|BPED|V5|FY12","87","1","BPED","V5","FY12",-119765.79341666667,"FA1",41088.360868055555]
["871|BPEA|V5|FY12","87","1","BPEA","V5","FY12",523967.60500000004,"FA1",41088.360868055555]
["871|BPTO|V5|FY12","87","1","BPTO","V5","FY12",211477.75271910109,"FA1",41088.360868055555]
["871|BPTD|V5|FY12","87","1","BPTD","V5","FY12",-21332.847049460448,"FA1",41088.360868055555]
["871|BREO|V5|FY12","87","1","BREO","V5","FY12",4144433.0969373188,"FA1",41088.360868055555]
["871|BRED|V5|FY12","87","1","BRED","V5","FY12",-276408.71075000003,"FA1",41088.360868055555]
["871|BREX|V5|FY12","87","1","BREX","V5","FY12",-75000,"FA1",41088.360868055555]
["871|BREA|V5|FY12","87","1","BREA","V5","FY12",30367.934999999994,"FA1",41088.360868055555]
["871|BRTO|V5|FY12","87","1","BRTO","V5","FY12",4635688.3899581516,"FA1",41088.360868055555]
["871|BRTD|V5|FY12","87","1","BRTD","V5","FY12",-92181.412044425757,"FA1",41088.360868055555]
["871|BSEO|V5|FY12","87","1","BSEO","V5","FY12",65804.705607588534,"FA1",41088.360868055555]
["871|BSED|V5|FY12","87","1","BSED","V5","FY12",-45858.530250000003,"FA1",41088.360868055555]
["871|BSEA|V5|FY12","87","1","BSEA","V5","FY12",35570.605000000003,"FA1",41088.360868055555]
["871|BSTO|V5|FY12","87","1","BSTO","V5","FY12",82612.508425334119,"FA1",41088.360868055555]
["871|BSTD|V5|FY12","87","1","BSTD","V5","FY12",-11622.477373765254,"FA1",41088.360868055555]
["871|BMED|V5|FY12","87","1","BMED","V5","FY12",-12480.375333333333,"FA1",41088.360868055555]
["871|BMEA|V5|FY12","87","1","BMEA","V5","FY12",374411.25999999995,"FA1",41088.360868055555]
["871|BMTD|V5|FY12","87","1","BMTD","V5","FY12",-9360.2814999999991,"FA1",41088.360868055555]
["872|BDEO|V5|FY12","87","2","BDEO","V5","FY12",10778184.137196334,"FA1",41088.360868055555]
["872|BDED|V5|FY12","87","2","BDED","V5","FY12",-903496.32155879773,"FA1",41088.360868055555]
["872|BDEA|V5|FY12","87","2","BDEA","V5","FY12",2407571.449407645,"FA1",41088.360868055555]
["872|BDTO|V5|FY12","87","2","BDTO","V5","FY12",16663949.340000004,"FA1",41088.360868055555]
["872|BDTD|V5|FY12","87","2","BDTD","V5","FY12",-358969.24,"FA1",41088.360868055555]
["872|BPEO|V5|FY12","87","2","BPEO","V5","FY12",465406.24273157085,"FA1",41088.360868055555]
["872|BPED|V5|FY12","87","2","BPED","V5","FY12",-159295.01266666665,"FA1",41088.360868055555]
["872|BPEA|V5|FY12","87","2","BPEA","V5","FY12",1489140.76,"FA1",41088.360868055555]
["872|BPTO|V5|FY12","87","2","BPTO","V5","FY12",612665.20727096684,"FA1",41088.360868055555]
["872|BPTD|V5|FY12","87","2","BPTD","V5","FY12",-45362.388252663171,"FA1",41088.360868055555]
["872|BSEO|V5|FY12","87","2","BSEO","V5","FY12",44376.48084051381,"FA1",41088.360868055555]
["872|BSED|V5|FY12","87","2","BSED","V5","FY12",-8722.5302499999998,"FA1",41088.360868055555]
["872|BSEA|V5|FY12","87","2","BSEA","V5","FY12",35570.605000000003,"FA1",41088.360868055555]
["872|BSTO|V5|FY12","87","2","BSTO","V5","FY12",20358.625072632189,"FA1",41088.360868055555]
["872|BSTD|V5|FY12","87","2","BSTD","V5","FY12",-4476.656339482859,"FA1",41088.360868055555]
["872|BTEO|V5|FY12","87","2","BTEO","V5","FY12",4674084.279118808,"FA1",41088.360868055555]
["872|BTED|V5|FY12","87","2","BTED","V5","FY12",-1622874.4287760619,"FA1",41088.360868055555]
["872|BTEX|V5|FY12","87","2","BTEX","V5","FY12",-95000,"FA1",41088.360868055555]
["872|BTEA|V5|FY12","87","2","BTEA","V5","FY12",7901685.72656372,"FA1",41088.360868055555]
["872|BTTO|V5|FY12","87","2","BTTO","V5","FY12",5624672.5827705925,"FA1",41088.360868055555]
["872|BTTD|V5|FY12","87","2","BTTD","V5","FY12",-309808.86192496162,"FA1",41088.360868055555]
["871|BBEO|V5|FY12","87","1","BBEO","V5","FY12",80286.680487355741,"FA1",41088.360868055555]
["871|BBED|V5|FY12","87","1","BBED","V5","FY12",-5335.2456291048975,"FA1",41088.360868055555]
["871|BBTO|V5|FY12","87","1","BBTO","V5","FY12",183092.11062321978,"FA1",41088.360868055555]
["871|BBTD|V5|FY12","87","1","BBTD","V5","FY12",-5104.5887705748482,"FA1",41088.360868055555]
["871|BEEO|V5|FY12","87","1","BEEO","V5","FY12",92013.56385420695,"FA1",41088.360868055555]
["871|BEED|V5|FY12","87","1","BEED","V5","FY12",-11423.504446342351,"FA1",41088.360868055555]
["871|BEEA|V5|FY12","87","1","BEEA","V5","FY12",185842.83309452867,"FA1",41088.360868055555]
["871|BETO|V5|FY12","87","1","BETO","V5","FY12",188781.83765654507,"FA1",41088.360868055555]
["871|BETD|V5|FY12","87","1","BETD","V5","FY12",-49740.468194631736,"FA1",41088.360868055555]
["871|BLEO|V5|FY12","87","1","BLEO","V5","FY12",409657.04985447915,"FA1",41088.360868055555]
["871|BCEO|V5|FY12","87","1","BCEO","V5","FY12",14325.210659367889,"FA1",41088.360868055555]
["871|BCED|V5|FY12","87","1","BCED","V5","FY12",-7456.0005098809852,"FA1",41088.360868055555]
["871|BCEA|V5|FY12","87","1","BCEA","V5","FY12",33107.946903033888,"FA1",41088.360868055555]
["871|BCTO|V5|FY12","87","1","BCTO","V5","FY12",2470.6142297378715,"FA1",41088.360868055555]
["871|BCTD|V5|FY12","87","1","BCTD","V5","FY12",-7988.6053802435208,"FA1",41088.360868055555]
["871|BIED|V5|FY12","87","1","BIED","V5","FY12",-367.86607670037665,"FA1",41088.360868055555]
["871|BIEA|V5|FY12","87","1","BIEA","V5","FY12",3678.6607670037661,"FA1",41088.360868055555]
["871|BITD|V5|FY12","87","1","BITD","V5","FY12",-613.11012783396097,"FA1",41088.360868055555]
["872|BBEO|V5|FY12","87","2","BBEO","V5","FY12",65878.010285188619,"FA1",41088.360868055555]
["872|BBED|V5|FY12","87","2","BBED","V5","FY12",-4377.7543708951016,"FA1",41088.360868055555]
["872|BBTO|V5|FY12","87","2","BBTO","V5","FY12",150233.43689832781,"FA1",41088.360868055555]
["872|BBTD|V5|FY12","87","2","BBTD","V5","FY12",-4188.4924060666399,"FA1",41088.360868055555]
["872|BEEO|V5|FY12","87","2","BEEO","V5","FY12",75500.325448365649,"FA1",41088.360868055555]
["872|BEED|V5|FY12","87","2","BEED","V5","FY12",-9373.3822203243144,"FA1",41088.360868055555]
["872|BEEA|V5|FY12","87","2","BEEA","V5","FY12",152490.50023880467,"FA1",41088.360868055555]
["872|BETO|V5|FY12","87","2","BETO","V5","FY12",154902.05557512501,"FA1",41088.360868055555]
["872|BETD|V5|FY12","87","2","BETD","V5","FY12",-40813.782005000285,"FA1",41088.360868055555]
["872|BLEO|V5|FY12","87","2","BLEO","V5","FY12",665717.51175133849,"FA1",41088.360868055555]
["872|BCEO|V5|FY12","87","2","BCEO","V5","FY12",8438.4381743813356,"FA1",41088.360868055555]
["872|BCED|V5|FY12","87","2","BCED","V5","FY12",-4392.0470579357379,"FA1",41088.360868055555]
["872|BCEA|V5|FY12","87","2","BCEA","V5","FY12",19502.635574804131,"FA1",41088.360868055555]
["872|BCTO|V5|FY12","87","2","BCTO","V5","FY12",1455.3451203006418,"FA1",41088.360868055555]
["872|BCTD|V5|FY12","87","2","BCTD","V5","FY12",-4705.7843827679972,"FA1",41088.360868055555]
["872|BIED|V5|FY12","87","2","BIED","V5","FY12",-216.69595083115703,"FA1",41088.360868055555]
["872|BIEA|V5|FY12","87","2","BIEA","V5","FY12",2166.9595083115701,"FA1",41088.360868055555]
["872|BITD|V5|FY12","87","2","BITD","V5","FY12",-361.1599180519284,"FA1",41088.360868055555]
["871|BDTX|V5|FY12","87","1","BDTX","V5","FY12",-220600,"FA1",41088.360868055555]
["871|BRTX|V5|FY12","87","1","BRTX","V5","FY12",-75000,"FA1",41088.360868055555]
["872|BTTX|V5|FY12","87","2","BTTX","V5","FY12",-95000,"FA1",41088.360868055555]
["881|EDEP|V5|FY12","88","1","EDEP","V5","FY12",749163.03879999998,"MRS",41087.717881944445]
["881|EFDD|V5|FY12","88","1","EFDD","V5","FY12",25787,"MRS",41087.717881944445]
["881|EISH|V5|FY12","88","1","EISH","V5","FY12",93621.4,"MRS",41087.717881944445]
["881|EOBV|V5|FY12","88","1","EOBV","V5","FY12",3234768,"MRS",41087.717881944445]
["881|EOLE|V5|FY12","88","1","EOLE","V5","FY12",314254.62419999996,"MRS",41087.717881944445]
["881|EOSA|V5|FY12","88","1","EOSA","V5","FY12",415090.05520000006,"MRS",41087.717881944445]
["881|EOSO|V5|FY12","88","1","EOSO","V5","FY12",494288.58,"MRS",41087.717881944445]
["881|EOSU|V5|FY12","88","1","EOSU","V5","FY12",1000,"MRS",41087.717881944445]
["881|EZSE|V5|FY12","88","1","EZSE","V5","FY12",182950,"MRS",41087.717881944445]
["881|FXXX|V5|FY12","88","1","FXXX","V5","FY12",5.2150999999999996,"MRS",41087.717881944445]
["881|RCCA|V5|FY12","88","1","RCCA","V5","FY12",-1194455.9597,"MRS",41087.717881944445]
["881|RCDC|V5|FY12","88","1","RCDC","V5","FY12",-1210000,"MRS",41087.717881944445]
["881|ROOI|V5|FY12","88","1","ROOI","V5","FY12",-169836,"MRS",41087.717881944445]
["881|RUNF|V5|FY12","88","1","RUNF","V5","FY12",-236985.72039999999,"MRS",41087.717881944445]
["881|RUNV|V5|FY12","88","1","RUNV","V5","FY12",-1607053.9180000001,"MRS",41087.717881944445]
["881|RURF|V5|FY12","88","1","RURF","V5","FY12",-1396826.64,"MRS",41087.717881944445]
["881|RURV|V5|FY12","88","1","RURV","V5","FY12",-1589513.2962,"MRS",41087.717881944445]
["882|EDEP|V5|FY12","88","2","EDEP","V5","FY12",504924.41739999998,"MRS",41087.717881944445]
["882|EFDD|V5|FY12","88","2","EFDD","V5","FY12",10394,"MRS",41087.717881944445]
["882|EISH|V5|FY12","88","2","EISH","V5","FY12",842592.6,"MRS",41087.717881944445]
["882|EOLE|V5|FY12","88","2","EOLE","V5","FY12",516833.011,"MRS",41087.717881944445]
["882|EOSA|V5|FY12","88","2","EOSA","V5","FY12",676216.18680000002,"MRS",41087.717881944445]
["882|EOSC|V5|FY12","88","2","EOSC","V5","FY12",59126,"MRS",41087.717881944445]
["882|EOSE|V5|FY12","88","2","EOSE","V5","FY12",73155,"MRS",41087.717881944445]
["882|EOSO|V5|FY12","88","2","EOSO","V5","FY12",618828.67999999993,"MRS",41087.717881944445]
["882|EOSP|V5|FY12","88","2","EOSP","V5","FY12",16000,"MRS",41087.717881944445]
["882|EOSS|V5|FY12","88","2","EOSS","V5","FY12",14350,"MRS",41087.717881944445]
["882|EOSU|V5|FY12","88","2","EOSU","V5","FY12",151000,"MRS",41087.717881944445]
["882|EZSE|V5|FY12","88","2","EZSE","V5","FY12",1650,"MRS",41087.717881944445]
["882|FXXX|V5|FY12","88","2","FXXX","V5","FY12",8.9996000000000009,"MRS",41087.717881944445]
["882|RCCA|V5|FY12","88","2","RCCA","V5","FY12",-977282.14890000003,"MRS",41087.717881944445]
["882|RCDC|V5|FY12","88","2","RCDC","V5","FY12",-990000,"MRS",41087.717881944445]
["882|ROOI|V5|FY12","88","2","ROOI","V5","FY12",-19630,"MRS",41087.717881944445]
["882|RUNF|V5|FY12","88","2","RUNF","V5","FY12",-536423.88740000001,"MRS",41087.717881944445]
["882|RURF|V5|FY12","88","2","RURF","V5","FY12",-1366342.1897,"MRS",41087.717881944445]
["883|ANCW|V5|FY12","88","3","ANCW","V5","FY12",6367000,"MRS",41087.717881944445]
["883|EOLE|V5|FY12","88","3","EOLE","V5","FY12",340568.46730000002,"MRS",41087.717881944445]
["883|EOSA|V5|FY12","88","3","EOSA","V5","FY12",448991.04720000009,"MRS",41087.717881944445]
["883|EZLW|V5|FY12","88","3","EZLW","V5","FY12",-789559.50449999992,"MRS",41087.717881944445]
["883|EZSE|V5|FY12","88","3","EZSE","V5","FY12",2846440.4855,"MRS",41087.717881944445]
["883|EZSW|V5|FY12","88","3","EZSW","V5","FY12",-2846440.4855,"MRS",41087.717881944445]
["883|FXXX|V5|FY12","88","3","FXXX","V5","FY12",5.7791000000000006,"MRS",41087.717881944445]
["884|EOSA|V5|FY12","88","4","EOSA","V5","FY12",140.72050000000002,"MRS",41087.717881944445]
["885|EDEP|V5|FY12","88","5","EDEP","V5","FY12",80000,"MRS",41087.717881944445]
["885|EOLC|V5|FY12","88","5","EOLC","V5","FY12",10252.861400000002,"MRS",41087.717881944445]
["885|EOLE|V5|FY12","88","5","EOLE","V5","FY12",695353.66680000059,"MRS",41087.717881944445]
["885|EOSA|V5|FY12","88","5","EOSA","V5","FY12",-1058644.5282000001,"MRS",41087.717881944445]
["885|EOSO|V5|FY12","88","5","EOSO","V5","FY12",275388,"MRS",41087.717881944445]
["885|EOSU|V5|FY12","88","5","EOSU","V5","FY12",4800,"MRS",41087.717881944445]
["885|FXXX|V5|FY12","88","5","FXXX","V5","FY12",2.8092999999999995,"MRS",41087.717881944445]
["881|EOLA|V5|FY12","88","1","EOLA","V5","FY12",-120.08223266840433,"RJ",41088.343124999999]
["881|EOSA|V5|FY12","88","1","EOSA","V5","FY12",-600.41116334202172,"RJ",41088.343124999999]
["881|EOSN|V5|FY12","88","1","EOSN","V5","FY12",720.49339601042607,"RJ",41088.343124999999]
["882|EOLA|V5|FY12","88","2","EOLA","V5","FY12",-195.23938860540486,"RJ",41088.343124999999]
["882|EOSA|V5|FY12","88","2","EOSA","V5","FY12",-976.1969430270243,"RJ",41088.343124999999]
["882|EOSN|V5|FY12","88","2","EOSN","V5","FY12",1171.4363316324291,"RJ",41088.343124999999]
["885|EOSA|V5|FY12","88","5","EOSA","V5","FY12",-7150.00000000009,"RJ",41088.343124999999]
["881|EOSA|V5|FY12","88","1","EOSA","V5","FY12",2722.8959438640836,"RJ",41088.343124999999]
["882|EOSA|V5|FY12","88","2","EOSA","V5","FY12",4427.104056136006,"RJ",41088.343124999999]
["881|EOSP|V5|FY12","88","1","EOSP","V5","FY12",2684.5089479096309,"RJ",41088.343124999999]
["882|EOSP|V5|FY12","88","2","EOSP","V5","FY12",4364.6913789730052,"RJ",41088.343124999999]
["881|EOSA|V5|FY12","88","1","EOSA","V5","FY12",-2684.5089479096309,"RJ",41088.343124999999]
["882|EOSA|V5|FY12","88","2","EOSA","V5","FY12",-4364.6913789730052,"RJ",41088.343124999999]
["881|EDEP|V5|FY12","88","1","EDEP","V5","FY12",46493.520288090811,"RJ",41088.343124999999]
["882|EDEP|V5|FY12","88","2","EDEP","V5","FY12",48801.334163021493,"RJ",41088.343124999999]
["885|EDEP|V5|FY12","88","5","EDEP","V5","FY12",-80000,"RJ",41088.343124999999]
["881|EOSA|V5|FY12","88","1","EOSA","V5","FY12",-46493.520288090811,"RJ",41088.343124999999]
["882|EOSA|V5|FY12","88","2","EOSA","V5","FY12",-48801.334163021493,"RJ",41088.343124999999]
["885|EOSA|V5|FY12","88","5","EOSA","V5","FY12",80000,"RJ",41088.343124999999]
["881|EOLA|V5|FY12","88","1","EOLA","V5","FY12",293920.31346563221,"RJ",41088.343124999999]
["882|EOLA|V5|FY12","88","2","EOLA","V5","FY12",462121.13422025362,"RJ",41088.343124999999]
["883|EOLA|V5|FY12","88","3","EOLA","V5","FY12",448991.04719999997,"RJ",41088.343124999999]
["885|EOLA|V5|FY12","88","5","EOLA","V5","FY12",-705606.56819999998,"RJ",41088.343124999999]
["881|EOSA|V5|FY12","88","1","EOSA","V5","FY12",-293920.31346563221,"RJ",41088.343124999999]
["882|EOSA|V5|FY12","88","2","EOSA","V5","FY12",-462121.13422025362,"RJ",41088.343124999999]
["883|EOSA|V5|FY12","88","3","EOSA","V5","FY12",-448991.04719999997,"RJ",41088.343124999999]
["885|EOSA|V5|FY12","88","5","EOSA","V5","FY12",705606.56819999998,"RJ",41088.343124999999]
["881|P846|V5|FY12","88","1","P846","V5","FY12",567,"RM2",41089.365416666667]
["881|P847|V5|FY12","88","1","P847","V5","FY12",384,"RM2",41089.365416666667]
["881|P848|V5|FY12","88","1","P848","V5","FY12",4934,"RM2",41089.365416666667]
["881|P849|V5|FY12","88","1","P849","V5","FY12",4157,"RM2",41089.365416666667]
["882|Q850|V5|FY12","88","2","Q850","V5","FY12",3083,"RM2",41089.365416666667]
["882|Q851|V5|FY12","88","2","Q851","V5","FY12",423,"RM2",41089.365416666667]
["882|Cx2W|V5|FY12","88","2","Cx2W","V5","FY12",1280548.9997411398,"CM1",41088.345868055556]
["881|CD1G|V5|FY12","88","1","CD1G","V5","FY12",70200,"CM2",41088.345879629633]
["881|CD1Q|V5|FY12","88","1","CD1Q","V5","FY12",10799.999999999998,"CM2",41088.345879629633]
["881|CD1R|V5|FY12","88","1","CD1R","V5","FY12",598400,"CM2",41088.345879629633]
["881|CM1R|V5|FY12","88","1","CM1R","V5","FY12",53000,"CM2",41088.345879629633]
["882|CD2G|V5|FY12","88","2","CD2G","V5","FY12",194986,"CM2",41088.345879629633]
["882|CD2Q|V5|FY12","88","2","CD2Q","V5","FY12",25199.999999999996,"CM2",41088.345879629633]
["882|CD2R|V5|FY12","88","2","CD2R","V5","FY12",161000,"CM2",41088.345879629633]
["882|CP2G|V5|FY12","88","2","CP2G","V5","FY12",23310,"CM2",41088.345879629633]
["882|CP2M|V5|FY12","88","2","CP2M","V5","FY12",348800,"CM2",41088.345879629633]
["882|CP2R|V5|FY12","88","2","CP2R","V5","FY12",486000,"CM2",41088.345879629633]
["882|CT2G|V5|FY12","88","2","CT2G","V5","FY12",80000,"CM2",41088.345879629633]
["882|CT2M|V5|FY12","88","2","CT2M","V5","FY12",87200,"CM2",41088.345879629633]
["882|CT2R|V5|FY12","88","2","CT2R","V5","FY12",250000,"CM2",41088.345879629633]
["885|CE5R|V5|FY12","88","5","CE5R","V5","FY12",333333.33333333331,"CM2",41088.345879629633]
["881|CD1D|V5|FY12","88","1","CD1D","V5","FY12",614729.44921862602,"CM2",41088.345879629633]
["882|CD2D|V5|FY12","88","2","CD2D","V5","FY12",941511.75899895164,"CM2",41088.345879629633]
["881|Hx1W|V5|FY12","88","1","Hx1W","V5","FY12",-66000,"CM4",41088.346018518518]
["882|Hx2W|V5|FY12","88","2","Hx2W","V5","FY12",-123046.38999999997,"CM4",41088.346018518518]
["885|Hx5W|V5|FY12","88","5","Hx5W","V5","FY12",-12095.46,"CM4",41088.346018518518]
["881|HD1G|V5|FY12","88","1","HD1G","V5","FY12",70200,"CM5",41088.346030092594]
["881|HD1Q|V5|FY12","88","1","HD1Q","V5","FY12",10799.999999999998,"CM5",41088.346030092594]
["881|HD1R|V5|FY12","88","1","HD1R","V5","FY12",664400,"CM5",41088.346030092594]
["881|HM1R|V5|FY12","88","1","HM1R","V5","FY12",53000,"CM5",41088.346030092594]
["882|HD2G|V5|FY12","88","2","HD2G","V5","FY12",257500,"CM5",41088.346030092594]
["882|HD2Q|V5|FY12","88","2","HD2Q","V5","FY12",25199.999999999996,"CM5",41088.346030092594]
["882|HD2R|V5|FY12","88","2","HD2R","V5","FY12",436800,"CM5",41088.346030092594]
["882|HP2G|V5|FY12","88","2","HP2G","V5","FY12",132300,"CM5",41088.346030092594]
["882|HP2M|V5|FY12","88","2","HP2M","V5","FY12",380800,"CM5",41088.346030092594]
["882|HP2R|V5|FY12","88","2","HP2R","V5","FY12",645200,"CM5",41088.346030092594]
["882|HT2G|V5|FY12","88","2","HT2G","V5","FY12",172046.39,"CM5",41088.346030092594]
["882|HT2M|V5|FY12","88","2","HT2M","V5","FY12",95200,"CM5",41088.346030092594]
["882|HT2R|V5|FY12","88","2","HT2R","V5","FY12",817000,"CM5",41088.346030092594]
["885|HB5M|V5|FY12","88","5","HB5M","V5","FY12",12095.46,"CM5",41088.346030092594]
["885|HE5R|V5|FY12","88","5","HE5R","V5","FY12",333333.33333333331,"CM5",41088.346030092594]
["881|HD1D|V5|FY12","88","1","HD1D","V5","FY12",614729.44921862602,"CM5",41088.346041666664]
["882|HD2D|V5|FY12","88","2","HD2D","V5","FY12",941511.75899895164,"CM5",41088.346041666664]
["881|KDEO|V5|FY12","88","1","KDEO","V5","FY12",14688983.312167872,"AM1",41088.360601851855]
["881|KDEI|V5|FY12","88","1","KDEI","V5","FY12",202435.83408545883,"AM1",41088.360601851855]
["881|KDED|V5|FY12","88","1","KDED","V5","FY12",-480484.9172187681,"AM1",41088.360601851855]
["881|KDEA|V5|FY12","88","1","KDEA","V5","FY12",1294129.4492186261,"AM1",41088.360601851855]
["881|KDTO|V5|FY12","88","1","KDTO","V5","FY12",10781655.709368143,"AM1",41088.360601851855]
["881|KDTD|V5|FY12","88","1","KDTD","V5","FY12",-205425.09786148969,"AM1",41088.360601851855]
["881|KPEO|V5|FY12","88","1","KPEO","V5","FY12",240956.01649379689,"AM1",41088.360601851855]
["881|KPEI|V5|FY12","88","1","KPEI","V5","FY12",3180.6194177181187,"AM1",41088.360601851855]
["881|KPED|V5|FY12","88","1","KPED","V5","FY12",-12493.216352758482,"AM1",41088.360601851855]
["881|KPTO|V5|FY12","88","1","KPTO","V5","FY12",158926.04421328264,"AM1",41088.360601851855]
["881|KPTD|V5|FY12","88","1","KPTD","V5","FY12",-8124.8355996734144,"AM1",41088.360601851855]
["881|KREO|V5|FY12","88","1","KREO","V5","FY12",3700824.9583363552,"AM1",41088.360601851855]
["881|KREI|V5|FY12","88","1","KREI","V5","FY12",48850.889450039889,"AM1",41088.360601851855]
["881|KRED|V5|FY12","88","1","KRED","V5","FY12",-119028.8382213374,"AM1",41088.360601851855]
["881|KRTO|V5|FY12","88","1","KRTO","V5","FY12",2789791.8042175327,"AM1",41088.360601851855]
["881|KRTD|V5|FY12","88","1","KRTD","V5","FY12",-62847.363452845741,"AM1",41088.360601851855]
["881|KMEI|V5|FY12","88","1","KMEI","V5","FY12",349.8,"AM1",41088.360601851855]
["881|KMED|V5|FY12","88","1","KMED","V5","FY12",-1789.9866666666667,"AM1",41088.360601851855]
["881|KMEA|V5|FY12","88","1","KMEA","V5","FY12",53000,"AM1",41088.360601851855]
["881|KMTD|V5|FY12","88","1","KMTD","V5","FY12",-1325,"AM1",41088.360601851855]
["882|KDEO|V5|FY12","88","2","KDEO","V5","FY12",9814599.0000614561,"AM1",41088.360601851855]
["882|KDEI|V5|FY12","88","2","KDEI","V5","FY12",138282.51201020431,"AM1",41088.360601851855]
["882|KDED|V5|FY12","88","2","KDED","V5","FY12",-397406.91716646345,"AM1",41088.360601851855]
["882|KDEA|V5|FY12","88","2","KDEA","V5","FY12",1322697.7589989516,"AM1",41088.360601851855]
["882|KDTO|V5|FY12","88","2","KDTO","V5","FY12",6801878.3410024112,"AM1",41088.360601851855]
["882|KDTD|V5|FY12","88","2","KDTD","V5","FY12",-141489.0621691492,"AM1",41088.360601851855]
["882|KPEO|V5|FY12","88","2","KPEO","V5","FY12",1514478.367977987,"AM1",41088.360601851855]
["882|KPEI|V5|FY12","88","2","KPEI","V5","FY12",25654.64045730943,"AM1",41088.360601851855]
["882|KPED|V5|FY12","88","2","KPED","V5","FY12",-95257.622516604111,"AM1",41088.360601851855]
["882|KPEA|V5|FY12","88","2","KPEA","V5","FY12",858110,"AM1",41088.360601851855]
["882|KPTO|V5|FY12","88","2","KPTO","V5","FY12",1175401.9271250335,"AM1",41088.360601851855]
["882|KPTD|V5|FY12","88","2","KPTD","V5","FY12",-57225.297115119713,"AM1",41088.360601851855]
["882|KTEO|V5|FY12","88","2","KTEO","V5","FY12",3799578.3502711188,"AM1",41088.360601851855]
["882|KTEI|V5|FY12","88","2","KTEI","V5","FY12",52907.954223578767,"AM1",41088.360601851855]
["882|KTED|V5|FY12","88","2","KTED","V5","FY12",-222036.01563905345,"AM1",41088.360601851855]
["882|KTEA|V5|FY12","88","2","KTEA","V5","FY12",417200,"AM1",41088.360601851855]
["882|KTTO|V5|FY12","88","2","KTTO","V5","FY12",3083003.987305271,"AM1",41088.360601851855]
["882|KTTD|V5|FY12","88","2","KTTD","V5","FY12",-115874.35793936766,"AM1",41088.360601851855]
["881|KBTO|V5|FY12","88","1","KBTO","V5","FY12",8930.4231812043963,"AM1",41088.360601851855]
["881|KBTD|V5|FY12","88","1","KBTD","V5","FY12",-210.22924612316061,"AM1",41088.360601851855]
["881|KEEO|V5|FY12","88","1","KEEO","V5","FY12",76462.45356682103,"AM1",41088.360601851855]
["881|KEED|V5|FY12","88","1","KEED","V5","FY12",-57072.043310236666,"AM1",41088.360601851855]
["881|KEEA|V5|FY12","88","1","KEEA","V5","FY12",196661.24087272497,"AM1",41088.360601851855]
["881|KEEI|V5|FY12","88","1","KEEI","V5","FY12",2307.2685768420224,"AM1",41088.360601851855]
["881|KETO|V5|FY12","88","1","KETO","V5","FY12",135330.30940313192,"AM1",41088.360601851855]
["881|KETD|V5|FY12","88","1","KETD","V5","FY12",-43005.256430457521,"AM1",41088.360601851855]
["881|KLEO|V5|FY12","88","1","KLEO","V5","FY12",552591.05494099727,"AM1",41088.360601851855]
["881|KLEI|V5|FY12","88","1","KLEI","V5","FY12",7294.2019252211649,"AM1",41088.360601851855]
["881|KCEO|V5|FY12","88","1","KCEO","V5","FY12",16534.226247477432,"AM1",41088.360601851855]
["881|KCED|V5|FY12","88","1","KCED","V5","FY12",-8161.2097511571255,"AM1",41088.360601851855]
["881|KCEA|V5|FY12","88","1","KCEA","V5","FY12",12368.7473549924,"AM1",41088.360601851855]
["881|KCEI|V5|FY12","88","1","KCEI","V5","FY12",299.88551900965194,"AM1",41088.360601851855]
["881|KCTO|V5|FY12","88","1","KCTO","V5","FY12",8298.4613831439474,"AM1",41088.360601851855]
["881|KCTD|V5|FY12","88","1","KCTD","V5","FY12",-5380.8424457563133,"AM1",41088.360601851855]
["881|KIEO|V5|FY12","88","1","KIEO","V5","FY12",1011.7484118329101,"AM1",41088.360601851855]
["881|KIED|V5|FY12","88","1","KIED","V5","FY12",-367.49381158458567,"AM1",41088.360601851855]
["881|KIEA|V5|FY12","88","1","KIEA","V5","FY12",1374.3052616658222,"AM1",41088.360601851855]
["881|KIEI|V5|FY12","88","1","KIEI","V5","FY12",22.42549376318884,"AM1",41088.360601851855]
["881|KITO|V5|FY12","88","1","KITO","V5","FY12",922.05126479377191,"AM1",41088.360601851855]
["881|KITD|V5|FY12","88","1","KITD","V5","FY12",-597.87138286181255,"AM1",41088.360601851855]
["881|KQEO|V5|FY12","88","1","KQEO","V5","FY12",160209.11107495191,"AM1",41088.360601851855]
["881|KQED|V5|FY12","88","1","KQED","V5","FY12",-40580.967835285323,"AM1",41088.360601851855]
["881|KQEI|V5|FY12","88","1","KQEI","V5","FY12",2114.7602661893652,"AM1",41088.360601851855]
["881|KQTO|V5|FY12","88","1","KQTO","V5","FY12",154641.99910709643,"AM1",41088.360601851855]
["881|KQTD|V5|FY12","88","1","KQTD","V5","FY12",-38660.499776774108,"AM1",41088.360601851855]
["882|KBTO|V5|FY12","88","2","KBTO","V5","FY12",6206.3048993158509,"AM1",41088.360601851855]
["882|KBTD|V5|FY12","88","2","KBTD","V5","FY12",-146.10134074493945,"AM1",41088.360601851855]
["882|KEEO|V5|FY12","88","2","KEEO","V5","FY12",53138.500892571617,"AM1",41088.360601851855]
["882|KEED|V5|FY12","88","2","KEED","V5","FY12",-39662.902286173448,"AM1",41088.360601851855]
["882|KEEA|V5|FY12","88","2","KEEA","V5","FY12",136672.09246060834,"AM1",41088.360601851855]
["882|KEEI|V5|FY12","88","2","KEEI","V5","FY12",1603.4640220219605,"AM1",41088.360601851855]
["882|KETO|V5|FY12","88","2","KETO","V5","FY12",94049.424672539957,"AM1",41088.360601851855]
["882|KETD|V5|FY12","88","2","KETD","V5","FY12",-29887.019715082213,"AM1",41088.360601851855]
["882|KLEO|V5|FY12","88","2","KLEO","V5","FY12",663432.02229261072,"AM1",41088.360601851855]
["882|KLEI|V5|FY12","88","2","KLEI","V5","FY12",8757.3026942624601,"AM1",41088.360601851855]
["882|KCEO|V5|FY12","88","2","KCEO","V5","FY12",10802.179178603703,"AM1",41088.360601851855]
["882|KCED|V5|FY12","88","2","KCED","V5","FY12",-5331.9005514163136,"AM1",41088.360601851855]
["882|KCEA|V5|FY12","88","2","KCEA","V5","FY12",8080.778812609562,"AM1",41088.360601851855]
["882|KCEI|V5|FY12","88","2","KCEI","V5","FY12",195.92190532079198,"AM1",41088.360601851855]
["882|KCTO|V5|FY12","88","2","KCTO","V5","FY12",5421.570107105601,"AM1",41088.360601851855]
["882|KCTD|V5|FY12","88","2","KCTD","V5","FY12",-3515.4245116105003,"AM1",41088.360601851855]
["882|KIEO|V5|FY12","88","2","KIEO","V5","FY12",660.99782745831465,"AM1",41088.360601851855]
["882|KIED|V5|FY12","88","2","KIED","V5","FY12",-240.09191239719323,"AM1",41088.360601851855]
["882|KIEA|V5|FY12","88","2","KIEA","V5","FY12",897.86431251217357,"AM1",41088.360601851855]
["882|KIEI|V5|FY12","88","2","KIEI","V5","FY12",14.651075785030102,"AM1",41088.360601851855]
["882|KITO|V5|FY12","88","2","KITO","V5","FY12",602.39667856728886,"AM1",41088.360601851855]
["882|KITD|V5|FY12","88","2","KITD","V5","FY12",-390.60272351227781,"AM1",41088.360601851855]
["882|KQEO|V5|FY12","88","2","KQEO","V5","FY12",104668.18936510479,"AM1",41088.360601851855]
["882|KQED|V5|FY12","88","2","KQED","V5","FY12",-26512.452366181042,"AM1",41088.360601851855]
["882|KQEI|V5|FY12","88","2","KQEI","V5","FY12",1381.6200996193829,"AM1",41088.360601851855]
["882|KQTO|V5|FY12","88","2","KQTO","V5","FY12",101031.0708157382,"AM1",41088.360601851855]
["882|KQTD|V5|FY12","88","2","KQTD","V5","FY12",-25257.767703934551,"AM1",41088.360601851855]
["881|VRxx|V5|FY12","88","1","VRxx","V5","FY12",608,"manual",41045.710034722222]
["881|VNxx|V5|FY12","88","1","VNxx","V5","FY12",559,"manual",41045.710034722222]
["881|Vlos|V5|FY12","88","1","Vlos","V5","FY12",206,"manual",41045.710034722222]
["881|Vblk|V5|FY12","88","1","Vblk","V5","FY12",1373,"manual",41045.710034722222]
["881|BDEO|V5|FY12","88","1","BDEO","V5","FY12",18154859.462601747,"FA1",41088.360868055555]
["881|BDED|V5|FY12","88","1","BDED","V5","FY12",-561278.48572428292,"FA1",41088.360868055555]
["881|BDEX|V5|FY12","88","1","BDEX","V5","FY12",-49400,"FA1",41088.360868055555]
["881|BDEA|V5|FY12","88","1","BDEA","V5","FY12",1360129.4492186261,"FA1",41088.360868055555]
["881|BDTO|V5|FY12","88","1","BDTO","V5","FY12",22031996.590000004,"FA1",41088.360868055555]
["881|BDTD|V5|FY12","88","1","BDTD","V5","FY12",-364903.15666666662,"FA1",41088.360868055555]
["881|BPEO|V5|FY12","88","1","BPEO","V5","FY12",1027191.2837708915,"FA1",41088.360868055555]
["881|BPED|V5|FY12","88","1","BPED","V5","FY12",-37486,"FA1",41088.360868055555]
["881|BPTO|V5|FY12","88","1","BPTO","V5","FY12",1211088.22,"FA1",41088.360868055555]
["881|BPTD|V5|FY12","88","1","BPTD","V5","FY12",-47188.740000000005,"FA1",41088.360868055555]
["881|BREO|V5|FY12","88","1","BREO","V5","FY12",2628272.6950792754,"FA1",41088.360868055555]
["881|BRED|V5|FY12","88","1","BRED","V5","FY12",-139599,"FA1",41088.360868055555]
["881|BRTO|V5|FY12","88","1","BRTO","V5","FY12",2788789.7984961751,"FA1",41088.360868055555]
["881|BRTD|V5|FY12","88","1","BRTD","V5","FY12",-61692.24694861516,"FA1",41088.360868055555]
["881|BSEO|V5|FY12","88","1","BSEO","V5","FY12",27774.891891937761,"FA1",41088.360868055555]
["881|BSED|V5|FY12","88","1","BSED","V5","FY12",-3471,"FA1",41088.360868055555]
["881|BSTO|V5|FY12","88","1","BSTO","V5","FY12",34167.595947123766,"FA1",41088.360868055555]
["881|BSTD|V5|FY12","88","1","BSTD","V5","FY12",-4315.9068564787913,"FA1",41088.360868055555]
["881|BMED|V5|FY12","88","1","BMED","V5","FY12",-1766.6666666666665,"FA1",41088.360868055555]
["881|BMEA|V5|FY12","88","1","BMEA","V5","FY12",53000,"FA1",41088.360868055555]
["881|BMTD|V5|FY12","88","1","BMTD","V5","FY12",-1325,"FA1",41088.360868055555]
["882|BDEO|V5|FY12","88","2","BDEO","V5","FY12",6878758.5523033887,"FA1",41088.360868055555]
["882|BDED|V5|FY12","88","2","BDED","V5","FY12",-296041.32349374343,"FA1",41088.360868055555]
["882|BDEA|V5|FY12","88","2","BDEA","V5","FY12",1661011.7589989519,"FA1",41088.360868055555]
["882|BDTO|V5|FY12","88","2","BDTO","V5","FY12",9347490.2999999989,"FA1",41088.360868055555]
["882|BDTD|V5|FY12","88","2","BDTD","V5","FY12",-174879.155,"FA1",41088.360868055555]
["882|BPEO|V5|FY12","88","2","BPEO","V5","FY12",883142.64025851409,"FA1",41088.360868055555]
["882|BPED|V5|FY12","88","2","BPED","V5","FY12",-65810,"FA1",41088.360868055555]
["882|BPEA|V5|FY12","88","2","BPEA","V5","FY12",1158300.0000000002,"FA1",41088.360868055555]
["882|BPTO|V5|FY12","88","2","BPTO","V5","FY12",972995.60776756669,"FA1",41088.360868055555]
["882|BPTD|V5|FY12","88","2","BPTD","V5","FY12",-57039.905785367053,"FA1",41088.360868055555]
["882|BTEO|V5|FY12","88","2","BTEO","V5","FY12",2383681.388380128,"FA1",41088.360868055555]
["882|BTED|V5|FY12","88","2","BTED","V5","FY12",-114182.10650000001,"FA1",41088.360868055555]
["882|BTEX|V5|FY12","88","2","BTEX","V5","FY12",-115000,"FA1",41088.360868055555]
["882|BTEA|V5|FY12","88","2","BTEA","V5","FY12",1084246.3900000001,"FA1",41088.360868055555]
["882|BTTO|V5|FY12","88","2","BTTO","V5","FY12",2651311.2571458099,"FA1",41088.360868055555]
["882|BTTD|V5|FY12","88","2","BTTD","V5","FY12",-85721.007056604634,"FA1",41088.360868055555]
["881|BBEO|V5|FY12","88","1","BBEO","V5","FY12",10565.356259049129,"FA1",41088.360868055555]
["881|BBED|V5|FY12","88","1","BBED","V5","FY12",-305.49091664493915,"FA1",41088.360868055555]
["881|BBEA|V5|FY12","88","1","BBEA","V5","FY12",7136.1245175792292,"FA1",41088.360868055555]
["881|BBTO|V5|FY12","88","1","BBTO","V5","FY12",8917.2238563907267,"FA1",41088.360868055555]
["881|BBTD|V5|FY12","88","1","BBTD","V5","FY12",-299.43080259290093,"FA1",41088.360868055555]
["881|BEEO|V5|FY12","88","1","BEEO","V5","FY12",108893.50627124615,"FA1",41088.360868055555]
["881|BEED|V5|FY12","88","1","BEED","V5","FY12",-13253.722769166938,"FA1",41088.360868055555]
["881|BEEA|V5|FY12","88","1","BEEA","V5","FY12",196661.24087272497,"FA1",41088.360868055555]
["881|BETO|V5|FY12","88","1","BETO","V5","FY12",135059.29627010852,"FA1",41088.360868055555]
["881|BETD|V5|FY12","88","1","BETD","V5","FY12",-42469.987270152807,"FA1",41088.360868055555]
["881|BLEO|V5|FY12","88","1","BLEO","V5","FY12",375527.3803765481,"FA1",41088.360868055555]
["881|BCEO|V5|FY12","88","1","BCEO","V5","FY12",9660.4468209430543,"FA1",41088.360868055555]
["881|BCED|V5|FY12","88","1","BCED","V5","FY12",-5028.0793864296211,"FA1",41088.360868055555]
["881|BCEA|V5|FY12","88","1","BCEA","V5","FY12",22326.901014765135,"FA1",41088.360868055555]
["881|BCTO|V5|FY12","88","1","BCTO","V5","FY12",1666.1002723781974,"FA1",41088.360868055555]
["881|BCTD|V5|FY12","88","1","BCTD","V5","FY12",-5387.2504415057201,"FA1",41088.360868055555]
["881|BIED|V5|FY12","88","1","BIED","V5","FY12",-248.07667794183484,"FA1",41088.360868055555]
["881|BIEA|V5|FY12","88","1","BIEA","V5","FY12",2480.7667794183485,"FA1",41088.360868055555]
["881|BITD|V5|FY12","88","1","BITD","V5","FY12",-413.46112990305812,"FA1",41088.360868055555]
["882|BBEO|V5|FY12","88","2","BBEO","V5","FY12",7342.5212874078707,"FA1",41088.360868055555]
["882|BBED|V5|FY12","88","2","BBED","V5","FY12",-212.3045833550608,"FA1",41088.360868055555]
["882|BBEA|V5|FY12","88","2","BBEA","V5","FY12",4959.3354824207699,"FA1",41088.360868055555]
["882|BBTO|V5|FY12","88","2","BBTO","V5","FY12",6197.1318699311805,"FA1",41088.360868055555]
["882|BBTD|V5|FY12","88","2","BBTD","V5","FY12",-208.09303427519905,"FA1",41088.360868055555]
["882|BEEO|V5|FY12","88","2","BEEO","V5","FY12",75676.85066675322,"FA1",41088.360868055555]
["882|BEED|V5|FY12","88","2","BEED","V5","FY12",-9210.8338974997296,"FA1",41088.360868055555]
["882|BEEA|V5|FY12","88","2","BEEA","V5","FY12",136672.09246060834,"FA1",41088.360868055555]
["882|BETO|V5|FY12","88","2","BETO","V5","FY12",93861.080839203802,"FA1",41088.360868055555]
["882|BETD|V5|FY12","88","2","BETD","V5","FY12",-29515.027980239942,"FA1",41088.360868055555]
["882|BLEO|V5|FY12","88","2","BLEO","V5","FY12",450852.19379105081,"FA1",41088.360868055555]
["882|BCEO|V5|FY12","88","2","BCEO","V5","FY12",6311.3856036124043,"FA1",41088.360868055555]
["882|BCED|V5|FY12","88","2","BCED","V5","FY12",-3284.9565285671024,"FA1",41088.360868055555]
["882|BCEA|V5|FY12","88","2","BCEA","V5","FY12",14586.662941136281,"FA1",41088.360868055555]
["882|BCTO|V5|FY12","88","2","BCTO","V5","FY12",1088.5005081199697,"FA1",41088.360868055555]
["882|BCTD|V5|FY12","88","2","BCTD","V5","FY12",-3519.6109983093502,"FA1",41088.360868055555]
["882|BIED|V5|FY12","88","2","BIED","V5","FY12",-162.07403267929203,"FA1",41088.360868055555]
["882|BIEA|V5|FY12","88","2","BIEA","V5","FY12",1620.7403267929201,"FA1",41088.360868055555]
["882|BITD|V5|FY12","88","2","BITD","V5","FY12",-270.12338779882003,"FA1",41088.360868055555]
["881|BDTX|V5|FY12","88","1","BDTX","V5","FY12",-49400,"FA1",41088.360868055555]
["882|BTTX|V5|FY12","88","2","BTTX","V5","FY12",-115000,"FA1",41088.360868055555]
["401|RURV|V5|FY13","40","1","RURV","V5","FY13",-3.8504600524902344E-5,"RM1",41089.365104166667]
["401|RUNF|V5|FY13","40","1","RUNF","V5","FY13",-9.9996104836463928E-6,"RM1",41089.365104166667]
["401|RUNV|V5|FY13","40","1","RUNV","V5","FY13",3.1590461730957031E-5,"RM1",41089.365104166667]
["402|RUTW|V5|FY13","40","2","RUTW","V5","FY13",2.9113143682479858E-5,"RM1",41089.365104166667]
["401|EOBV|V5|FY13","40","1","EOBV","V5","FY13",-2.8192996978759766E-5,"RM1",41089.365104166667]
["401|EFDD|V5|FY13","40","1","EFDD","V5","FY13",3.0042254365980625E-5,"RM1",41089.365104166667]
["402|EFDD|V5|FY13","40","2","EFDD","V5","FY13",-1.1512544006109238E-5,"RM1",41089.365104166667]
["405|ETAX|V5|FY13","40","5","ETAX","V5","FY13",47168673.291154452,"OPM",41093.428437499999]
["405|EPRO|V5|FY13","40","5","EPRO","V5","FY13",46287802.027456328,"OPM",41093.428437499999]
["401|EDEP|V5|FY13","40","1","EDEP","V5","FY13",35618343.8182,"MRS",41087.717881944445]
["401|EFDD|V5|FY13","40","1","EFDD","V5","FY13",912408.40769999998,"MRS",41087.717881944445]
["401|EIAC|V5|FY13","40","1","EIAC","V5","FY13",420797,"MRS",41087.717881944445]
["401|ELOD|V5|FY13","40","1","ELOD","V5","FY13",1000000,"MRS",41087.717881944445]
["401|EOBV|V5|FY13","40","1","EOBV","V5","FY13",225791183.42919999,"MRS",41087.717881944445]
["401|EOLC|V5|FY13","40","1","EOLC","V5","FY13",76321.119999999995,"MRS",41087.717881944445]
["401|EOLE|V5|FY13","40","1","EOLE","V5","FY13",11795096.857100002,"MRS",41087.717881944445]
["401|EOSA|V5|FY13","40","1","EOSA","V5","FY13",39301441.733800016,"MRS",41087.717881944445]
["401|EOSC|V5|FY13","40","1","EOSC","V5","FY13",62218.854399999997,"MRS",41087.717881944445]
["401|EOSE|V5|FY13","40","1","EOSE","V5","FY13",1040102,"MRS",41087.717881944445]
["401|EOSO|V5|FY13","40","1","EOSO","V5","FY13",24861400.226200007,"MRS",41087.717881944445]
["401|EOSP|V5|FY13","40","1","EOSP","V5","FY13",356960.80949999997,"MRS",41087.717881944445]
["401|EOSR|V5|FY13","40","1","EOSR","V5","FY13",984550.13950000005,"MRS",41087.717881944445]
["401|EOSU|V5|FY13","40","1","EOSU","V5","FY13",844681.8,"MRS",41087.717881944445]
["401|EZSE|V5|FY13","40","1","EZSE","V5","FY13",10209840,"MRS",41087.717881944445]
["401|FXXX|V5|FY13","40","1","FXXX","V5","FY13",176.0318,"MRS",41087.717881944445]
["401|RCCA|V5|FY13","40","1","RCCA","V5","FY13",-19751929.853399999,"MRS",41087.717881944445]
["401|RCDC|V5|FY13","40","1","RCDC","V5","FY13",-20940404.790199999,"MRS",41087.717881944445]
["401|RFIN|V5|FY13","40","1","RFIN","V5","FY13",-350000,"MRS",41087.717881944445]
["401|ROOI|V5|FY13","40","1","ROOI","V5","FY13",-8575590,"MRS",41087.717881944445]
["401|RRCS|V5|FY13","40","1","RRCS","V5","FY13",-32250,"MRS",41087.717881944445]
["401|RUNF|V5|FY13","40","1","RUNF","V5","FY13",-5276686.7822000002,"MRS",41087.717881944445]
["401|RUNV|V5|FY13","40","1","RUNV","V5","FY13",-113977712.3897,"MRS",41087.717881944445]
["401|RURF|V5|FY13","40","1","RURF","V5","FY13",-67519267.200000003,"MRS",41087.717881944445]
["401|RURV|V5|FY13","40","1","RURV","V5","FY13",-169614106.72009999,"MRS",41087.717881944445]
["402|EDEP|V5|FY13","40","2","EDEP","V5","FY13",84514819.493700013,"MRS",41087.717881944445]
["402|EFDD|V5|FY13","40","2","EFDD","V5","FY13",810468.63760000002,"MRS",41087.717881944445]
["402|EIAC|V5|FY13","40","2","EIAC","V5","FY13",26645455,"MRS",41087.717881944445]
["402|EISH|V5|FY13","40","2","EISH","V5","FY13",100855957,"MRS",41087.717881944445]
["402|ELOD|V5|FY13","40","2","ELOD","V5","FY13",5264000,"MRS",41087.717881944445]
["402|EOLC|V5|FY13","40","2","EOLC","V5","FY13",-78540.240000000005,"MRS",41087.717881944445]
["402|EOLE|V5|FY13","40","2","EOLE","V5","FY13",16911292.321799994,"MRS",41087.717881944445]
["402|EOSA|V5|FY13","40","2","EOSA","V5","FY13",44024059.847399995,"MRS",41087.717881944445]
["402|EOSC|V5|FY13","40","2","EOSC","V5","FY13",2748450.4013,"MRS",41087.717881944445]
["402|EOSE|V5|FY13","40","2","EOSE","V5","FY13",7904082.5499999998,"MRS",41087.717881944445]
["402|EOSO|V5|FY13","40","2","EOSO","V5","FY13",26939914.702500001,"MRS",41087.717881944445]
["402|EOSP|V5|FY13","40","2","EOSP","V5","FY13",371940.61300000001,"MRS",41087.717881944445]
["402|EOSR|V5|FY13","40","2","EOSR","V5","FY13",935399.43050000002,"MRS",41087.717881944445]
["402|EOSS|V5|FY13","40","2","EOSS","V5","FY13",6796231,"MRS",41087.717881944445]
["402|EOSU|V5|FY13","40","2","EOSU","V5","FY13",1223788.2,"MRS",41087.717881944445]
["402|EZSE|V5|FY13","40","2","EZSE","V5","FY13",10783910,"MRS",41087.717881944445]
["402|FXXX|V5|FY13","40","2","FXXX","V5","FY13",243.61830000000006,"MRS",41087.717881944445]
["402|RCCA|V5|FY13","40","2","RCCA","V5","FY13",-20137900.1184,"MRS",41087.717881944445]
["402|RCDC|V5|FY13","40","2","RCDC","V5","FY13",-44441228.259499997,"MRS",41087.717881944445]
["402|RNOT|V5|FY13","40","2","RNOT","V5","FY13",-5500000,"MRS",41087.717881944445]
["402|ROOI|V5|FY13","40","2","ROOI","V5","FY13",-7271426,"MRS",41087.717881944445]
["402|RRCS|V5|FY13","40","2","RRCS","V5","FY13",-101950,"MRS",41087.717881944445]
["402|RUNF|V5|FY13","40","2","RUNF","V5","FY13",-98508066.648000002,"MRS",41087.717881944445]
["402|RURF|V5|FY13","40","2","RURF","V5","FY13",-188665932,"MRS",41087.717881944445]
["402|RUTW|V5|FY13","40","2","RUTW","V5","FY13",-20242201.653999999,"MRS",41087.717881944445]
["403|EIAC|V5|FY13","40","3","EIAC","V5","FY13",1000000,"MRS",41087.717881944445]
["403|EIWP|V5|FY13","40","3","EIWP","V5","FY13",-1000000,"MRS",41087.717881944445]
["403|EOLC|V5|FY13","40","3","EOLC","V5","FY13",11059498.7193,"MRS",41087.717881944445]
["403|EOLE|V5|FY13","40","3","EOLE","V5","FY13",7046366.6705999989,"MRS",41087.717881944445]
["403|EOSA|V5|FY13","40","3","EOSA","V5","FY13",15019856.7936,"MRS",41087.717881944445]
["403|EOSO|V5|FY13","40","3","EOSO","V5","FY13",129500,"MRS",41087.717881944445]
["403|EZLW|V5|FY13","40","3","EZLW","V5","FY13",-33125724.108500004,"MRS",41087.717881944445]
["403|EZSE|V5|FY13","40","3","EZSE","V5","FY13",155857358.71070001,"MRS",41087.717881944445]
["403|EZSW|V5|FY13","40","3","EZSW","V5","FY13",-155986858.3136,"MRS",41087.717881944445]
["403|FXXX|V5|FY13","40","3","FXXX","V5","FY13",134.72350000000003,"MRS",41087.717881944445]
["404|EOLE|V5|FY13","40","4","EOLE","V5","FY13",349001.20810000005,"MRS",41087.717881944445]
["404|EOSA|V5|FY13","40","4","EOSA","V5","FY13",577608.90709999984,"MRS",41087.717881944445]
["404|EOSO|V5|FY13","40","4","EOSO","V5","FY13",46664.173500000004,"MRS",41087.717881944445]
["404|FXXX|V5|FY13","40","4","FXXX","V5","FY13",4.8593999999999999,"MRS",41087.717881944445]
["404|ROOI|V5|FY13","40","4","ROOI","V5","FY13",-1119050,"MRS",41087.717881944445]
["402|RURW|V5|FY13","40","2","RURW","V5","FY13",-9499828.7334240451,"MRS",41088.384884259256]
["405|EDEP|V5|FY13","40","5","EDEP","V5","FY13",6147936.378899999,"MRS",41087.717881944445]
["405|EOLC|V5|FY13","40","5","EOLC","V5","FY13",843760.34420000005,"MRS",41087.717881944445]
["405|EOLE|V5|FY13","40","5","EOLE","V5","FY13",60563310.203499958,"MRS",41087.717881944445]
["405|EOSA|V5|FY13","40","5","EOSA","V5","FY13",-109917878.77739996,"MRS",41087.717881944445]
["405|EOSD|V5|FY13","40","5","EOSD","V5","FY13",427579,"MRS",41087.717881944445]
["405|EOSI|V5|FY13","40","5","EOSI","V5","FY13",4300000,"MRS",41087.717881944445]
["405|EOSO|V5|FY13","40","5","EOSO","V5","FY13",35188559.850000009,"MRS",41087.717881944445]
["405|EOSR|V5|FY13","40","5","EOSR","V5","FY13",30000,"MRS",41087.717881944445]
["405|EOSU|V5|FY13","40","5","EOSU","V5","FY13",2416733,"MRS",41087.717881944445]
["405|FXXX|V5|FY13","40","5","FXXX","V5","FY13",447.42080000000004,"MRS",41087.717881944445]
["401|EDEP|V5|FY13","40","1","EDEP","V5","FY13",3197584.9100546166,"RJ",41088.343124999999]
["402|EDEP|V5|FY13","40","2","EDEP","V5","FY13",3017388.7246183651,"RJ",41088.343124999999]
["405|EDEP|V5|FY13","40","5","EDEP","V5","FY13",-6147936.3788999999,"RJ",41088.343124999999]
["401|EOSA|V5|FY13","40","1","EOSA","V5","FY13",-3197584.9100546166,"RJ",41088.343124999999]
["402|EOSA|V5|FY13","40","2","EOSA","V5","FY13",-3017388.7246183651,"RJ",41088.343124999999]
["405|EOSA|V5|FY13","40","5","EOSA","V5","FY13",6147936.3788999999,"RJ",41088.343124999999]
["401|EOLA|V5|FY13","40","1","EOLA","V5","FY13",1218.6351635732553,"RJ",41088.343124999999]
["402|EOSA|V5|FY13","40","2","EOSA","V5","FY13",156563.34143642674,"RJ",41088.343124999999]
["401|EOLA|V5|FY13","40","1","EOLA","V5","FY13",1218.6351635732553,"RJ",41088.343124999999]
["402|EOSA|V5|FY13","40","2","EOSA","V5","FY13",156563.34143642674,"RJ",41088.343124999999]
["401|EOLA|V5|FY13","40","1","EOLA","V5","FY13",20412027.480553288,"RJ",41088.343124999999]
["402|EOLA|V5|FY13","40","2","EOLA","V5","FY13",25369865.029868659,"RJ",41088.343124999999]
["403|EOLA|V5|FY13","40","3","EOLA","V5","FY13",15019857.1903973,"RJ",41088.343124999999]
["404|EOLA|V5|FY13","40","4","EOLA","V5","FY13",503527.34555224876,"RJ",41088.343124999999]
["405|EOLA|V5|FY13","40","5","EOLA","V5","FY13",-61305277.046371497,"RJ",41088.343124999999]
["401|EOSA|V5|FY13","40","1","EOSA","V5","FY13",-20412027.480553288,"RJ",41088.343124999999]
["402|EOSA|V5|FY13","40","2","EOSA","V5","FY13",-25369865.029868659,"RJ",41088.343124999999]
["403|EOSA|V5|FY13","40","3","EOSA","V5","FY13",-15019857.1903973,"RJ",41088.343124999999]
["404|EOSA|V5|FY13","40","4","EOSA","V5","FY13",-503527.34555224876,"RJ",41088.343124999999]
["405|EOSA|V5|FY13","40","5","EOSA","V5","FY13",61305277.046371497,"RJ",41088.343124999999]
["401|P846|V5|FY13","40","1","P846","V5","FY13",30857,"RM2",41089.365416666667]
["401|P847|V5|FY13","40","1","P847","V5","FY13",27847,"RM2",41089.365416666667]
["401|P848|V5|FY13","40","1","P848","V5","FY13",403920,"RM2",41089.365416666667]
["401|P849|V5|FY13","40","1","P849","V5","FY13",392575,"RM2",41089.365416666667]
["402|Q850|V5|FY13","40","2","Q850","V5","FY13",396357,"RM2",41089.365416666667]
["402|Q851|V5|FY13","40","2","Q851","V5","FY13",29556,"RM2",41089.365416666667]
["402|Q852|V5|FY13","40","2","Q852","V5","FY13",4368,"RM2",41089.365416666667]
["401|Cx1W|V5|FY13","40","1","Cx1W","V5","FY13",1045705.5034760026,"CM1",41088.345868055556]
["402|Cx2W|V5|FY13","40","2","Cx2W","V5","FY13",-34113965.559206456,"CM1",41088.345868055556]
["402|Cx6W|V5|FY13","40","2","Cx6W","V5","FY13",-544770.73909085826,"CM1",41088.345868055556]
["401|CD1G|V5|FY13","40","1","CD1G","V5","FY13",1396669.6500000004,"CM2",41088.345879629633]
["401|CD1M|V5|FY13","40","1","CD1M","V5","FY13",3021314.09,"CM2",41088.345879629633]
["401|CD1Q|V5|FY13","40","1","CD1Q","V5","FY13",64477.260000000017,"CM2",41088.345879629633]
["401|CD1R|V5|FY13","40","1","CD1R","V5","FY13",20155160,"CM2",41088.345879629633]
["401|CM1R|V5|FY13","40","1","CM1R","V5","FY13",5607000,"CM2",41088.345879629633]
["401|CP1G|V5|FY13","40","1","CP1G","V5","FY13",683617.35,"CM2",41088.345879629633]
["401|CP1M|V5|FY13","40","1","CP1M","V5","FY13",364556.91,"CM2",41088.345879629633]
["401|CP1Q|V5|FY13","40","1","CP1Q","V5","FY13",3544.74,"CM2",41088.345879629633]
["401|CP1R|V5|FY13","40","1","CP1R","V5","FY13",145000,"CM2",41088.345879629633]
["401|CR1G|V5|FY13","40","1","CR1G","V5","FY13",403260,"CM2",41088.345879629633]
["401|CR1M|V5|FY13","40","1","CR1M","V5","FY13",217140,"CM2",41088.345879629633]
["401|CR1R|V5|FY13","40","1","CR1R","V5","FY13",4653000,"CM2",41088.345879629633]
["401|CS1G|V5|FY13","40","1","CS1G","V5","FY13",120978,"CM2",41088.345879629633]
["401|CS1M|V5|FY13","40","1","CS1M","V5","FY13",65141.999999999993,"CM2",41088.345879629633]
["401|CS1R|V5|FY13","40","1","CS1R","V5","FY13",457000,"CM2",41088.345879629633]
["402|CD2G|V5|FY13","40","2","CD2G","V5","FY13",58324916.450654998,"CM2",41088.345879629633]
["402|CD2M|V5|FY13","40","2","CD2M","V5","FY13",1127681.4099999999,"CM2",41088.345879629633]
["402|CD2Q|V5|FY13","40","2","CD2Q","V5","FY13",218143.74,"CM2",41088.345879629633]
["402|CD2R|V5|FY13","40","2","CD2R","V5","FY13",46076144.691095002,"CM2",41088.345879629633]
["402|CD6G|V5|FY13","40","2","CD6G","V5","FY13",950610,"CM2",41088.345879629633]
["402|CD6Q|V5|FY13","40","2","CD6Q","V5","FY13",500119.47699999996,"CM2",41088.345879629633]
["402|CP2G|V5|FY13","40","2","CP2G","V5","FY13",2747219.5055,"CM2",41088.345879629633]
["402|CP2M|V5|FY13","40","2","CP2M","V5","FY13",268415.58999999997,"CM2",41088.345879629633]
["402|CP2Q|V5|FY13","40","2","CP2Q","V5","FY13",5489534.2600000007,"CM2",41088.345879629633]
["402|CP2R|V5|FY13","40","2","CP2R","V5","FY13",8363598.3555000005,"CM2",41088.345879629633]
["402|CS2M|V5|FY13","40","2","CS2M","V5","FY13",143000,"CM2",41088.345879629633]
["402|CS2R|V5|FY13","40","2","CS2R","V5","FY13",90000,"CM2",41088.345879629633]
["402|CT2G|V5|FY13","40","2","CT2G","V5","FY13",4909053.4293375015,"CM2",41088.345879629633]
["402|CT2M|V5|FY13","40","2","CT2M","V5","FY13",5692891.0369999995,"CM2",41088.345879629633]
["402|CT2Q|V5|FY13","40","2","CT2Q","V5","FY13",1368120.0000000002,"CM2",41088.345879629633]
["402|CT2R|V5|FY13","40","2","CT2R","V5","FY13",21375181.6521625,"CM2",41088.345879629633]
["402|CT6G|V5|FY13","40","2","CT6G","V5","FY13",880000,"CM2",41088.345879629633]
["402|CT6Q|V5|FY13","40","2","CT6Q","V5","FY13",113940.283,"CM2",41088.345879629633]
["405|CB5M|V5|FY13","40","5","CB5M","V5","FY13",275000,"CM2",41088.345879629633]
["405|CC5M|V5|FY13","40","5","CC5M","V5","FY13",14230800.000000002,"CM2",41088.345879629633]
["405|CE5M|V5|FY13","40","5","CE5M","V5","FY13",400000,"CM2",41088.345879629633]
["405|CE5R|V5|FY13","40","5","CE5R","V5","FY13",6830000,"CM2",41088.345879629633]
["405|CI5M|V5|FY13","40","5","CI5M","V5","FY13",1581200,"CM2",41088.345879629633]
["401|CD1D|V5|FY13","40","1","CD1D","V5","FY13",19751930.50151328,"CM2",41088.345891203702]
["402|CD2D|V5|FY13","40","2","CD2D","V5","FY13",20137900.779225674,"CM2",41088.345891203702]
["405|JFIN|V5|FY13","40","5","JFIN","V5","FY13",-23206681.562323079,"CM3",41088.346018518518]
["401|Hx1W|V5|FY13","40","1","Hx1W","V5","FY13",1000000,"CM4",41088.346018518518]
["402|Hx2W|V5|FY13","40","2","Hx2W","V5","FY13",-33140661.039999999,"CM4",41088.346018518518]
["402|Hx6W|V5|FY13","40","2","Hx6W","V5","FY13",-4923924.2699999996,"CM4",41088.346018518518]
["401|HD1G|V5|FY13","40","1","HD1G","V5","FY13",1396669.6500000004,"CM5",41088.346041666664]
["401|HD1M|V5|FY13","40","1","HD1M","V5","FY13",3021314.09,"CM5",41088.346041666664]
["401|HD1Q|V5|FY13","40","1","HD1Q","V5","FY13",64477.260000000017,"CM5",41088.346041666664]
["401|HD1R|V5|FY13","40","1","HD1R","V5","FY13",20155160,"CM5",41088.346041666664]
["401|HM1R|V5|FY13","40","1","HM1R","V5","FY13",5607000,"CM5",41088.346041666664]
["401|HP1G|V5|FY13","40","1","HP1G","V5","FY13",683617.35,"CM5",41088.346041666664]
["401|HP1M|V5|FY13","40","1","HP1M","V5","FY13",364556.91,"CM5",41088.346041666664]
["401|HP1Q|V5|FY13","40","1","HP1Q","V5","FY13",3544.74,"CM5",41088.346041666664]
["401|HP1R|V5|FY13","40","1","HP1R","V5","FY13",145000,"CM5",41088.346041666664]
["401|HR1G|V5|FY13","40","1","HR1G","V5","FY13",403260,"CM5",41088.346041666664]
["401|HR1M|V5|FY13","40","1","HR1M","V5","FY13",217140,"CM5",41088.346041666664]
["401|HR1R|V5|FY13","40","1","HR1R","V5","FY13",4653000,"CM5",41088.346041666664]
["401|HS1G|V5|FY13","40","1","HS1G","V5","FY13",120978,"CM5",41088.346041666664]
["401|HS1M|V5|FY13","40","1","HS1M","V5","FY13",65141.999999999993,"CM5",41088.346041666664]
["401|HS1R|V5|FY13","40","1","HS1R","V5","FY13",457000,"CM5",41088.346041666664]
["402|HD2G|V5|FY13","40","2","HD2G","V5","FY13",54650544.339500003,"CM5",41088.346041666664]
["402|HD2M|V5|FY13","40","2","HD2M","V5","FY13",1127681.4099999999,"CM5",41088.346041666664]
["402|HD2Q|V5|FY13","40","2","HD2Q","V5","FY13",218143.74,"CM5",41088.346041666664]
["402|HD2R|V5|FY13","40","2","HD2R","V5","FY13",44971785.3605,"CM5",41088.346041666664]
["402|HD6G|V5|FY13","40","2","HD6G","V5","FY13",945000,"CM5",41088.346041666664]
["402|HD6Q|V5|FY13","40","2","HD6Q","V5","FY13",2856267.12,"CM5",41088.346041666664]
["402|HP2G|V5|FY13","40","2","HP2G","V5","FY13",2581771.0099999998,"CM5",41088.346041666664]
["402|HP2M|V5|FY13","40","2","HP2M","V5","FY13",268415.58999999997,"CM5",41088.346041666664]
["402|HP2Q|V5|FY13","40","2","HP2Q","V5","FY13",5489534.2600000007,"CM5",41088.346041666664]
["402|HP2R|V5|FY13","40","2","HP2R","V5","FY13",8198149.8599999994,"CM5",41088.346041666664]
["402|HS2M|V5|FY13","40","2","HS2M","V5","FY13",143000,"CM5",41088.346041666664]
["402|HS2R|V5|FY13","40","2","HS2R","V5","FY13",90000,"CM5",41088.346041666664]
["402|HT2G|V5|FY13","40","2","HT2G","V5","FY13",4686800,"CM5",41088.346041666664]
["402|HT2M|V5|FY13","40","2","HT2M","V5","FY13",5546180,"CM5",41088.346041666664]
["402|HT2Q|V5|FY13","40","2","HT2Q","V5","FY13",1368120.0000000002,"CM5",41088.346041666664]
["402|HT2R|V5|FY13","40","2","HT2R","V5","FY13",21114835.470000003,"CM5",41088.346041666664]
["402|HT6G|V5|FY13","40","2","HT6G","V5","FY13",880000,"CM5",41088.346041666664]
["402|HT6Q|V5|FY13","40","2","HT6Q","V5","FY13",2117657.15,"CM5",41088.346041666664]
["405|HB5M|V5|FY13","40","5","HB5M","V5","FY13",275000,"CM5",41088.346041666664]
["405|HC5M|V5|FY13","40","5","HC5M","V5","FY13",14230800.000000002,"CM5",41088.346041666664]
["405|HE5M|V5|FY13","40","5","HE5M","V5","FY13",400000,"CM5",41088.346041666664]
["405|HE5R|V5|FY13","40","5","HE5R","V5","FY13",6830000,"CM5",41088.346041666664]
["405|HI5M|V5|FY13","40","5","HI5M","V5","FY13",1581200,"CM5",41088.346041666664]
["401|HD1D|V5|FY13","40","1","HD1D","V5","FY13",19751930.50151328,"CM5",41088.346041666664]
["402|HD2D|V5|FY13","40","2","HD2D","V5","FY13",20137900.779225674,"CM5",41088.346041666664]
["401|VRxx|V5|FY13","40","1","VRxx","V5","FY13",61686.291187499999,"RM2",41089.365266203706]
["401|VNxx|V5|FY13","40","1","VNxx","V5","FY13",34354.241857919413,"RM2",41089.365266203706]
["401|Vlos|V5|FY13","40","1","Vlos","V5","FY13",13720.076149345623,"RM2",41089.365266203706]
["401|Vblk|V5|FY13","40","1","Vblk","V5","FY13",109760.60919476503,"RM2",41089.365266203706]
["401|KDEO|V5|FY13","40","1","KDEO","V5","FY13",1444708291.9342549,"AM1",41088.360613425924]
["401|KDEI|V5|FY13","40","1","KDEI","V5","FY13",36379196.078588285,"AM1",41088.360613425924]
["401|KDED|V5|FY13","40","1","KDED","V5","FY13",-33480974.505530365,"AM1",41088.360613425924]
["401|KDEA|V5|FY13","40","1","KDEA","V5","FY13",44389551.501513287,"AM1",41088.360613425924]
["401|KDTO|V5|FY13","40","1","KDTO","V5","FY13",1283140933.5293505,"AM1",41088.360613425924]
["401|KDTD|V5|FY13","40","1","KDTD","V5","FY13",-30416439.514839385,"AM1",41088.360613425924]
["401|KPEO|V5|FY13","40","1","KPEO","V5","FY13",17520320.256062604,"AM1",41088.360613425924]
["401|KPEI|V5|FY13","40","1","KPEI","V5","FY13",449343.25795035262,"AM1",41088.360613425924]
["401|KPED|V5|FY13","40","1","KPED","V5","FY13",-1943221.5960278043,"AM1",41088.360613425924]
["401|KPEA|V5|FY13","40","1","KPEA","V5","FY13",1196719,"AM1",41088.360613425924]
["401|KPTO|V5|FY13","40","1","KPTO","V5","FY13",12182962.776967697,"AM1",41088.360613425924]
["401|KPTD|V5|FY13","40","1","KPTD","V5","FY13",-1181393.5005689231,"AM1",41088.360613425924]
["401|KREO|V5|FY13","40","1","KREO","V5","FY13",50037400.10393399,"AM1",41088.360613425924]
["401|KREI|V5|FY13","40","1","KREI","V5","FY13",1306317.682577563,"AM1",41088.360613425924]
["401|KRED|V5|FY13","40","1","KRED","V5","FY13",-2068285.0116026897,"AM1",41088.360613425924]
["401|KREA|V5|FY13","40","1","KREA","V5","FY13",5273400,"AM1",41088.360613425924]
["401|KRTO|V5|FY13","40","1","KRTO","V5","FY13",36330035.930697225,"AM1",41088.360613425924]
["401|KRTD|V5|FY13","40","1","KRTD","V5","FY13",-1413171.4015675108,"AM1",41088.360613425924]
["401|KSEO|V5|FY13","40","1","KSEO","V5","FY13",2029045.4289318463,"AM1",41088.360613425924]
["401|KSEI|V5|FY13","40","1","KSEI","V5","FY13",58295.01463750979,"AM1",41088.360613425924]
["401|KSED|V5|FY13","40","1","KSED","V5","FY13",-278910.67431802553,"AM1",41088.360613425924]
["401|KSEA|V5|FY13","40","1","KSEA","V5","FY13",643120,"AM1",41088.360613425924]
["401|KSTO|V5|FY13","40","1","KSTO","V5","FY13",1966493.8049999999,"AM1",41088.360613425924]
["401|KSTD|V5|FY13","40","1","KSTD","V5","FY13",-264167.17399999994,"AM1",41088.360613425924]
["401|KMEO|V5|FY13","40","1","KMEO","V5","FY13",7913758.4103466664,"AM1",41088.360613425924]
["401|KMEI|V5|FY13","40","1","KMEI","V5","FY13",265788.00857659732,"AM1",41088.360613425924]
["401|KMED|V5|FY13","40","1","KMED","V5","FY13",-769322.80854732811,"AM1",41088.360613425924]
["401|KMEA|V5|FY13","40","1","KMEA","V5","FY13",5607000,"AM1",41088.360613425924]
["401|KMTO|V5|FY13","40","1","KMTO","V5","FY13",7913575.0000000009,"AM1",41088.360613425924]
["401|KMTD|V5|FY13","40","1","KMTD","V5","FY13",-555625,"AM1",41088.360613425924]
["402|KDEO|V5|FY13","40","2","KDEO","V5","FY13",1606559486.6363654,"AM1",41088.360613425924]
["402|KDEI|V5|FY13","40","2","KDEI","V5","FY13",41421635.673776761,"AM1",41088.360613425924]
["402|KDED|V5|FY13","40","2","KDED","V5","FY13",-54790197.854250357,"AM1",41088.360613425924]
["402|KDEA|V5|FY13","40","2","KDEA","V5","FY13",127335516.54797569,"AM1",41088.360613425924]
["402|KDTO|V5|FY13","40","2","KDTO","V5","FY13",1397422016.9495718,"AM1",41088.360613425924]
["402|KDTD|V5|FY13","40","2","KDTD","V5","FY13",-42886827.375390135,"AM1",41088.360613425924]
["402|KPEO|V5|FY13","40","2","KPEO","V5","FY13",127397594.0936815,"AM1",41088.360613425924]
["402|KPEI|V5|FY13","40","2","KPEI","V5","FY13",3368633.053139701,"AM1",41088.360613425924]
["402|KPED|V5|FY13","40","2","KPED","V5","FY13",-10109983.627966402,"AM1",41088.360613425924]
["402|KPEA|V5|FY13","40","2","KPEA","V5","FY13",16868767.710999999,"AM1",41088.360613425924]
["402|KPTO|V5|FY13","40","2","KPTO","V5","FY13",95020672.328982383,"AM1",41088.360613425924]
["402|KPTD|V5|FY13","40","2","KPTD","V5","FY13",-7167711.1308363648,"AM1",41088.360613425924]
["402|KSEO|V5|FY13","40","2","KSEO","V5","FY13",3586382.822770888,"AM1",41088.360613425924]
["402|KSEI|V5|FY13","40","2","KSEI","V5","FY13",91831.494004718028,"AM1",41088.360613425924]
["402|KSED|V5|FY13","40","2","KSED","V5","FY13",-492692.41215339891,"AM1",41088.360613425924]
["402|KSEA|V5|FY13","40","2","KSEA","V5","FY13",233000,"AM1",41088.360613425924]
["402|KSTO|V5|FY13","40","2","KSTO","V5","FY13",3238294.3790291729,"AM1",41088.360613425924]
["402|KSTD|V5|FY13","40","2","KSTD","V5","FY13",-435902.58387055632,"AM1",41088.360613425924]
["402|KTEO|V5|FY13","40","2","KTEO","V5","FY13",432783430.24724054,"AM1",41088.360613425924]
["402|KTEI|V5|FY13","40","2","KTEI","V5","FY13",11158834.981510164,"AM1",41088.360613425924]
["402|KTED|V5|FY13","40","2","KTED","V5","FY13",-34728018.706967324,"AM1",41088.360613425924]
["402|KTEA|V5|FY13","40","2","KTEA","V5","FY13",34339186.401500002,"AM1",41088.360613425924]
["402|KTTO|V5|FY13","40","2","KTTO","V5","FY13",360960763.74351323,"AM1",41088.360613425924]
["402|KTTD|V5|FY13","40","2","KTTD","V5","FY13",-23077504.366532493,"AM1",41088.360613425924]
["401|KBEO|V5|FY13","40","1","KBEO","V5","FY13",647077.00329854176,"AM1",41088.360613425924]
["401|KBED|V5|FY13","40","1","KBED","V5","FY13",-26854.82455812809,"AM1",41088.360613425924]
["401|KBEA|V5|FY13","40","1","KBEA","V5","FY13",32231.195268393654,"AM1",41088.360613425924]
["401|KBEI|V5|FY13","40","1","KBEI","V5","FY13",16447.176503131916,"AM1",41088.360613425924]
["401|KBTO|V5|FY13","40","1","KBTO","V5","FY13",39862.2774746141,"AM1",41088.360613425924]
["401|KBTD|V5|FY13","40","1","KBTD","V5","FY13",-4080.8399009955815,"AM1",41088.360613425924]
["401|KEEO|V5|FY13","40","1","KEEO","V5","FY13",9794887.6067454759,"AM1",41088.360613425924]
["401|KEED|V5|FY13","40","1","KEED","V5","FY13",-1665713.1756155016,"AM1",41088.360613425924]
["401|KEEA|V5|FY13","40","1","KEEA","V5","FY13",3803349.2916585663,"AM1",41088.360613425924]
["401|KEEI|V5|FY13","40","1","KEEI","V5","FY13",290074.74386385409,"AM1",41088.360613425924]
["401|KETO|V5|FY13","40","1","KETO","V5","FY13",9366847.1747926399,"AM1",41088.360613425924]
["401|KETD|V5|FY13","40","1","KETD","V5","FY13",-1791894.0082132376,"AM1",41088.360613425924]
["401|KLEO|V5|FY13","40","1","KLEO","V5","FY13",8565643.5641390979,"AM1",41088.360613425924]
["401|KLEI|V5|FY13","40","1","KLEI","V5","FY13",212427.96039064962,"AM1",41088.360613425924]
["401|KCEO|V5|FY13","40","1","KCEO","V5","FY13",1848651.751137479,"AM1",41088.360613425924]
["401|KCED|V5|FY13","40","1","KCED","V5","FY13",-1107070.24366584,"AM1",41088.360613425924]
["401|KCEA|V5|FY13","40","1","KCEA","V5","FY13",6178554.2255366761,"AM1",41088.360613425924]
["401|KCEI|V5|FY13","40","1","KCEI","V5","FY13",122460.63582486425,"AM1",41088.360613425924]
["401|KCTO|V5|FY13","40","1","KCTO","V5","FY13",1343011.0595224863,"AM1",41088.360613425924]
["401|KCTD|V5|FY13","40","1","KCTD","V5","FY13",-1683615.6488592436,"AM1",41088.360613425924]
["401|KIEO|V5|FY13","40","1","KIEO","V5","FY13",179314.41995894516,"AM1",41088.360613425924]
["401|KIED|V5|FY13","40","1","KIED","V5","FY13",-115814.32207377841,"AM1",41088.360613425924]
["401|KIEA|V5|FY13","40","1","KIEA","V5","FY13",686506.02505963063,"AM1",41088.360613425924]
["401|KIEI|V5|FY13","40","1","KIEI","V5","FY13",12959.67232572126,"AM1",41088.360613425924]
["401|KITO|V5|FY13","40","1","KITO","V5","FY13",149223.45105805405,"AM1",41088.360613425924]
["401|KITD|V5|FY13","40","1","KITD","V5","FY13",-187068.40542880481,"AM1",41088.360613425924]
["401|KQEO|V5|FY13","40","1","KQEO","V5","FY13",10695940.598273255,"AM1",41088.360613425924]
["401|KQED|V5|FY13","40","1","KQED","V5","FY13",-3653733.3083701441,"AM1",41088.360613425924]
["401|KQEI|V5|FY13","40","1","KQEI","V5","FY13",265259.32683717675,"AM1",41088.360613425924]
["401|KQTO|V5|FY13","40","1","KQTO","V5","FY13",10189762.126678096,"AM1",41088.360613425924]
["401|KQTD|V5|FY13","40","1","KQTD","V5","FY13",-3396587.3755593654,"AM1",41088.360613425924]
["402|KBEO|V5|FY13","40","2","KBEO","V5","FY13",4873853.0902123069,"AM1",41088.360613425924]
["402|KBED|V5|FY13","40","2","KBED","V5","FY13",-202273.40639913746,"AM1",41088.360613425924]
["402|KBEA|V5|FY13","40","2","KBEA","V5","FY13",242768.80473160639,"AM1",41088.360613425924]
["402|KBEI|V5|FY13","40","2","KBEI","V5","FY13",123881.8898159371,"AM1",41088.360613425924]
["402|KBTO|V5|FY13","40","2","KBTO","V5","FY13",300246.93083229871,"AM1",41088.360613425924]
["402|KBTD|V5|FY13","40","2","KBTD","V5","FY13",-30737.321927283239,"AM1",41088.360613425924]
["402|KEEO|V5|FY13","40","2","KEEO","V5","FY13",8824763.6443463936,"AM1",41088.360613425924]
["402|KEED|V5|FY13","40","2","KEED","V5","FY13",-1500734.4304754746,"AM1",41088.360613425924]
["402|KEEA|V5|FY13","40","2","KEEA","V5","FY13",3426650.7083414346,"AM1",41088.360613425924]
["402|KEEI|V5|FY13","40","2","KEEI","V5","FY13",261344.6071632244,"AM1",41088.360613425924]
["402|KETO|V5|FY13","40","2","KETO","V5","FY13",8439118.0102294311,"AM1",41088.360613425924]
["402|KETD|V5|FY13","40","2","KETD","V5","FY13",-1614417.8200995689,"AM1",41088.360613425924]
["402|KLEO|V5|FY13","40","2","KLEO","V5","FY13",43637015.189541928,"AM1",41088.360613425924]
["402|KLEI|V5|FY13","40","2","KLEI","V5","FY13",1082197.9767006396,"AM1",41088.360613425924]
["402|KCEO|V5|FY13","40","2","KCEO","V5","FY13",1795348.5551675907,"AM1",41088.360613425924]
["402|KCED|V5|FY13","40","2","KCED","V5","FY13",-1075149.4764828144,"AM1",41088.360613425924]
["402|KCEA|V5|FY13","40","2","KCEA","V5","FY13",6000404.562415042,"AM1",41088.360613425924]
["402|KCEI|V5|FY13","40","2","KCEI","V5","FY13",118929.66074210277,"AM1",41088.360613425924]
["402|KCTO|V5|FY13","40","2","KCTO","V5","FY13",1304287.28061096,"AM1",41088.360613425924]
["402|KCTD|V5|FY13","40","2","KCTD","V5","FY13",-1635071.0298882038,"AM1",41088.360613425924]
["402|KIEO|V5|FY13","40","2","KIEO","V5","FY13",174144.14834807123,"AM1",41088.360613425924]
["402|KIED|V5|FY13","40","2","KIED","V5","FY13",-112474.98382263408,"AM1",41088.360613425924]
["402|KIEA|V5|FY13","40","2","KIEA","V5","FY13",666711.61804611562,"AM1",41088.360613425924]
["402|KIEI|V5|FY13","40","2","KIEI","V5","FY13",12585.998942804003,"AM1",41088.360613425924]
["402|KITO|V5|FY13","40","2","KITO","V5","FY13",144920.80895677334,"AM1",41088.360613425924]
["402|KITD|V5|FY13","40","2","KITD","V5","FY13",-181674.55887646705,"AM1",41088.360613425924]
["402|KQEO|V5|FY13","40","2","KQEO","V5","FY13",10387538.641311247,"AM1",41088.360613425924]
["402|KQED|V5|FY13","40","2","KQED","V5","FY13",-3548383.1998719219,"AM1",41088.360613425924]
["402|KQEI|V5|FY13","40","2","KQEI","V5","FY13",257610.95830451892,"AM1",41088.360613425924]
["402|KQTO|V5|FY13","40","2","KQTO","V5","FY13",9895955.092881348,"AM1",41088.360613425924]
["402|KQTD|V5|FY13","40","2","KQTD","V5","FY13",-3298651.697627116,"AM1",41088.360613425924]
["401|BDEO|V5|FY13","40","1","BDEO","V5","FY13",1357508281.9967709,"FA1",41088.360868055555]
["401|BDEI|V5|FY13","40","1","BDEI","V5","FY13",34492576.443688184,"FA1",41088.360868055555]
["401|BDED|V5|FY13","40","1","BDED","V5","FY13",-29180472.686028916,"FA1",41088.360868055555]
["401|BDEX|V5|FY13","40","1","BDEX","V5","FY13",-1500000,"FA1",41088.360868055555]
["401|BDEA|V5|FY13","40","1","BDEA","V5","FY13",44389551.501513287,"FA1",41088.360868055555]
["401|BDTO|V5|FY13","40","1","BDTO","V5","FY13",1370592985.0627446,"FA1",41088.360868055555]
["401|BDTD|V5|FY13","40","1","BDTD","V5","FY13",-31864383.671278916,"FA1",41088.360868055555]
["401|BPEO|V5|FY13","40","1","BPEO","V5","FY13",16232643.713606002,"FA1",41088.360868055555]
["401|BPEI|V5|FY13","40","1","BPEI","V5","FY13",420775.08034015005,"FA1",41088.360868055555]
["401|BPED|V5|FY13","40","1","BPED","V5","FY13",-1730756.1923499466,"FA1",41088.360868055555]
["401|BPEA|V5|FY13","40","1","BPEA","V5","FY13",1196719,"FA1",41088.360868055555]
["401|BPTO|V5|FY13","40","1","BPTO","V5","FY13",12248158.775790613,"FA1",41088.360868055555]
["401|BPTD|V5|FY13","40","1","BPTD","V5","FY13",-1153310.54452278,"FA1",41088.360868055555]
["401|BREO|V5|FY13","40","1","BREO","V5","FY13",45310198.843693972,"FA1",41088.360868055555]
["401|BREI|V5|FY13","40","1","BREI","V5","FY13",1198672.4710923494,"FA1",41088.360868055555]
["401|BRED|V5|FY13","40","1","BRED","V5","FY13",-1915209.5513437777,"FA1",41088.360868055555]
["401|BREA|V5|FY13","40","1","BREA","V5","FY13",5273400,"FA1",41088.360868055555]
["401|BRTO|V5|FY13","40","1","BRTO","V5","FY13",34997861.825487427,"FA1",41088.360868055555]
["401|BRTD|V5|FY13","40","1","BRTD","V5","FY13",-1403972.12875957,"FA1",41088.360868055555]
["401|BSEO|V5|FY13","40","1","BSEO","V5","FY13",4959165.3580216011,"FA1",41088.360868055555]
["401|BSEI|V5|FY13","40","1","BSEI","V5","FY13",132018.13395054001,"FA1",41088.360868055555]
["401|BSED|V5|FY13","40","1","BSED","V5","FY13",-936804.04744497489,"FA1",41088.360868055555]
["401|BSEA|V5|FY13","40","1","BSEA","V5","FY13",643120,"FA1",41088.360868055555]
["401|BSTO|V5|FY13","40","1","BSTO","V5","FY13",4458619.9434342999,"FA1",41088.360868055555]
["401|BSTD|V5|FY13","40","1","BSTD","V5","FY13",-1044899.8379868636,"FA1",41088.360868055555]
["401|BMEO|V5|FY13","40","1","BMEO","V5","FY13",11254052.333333334,"FA1",41088.360868055555]
["401|BMEI|V5|FY13","40","1","BMEI","V5","FY13",351438.80833333335,"FA1",41088.360868055555]
["401|BMED|V5|FY13","40","1","BMED","V5","FY13",-978521.71666666656,"FA1",41088.360868055555]
["401|BMEA|V5|FY13","40","1","BMEA","V5","FY13",5607000,"FA1",41088.360868055555]
["401|BMTO|V5|FY13","40","1","BMTO","V5","FY13",8101275,"FA1",41088.360868055555]
["401|BMTD|V5|FY13","40","1","BMTD","V5","FY13",-480625,"FA1",41088.360868055555]
["401|BTEO|V5|FY13","40","1","BTEO","V5","FY13",5030.2895314000007,"FA1",41088.360868055555]
["401|BTEI|V5|FY13","40","1","BTEI","V5","FY13",125.75723828500001,"FA1",41088.360868055555]
["401|BTED|V5|FY13","40","1","BTED","V5","FY13",-87.390623215000005,"FA1",41088.360868055555]
["401|BTTO|V5|FY13","40","1","BTTO","V5","FY13",5030.2895314000007,"FA1",41088.360868055555]
["401|BTTD|V5|FY13","40","1","BTTD","V5","FY13",-85.259144599999999,"FA1",41088.360868055555]
["402|BDEO|V5|FY13","40","2","BDEO","V5","FY13",1511564928.4546704,"FA1",41088.360868055555]
["402|BDEI|V5|FY13","40","2","BDEI","V5","FY13",39350464.745732076,"FA1",41088.360868055555]
["402|BDED|V5|FY13","40","2","BDED","V5","FY13",-42286606.077789128,"FA1",41088.360868055555]
["402|BDEX|V5|FY13","40","2","BDEX","V5","FY13",-1800000,"FA1",41088.360868055555]
["402|BDEA|V5|FY13","40","2","BDEA","V5","FY13",124907322.74922568,"FA1",41088.360868055555]
["402|BDTO|V5|FY13","40","2","BDTO","V5","FY13",1444276941.1134939,"FA1",41088.360868055555]
["402|BDTD|V5|FY13","40","2","BDTD","V5","FY13",-42350645.043281727,"FA1",41088.360868055555]
["402|BPEO|V5|FY13","40","2","BPEO","V5","FY13",117993688.86997746,"FA1",41088.360868055555]
["402|BPEI|V5|FY13","40","2","BPEI","V5","FY13",3156565.6057494367,"FA1",41088.360868055555]
["402|BPED|V5|FY13","40","2","BPED","V5","FY13",-8902795.0119841434,"FA1",41088.360868055555]
["402|BPEX|V5|FY13","40","2","BPEX","V5","FY13",-2312000,"FA1",41088.360868055555]
["402|BPEA|V5|FY13","40","2","BPEA","V5","FY13",16537870.719999999,"FA1",41088.360868055555]
["402|BPTO|V5|FY13","40","2","BPTO","V5","FY13",98500072.857466981,"FA1",41088.360868055555]
["402|BPTD|V5|FY13","40","2","BPTD","V5","FY13",-6680490.6849273732,"FA1",41088.360868055555]
["402|BSEO|V5|FY13","40","2","BSEO","V5","FY13",2884369.258996102,"FA1",41088.360868055555]
["402|BSEI|V5|FY13","40","2","BSEI","V5","FY13",75021.731474902554,"FA1",41088.360868055555]
["402|BSED|V5|FY13","40","2","BSED","V5","FY13",-302254.01139097597,"FA1",41088.360868055555]
["402|BSEA|V5|FY13","40","2","BSEA","V5","FY13",233000,"FA1",41088.360868055555]
["402|BSTO|V5|FY13","40","2","BSTO","V5","FY13",2750176.5226492165,"FA1",41088.360868055555]
["402|BSTD|V5|FY13","40","2","BSTD","V5","FY13",-606878.2174040227,"FA1",41088.360868055555]
["402|BTEO|V5|FY13","40","2","BTEO","V5","FY13",465720263.58090991,"FA1",41088.360868055555]
["402|BTEI|V5|FY13","40","2","BTEI","V5","FY13",12089426.497272749,"FA1",41088.360868055555]
["402|BTED|V5|FY13","40","2","BTED","V5","FY13",-32159601.257240076,"FA1",41088.360868055555]
["402|BTEX|V5|FY13","40","2","BTEX","V5","FY13",-1902000,"FA1",41088.360868055555]
["402|BTEA|V5|FY13","40","2","BTEA","V5","FY13",35713592.620000005,"FA1",41088.360868055555]
["402|BTTO|V5|FY13","40","2","BTTO","V5","FY13",430181036.46804601,"FA1",41088.360868055555]
["402|BTTD|V5|FY13","40","2","BTTD","V5","FY13",-24350884.90511553,"FA1",41088.360868055555]
["401|BBEO|V5|FY13","40","1","BBEO","V5","FY13",614017.08763041487,"FA1",41088.360868055555]
["401|BBED|V5|FY13","40","1","BBED","V5","FY13",-31927.133009151781,"FA1",41088.360868055555]
["401|BBEA|V5|FY13","40","1","BBEA","V5","FY13",32231.195268393592,"FA1",41088.360868055555]
["401|BBEI|V5|FY13","40","1","BBEI","V5","FY13",15753.317131615291,"FA1",41088.360868055555]
["401|BBTO|V5|FY13","40","1","BBTO","V5","FY13",1015540.4856706613,"FA1",41088.360868055555]
["401|BBTD|V5|FY13","40","1","BBTD","V5","FY13",-3888.879282680206,"FA1",41088.360868055555]
["401|BEEO|V5|FY13","40","1","BEEO","V5","FY13",9286937.341111036,"FA1",41088.360868055555]
["401|BEED|V5|FY13","40","1","BEED","V5","FY13",-1887402.8932429822,"FA1",41088.360868055555]
["401|BEEA|V5|FY13","40","1","BEEA","V5","FY13",3803349.2916585687,"FA1",41088.360868055555]
["401|BEEI|V5|FY13","40","1","BEEI","V5","FY13",279715.29967350804,"FA1",41088.360868055555]
["401|BETO|V5|FY13","40","1","BETO","V5","FY13",10380900.386442406,"FA1",41088.360868055555]
["401|BETD|V5|FY13","40","1","BETD","V5","FY13",-1811383.6461707018,"FA1",41088.360868055555]
["401|BLEO|V5|FY13","40","1","BLEO","V5","FY13",7336236.7010170948,"FA1",41088.360868055555]
["401|BLEI|V5|FY13","40","1","BLEI","V5","FY13",183405.91752542739,"FA1",41088.360868055555]
["401|BCEO|V5|FY13","40","1","BCEO","V5","FY13",2368554.7625576039,"FA1",41088.360868055555]
["401|BCED|V5|FY13","40","1","BCED","V5","FY13",-869976.04105163994,"FA1",41088.360868055555]
["401|BCEA|V5|FY13","40","1","BCEA","V5","FY13",6178554.2255366761,"FA1",41088.360868055555]
["401|BCEI|V5|FY13","40","1","BCEI","V5","FY13",136445.79688314855,"FA1",41088.360868055555]
["401|BCTO|V5|FY13","40","1","BCTO","V5","FY13",1634641.5281744935,"FA1",41088.360868055555]
["401|BCTD|V5|FY13","40","1","BCTD","V5","FY13",-1683615.6488592436,"FA1",41088.360868055555]
["401|BIEO|V5|FY13","40","1","BIEO","V5","FY13",196156.9833809392,"FA1",41088.360868055555]
["401|BIED|V5|FY13","40","1","BIED","V5","FY13",-115047.06933871495,"FA1",41088.360868055555]
["401|BIEA|V5|FY13","40","1","BIEA","V5","FY13",686506.02505963063,"FA1",41088.360868055555]
["401|BIEI|V5|FY13","40","1","BIEI","V5","FY13",13485.249897768863,"FA1",41088.360868055555]
["401|BITO|V5|FY13","40","1","BITO","V5","FY13",181626.83646383262,"FA1",41088.360868055555]
["401|BITD|V5|FY13","40","1","BITD","V5","FY13",-172538.25851169822,"FA1",41088.360868055555]
["402|BBEO|V5|FY13","40","2","BBEO","V5","FY13",4624842.2749308506,"FA1",41088.360868055555]
["402|BBED|V5|FY13","40","2","BBED","V5","FY13",-240478.57532418164,"FA1",41088.360868055555]
["402|BBEA|V5|FY13","40","2","BBEA","V5","FY13",242768.80473160645,"FA1",41088.360868055555]
["402|BBEI|V5|FY13","40","2","BBEI","V5","FY13",118655.66693241634,"FA1",41088.360868055555]
["402|BBTO|V5|FY13","40","2","BBTO","V5","FY13",7649159.3876626734,"FA1",41088.360868055555]
["402|BBTD|V5|FY13","40","2","BBTD","V5","FY13",-29291.45405065317,"FA1",41088.360868055555]
["402|BEEO|V5|FY13","40","2","BEEO","V5","FY13",8367122.7588889617,"FA1",41088.360868055555]
["402|BEED|V5|FY13","40","2","BEED","V5","FY13",-1700467.1317570177,"FA1",41088.360868055555]
["402|BEEA|V5|FY13","40","2","BEEA","V5","FY13",3426650.7083414318,"FA1",41088.360868055555]
["402|BEEI|V5|FY13","40","2","BEEI","V5","FY13",252011.20282649194,"FA1",41088.360868055555]
["402|BETO|V5|FY13","40","2","BETO","V5","FY13",9352735.4272824507,"FA1",41088.360868055555]
["402|BETD|V5|FY13","40","2","BETD","V5","FY13",-1631977.1281175634,"FA1",41088.360868055555]
["402|BLEO|V5|FY13","40","2","BLEO","V5","FY13",35911793.528528295,"FA1",41088.360868055555]
["402|BLEI|V5|FY13","40","2","BLEI","V5","FY13",897794.83821320743,"FA1",41088.360868055555]
["402|BCEO|V5|FY13","40","2","BCEO","V5","FY13",2300260.9161929023,"FA1",41088.360868055555]
["402|BCED|V5|FY13","40","2","BCED","V5","FY13",-844891.54183389945,"FA1",41088.360868055555]
["402|BCEA|V5|FY13","40","2","BCEA","V5","FY13",6000404.562415042,"FA1",41088.360868055555]
["402|BCEI|V5|FY13","40","2","BCEI","V5","FY13",132511.57993501058,"FA1",41088.360868055555]
["402|BCTO|V5|FY13","40","2","BCTO","V5","FY13",1587509.007047575,"FA1",41088.360868055555]
["402|BCTD|V5|FY13","40","2","BCTD","V5","FY13",-1635071.0298882036,"FA1",41088.360868055555]
["402|BIEO|V5|FY13","40","2","BIEO","V5","FY13",190501.08084570899,"FA1",41088.360868055555]
["402|BIED|V5|FY13","40","2","BIED","V5","FY13",-111729.85370902724,"FA1",41088.360868055555]
["402|BIEA|V5|FY13","40","2","BIEA","V5","FY13",666711.61804611562,"FA1",41088.360868055555]
["402|BIEI|V5|FY13","40","2","BIEI","V5","FY13",13096.422246719172,"FA1",41088.360868055555]
["402|BITO|V5|FY13","40","2","BITO","V5","FY13",176389.88967195278,"FA1",41088.360868055555]
["402|BITD|V5|FY13","40","2","BITD","V5","FY13",-167563.36770271085,"FA1",41088.360868055555]
["401|BDTX|V5|FY13","40","1","BDTX","V5","FY13",-1500000,"FA1",41088.360879629632]
["402|BDTX|V5|FY13","40","2","BDTX","V5","FY13",-1800000,"FA1",41088.360879629632]
["402|BPTX|V5|FY13","40","2","BPTX","V5","FY13",-2312000,"FA1",41088.360879629632]
["402|BTTX|V5|FY13","40","2","BTTX","V5","FY13",-1902000,"FA1",41088.360879629632]
["851|RURV|V5|FY13","85","1","RURV","V5","FY13",-1.91517174243927E-5,"RM1",41089.365104166667]
["851|RUNF|V5|FY13","85","1","RUNF","V5","FY13",2.3195985704660416E-5,"RM1",41089.365104166667]
["851|RUNV|V5|FY13","85","1","RUNV","V5","FY13",-2.212822437286377E-5,"RM1",41089.365104166667]
["852|RUNF|V5|FY13","85","2","RUNF","V5","FY13",1.3988465070724487E-6,"RM1",41089.365104166667]
["852|RUTW|V5|FY13","85","2","RUTW","V5","FY13",4.7500245273113251E-5,"RM1",41089.365104166667]
["851|EOBV|V5|FY13","85","1","EOBV","V5","FY13",6.1243772506713867E-6,"RM1",41089.365104166667]
["851|EFDD|V5|FY13","85","1","EFDD","V5","FY13",4.7545210691168904E-5,"RM1",41089.365104166667]
["852|EFDD|V5|FY13","85","2","EFDD","V5","FY13",6.877744453959167E-6,"RM1",41089.365104166667]
["851|EDEP|V5|FY13","85","1","EDEP","V5","FY13",8036158.6689999998,"MRS",41087.717881944445]
["851|EFDD|V5|FY13","85","1","EFDD","V5","FY13",175039.31959999999,"MRS",41087.717881944445]
["851|EIAC|V5|FY13","85","1","EIAC","V5","FY13",-149900,"MRS",41087.717881944445]
["851|EOBV|V5|FY13","85","1","EOBV","V5","FY13",31865275.318,"MRS",41087.717881944445]
["851|EOLC|V5|FY13","85","1","EOLC","V5","FY13",147571.7709,"MRS",41087.717881944445]
["851|EOLE|V5|FY13","85","1","EOLE","V5","FY13",3688946.9723999999,"MRS",41087.717881944445]
["851|EOSA|V5|FY13","85","1","EOSA","V5","FY13",10391391.659600003,"MRS",41087.717881944445]
["851|EOSC|V5|FY13","85","1","EOSC","V5","FY13",13750,"MRS",41087.717881944445]
["851|EOSE|V5|FY13","85","1","EOSE","V5","FY13",416000,"MRS",41087.717881944445]
["851|EOSO|V5|FY13","85","1","EOSO","V5","FY13",3214517.4197000004,"MRS",41087.717881944445]
["851|EOSP|V5|FY13","85","1","EOSP","V5","FY13",51963.991899999994,"MRS",41087.717881944445]
["851|EOSR|V5|FY13","85","1","EOSR","V5","FY13",143324.29240000001,"MRS",41087.717881944445]
["851|EOSS|V5|FY13","85","1","EOSS","V5","FY13",2917.1437000000001,"MRS",41087.717881944445]
["851|EOSU|V5|FY13","85","1","EOSU","V5","FY13",102027,"MRS",41087.717881944445]
["851|EZSE|V5|FY13","85","1","EZSE","V5","FY13",409250,"MRS",41087.717881944445]
["851|FXXX|V5|FY13","85","1","FXXX","V5","FY13",53.792200000000008,"MRS",41087.717881944445]
["851|RCCA|V5|FY13","85","1","RCCA","V5","FY13",-5259390.4002999999,"MRS",41087.717881944445]
["851|RCDC|V5|FY13","85","1","RCDC","V5","FY13",-3971262.2277000002,"MRS",41087.717881944445]
["851|ROOI|V5|FY13","85","1","ROOI","V5","FY13",-1977107,"MRS",41087.717881944445]
["851|RUNF|V5|FY13","85","1","RUNF","V5","FY13",-2878468.0754999998,"MRS",41087.717881944445]
["851|RUNV|V5|FY13","85","1","RUNV","V5","FY13",-16648757.3924,"MRS",41087.717881944445]
["851|RURF|V5|FY13","85","1","RURF","V5","FY13",-18508224,"MRS",41087.717881944445]
["851|RURV|V5|FY13","85","1","RURV","V5","FY13",-30003171.391100001,"MRS",41087.717881944445]
["852|EDEP|V5|FY13","85","2","EDEP","V5","FY13",11746796.9398,"MRS",41087.717881944445]
["852|EFDD|V5|FY13","85","2","EFDD","V5","FY13",116620.9045,"MRS",41087.717881944445]
["852|EIAC|V5|FY13","85","2","EIAC","V5","FY13",-2848100,"MRS",41087.717881944445]
["852|EOLC|V5|FY13","85","2","EOLC","V5","FY13",129148.05089999999,"MRS",41087.717881944445]
["852|EOLE|V5|FY13","85","2","EOLE","V5","FY13",4621136.1089999992,"MRS",41087.717881944445]
["852|EOSA|V5|FY13","85","2","EOSA","V5","FY13",12011506.153999997,"MRS",41087.717881944445]
["852|EOSC|V5|FY13","85","2","EOSC","V5","FY13",673450,"MRS",41087.717881944445]
["852|EOSE|V5|FY13","85","2","EOSE","V5","FY13",1302876,"MRS",41087.717881944445]
["852|EOSO|V5|FY13","85","2","EOSO","V5","FY13",5034039.0683999993,"MRS",41087.717881944445]
["852|EOSP|V5|FY13","85","2","EOSP","V5","FY13",107069.8456,"MRS",41087.717881944445]
["852|EOSR|V5|FY13","85","2","EOSR","V5","FY13",136169.25760000001,"MRS",41087.717881944445]
["852|EOSS|V5|FY13","85","2","EOSS","V5","FY13",1168310.2433,"MRS",41087.717881944445]
["852|EOSU|V5|FY13","85","2","EOSU","V5","FY13",263063,"MRS",41087.717881944445]
["852|EZSE|V5|FY13","85","2","EZSE","V5","FY13",568000,"MRS",41087.717881944445]
["852|FXXX|V5|FY13","85","2","FXXX","V5","FY13",67.064200000000014,"MRS",41087.717881944445]
["852|RCCA|V5|FY13","85","2","RCCA","V5","FY13",-7070168.8868000004,"MRS",41087.717881944445]
["852|RCDC|V5|FY13","85","2","RCDC","V5","FY13",-5536451.8790999996,"MRS",41087.717881944445]
["852|ROOI|V5|FY13","85","2","ROOI","V5","FY13",-404000,"MRS",41087.717881944445]
["852|RUNF|V5|FY13","85","2","RUNF","V5","FY13",-9221800.9334999993,"MRS",41087.717881944445]
["852|RURF|V5|FY13","85","2","RURF","V5","FY13",-33956988.170000002,"MRS",41087.717881944445]
["852|RURW|V5|FY13","85","2","RURW","V5","FY13",-120055.7,"MRS",41087.717881944445]
["852|RUTW|V5|FY13","85","2","RUTW","V5","FY13",-2945517.0043000001,"MRS",41087.717881944445]
["853|EIAC|V5|FY13","85","3","EIAC","V5","FY13",2998000,"MRS",41087.717881944445]
["853|EIWP|V5|FY13","85","3","EIWP","V5","FY13",-2998000,"MRS",41087.717881944445]
["853|EOLC|V5|FY13","85","3","EOLC","V5","FY13",825808.27710000006,"MRS",41087.717881944445]
["853|EOLE|V5|FY13","85","3","EOLE","V5","FY13",3009910.5075000003,"MRS",41087.717881944445]
["853|EOSA|V5|FY13","85","3","EOSA","V5","FY13",3712897.6241000006,"MRS",41087.717881944445]
["853|EOSO|V5|FY13","85","3","EOSO","V5","FY13",9000,"MRS",41087.717881944445]
["853|EZLW|V5|FY13","85","3","EZLW","V5","FY13",-7548616.6700000009,"MRS",41087.717881944445]
["853|EZSE|V5|FY13","85","3","EZSE","V5","FY13",68153259.511700004,"MRS",41087.717881944445]
["853|EZSW|V5|FY13","85","3","EZSW","V5","FY13",-68162259.250400007,"MRS",41087.717881944445]
["853|FXXX|V5|FY13","85","3","FXXX","V5","FY13",46.034100000000002,"MRS",41087.717881944445]
["854|EOLE|V5|FY13","85","4","EOLE","V5","FY13",5252.7199999999993,"MRS",41087.717881944445]
["854|EOSA|V5|FY13","85","4","EOSA","V5","FY13",398607.79990000004,"MRS",41087.717881944445]
["854|EOSO|V5|FY13","85","4","EOSO","V5","FY13",25000,"MRS",41087.717881944445]
["854|FXXX|V5|FY13","85","4","FXXX","V5","FY13",5.3999999999999999E-2,"MRS",41087.717881944445]
["854|ROOI|V5|FY13","85","4","ROOI","V5","FY13",-150000,"MRS",41087.717881944445]
["855|EDEP|V5|FY13","85","5","EDEP","V5","FY13",1002923.6972000001,"MRS",41087.717881944445]
["855|EOLC|V5|FY13","85","5","EOLC","V5","FY13",80357.305099999998,"MRS",41087.717881944445]
["855|EOLE|V5|FY13","85","5","EOLE","V5","FY13",9910370.725800002,"MRS",41087.717881944445]
["855|EOSA|V5|FY13","85","5","EOSA","V5","FY13",-18150363.337900002,"MRS",41087.717881944445]
["855|EOSC|V5|FY13","85","5","EOSC","V5","FY13",53750,"MRS",41087.717881944445]
["855|EOSO|V5|FY13","85","5","EOSO","V5","FY13",6881311.6100000022,"MRS",41087.717881944445]
["855|EOSU|V5|FY13","85","5","EOSU","V5","FY13",221650,"MRS",41087.717881944445]
["855|FXXX|V5|FY13","85","5","FXXX","V5","FY13",55.547599999999996,"MRS",41087.717881944445]
["851|EDEP|V5|FY13","85","1","EDEP","V5","FY13",491242.33929037699,"RJ",41088.343124999999]
["852|EDEP|V5|FY13","85","2","EDEP","V5","FY13",436892.2521896027,"RJ",41088.343124999999]
["855|EDEP|V5|FY13","85","5","EDEP","V5","FY13",-1002923.6972000001,"RJ",41088.343124999999]
["851|EOSA|V5|FY13","85","1","EOSA","V5","FY13",-491242.33929037699,"RJ",41088.343124999999]
["852|EOSA|V5|FY13","85","2","EOSA","V5","FY13",-436892.2521896027,"RJ",41088.343124999999]
["855|EOSA|V5|FY13","85","5","EOSA","V5","FY13",1002923.6972000001,"RJ",41088.343124999999]
["854|EOSA|V5|FY13","85","4","EOSA","V5","FY13",-300000,"RJ",41088.343124999999]
["851|EOLA|V5|FY13","85","1","EOLA","V5","FY13",3044536.6190394862,"RJ",41088.343124999999]
["852|EOLA|V5|FY13","85","2","EOLA","V5","FY13",3605406.0416768203,"RJ",41088.343124999999]
["853|EOLA|V5|FY13","85","3","EOLA","V5","FY13",3712897.8855947801,"RJ",41088.343124999999]
["854|EOLA|V5|FY13","85","4","EOLA","V5","FY13",29211.759618188422,"RJ",41088.343124999999]
["855|EOLA|V5|FY13","85","5","EOLA","V5","FY13",-10392052.305929275,"RJ",41088.343124999999]
["851|EOSA|V5|FY13","85","1","EOSA","V5","FY13",-3044536.6190394862,"RJ",41088.343124999999]
["852|EOSA|V5|FY13","85","2","EOSA","V5","FY13",-3605406.0416768203,"RJ",41088.343124999999]
["853|EOSA|V5|FY13","85","3","EOSA","V5","FY13",-3712897.8855947801,"RJ",41088.343124999999]
["854|EOSA|V5|FY13","85","4","EOSA","V5","FY13",-29211.759618188422,"RJ",41088.343124999999]
["855|EOSA|V5|FY13","85","5","EOSA","V5","FY13",10392052.305929275,"RJ",41088.343124999999]
["851|P846|V5|FY13","85","1","P846","V5","FY13",2043,"RM2",41089.365416666667]
["851|P847|V5|FY13","85","1","P847","V5","FY13",1887,"RM2",41089.365416666667]
["851|P848|V5|FY13","85","1","P848","V5","FY13",65632,"RM2",41089.365416666667]
["851|P849|V5|FY13","85","1","P849","V5","FY13",60941,"RM2",41089.365416666667]
["852|Q850|V5|FY13","85","2","Q850","V5","FY13",59269,"RM2",41089.365416666667]
["852|Q851|V5|FY13","85","2","Q851","V5","FY13",2038,"RM2",41089.365416666667]
["852|Q852|V5|FY13","85","2","Q852","V5","FY13",438,"RM2",41089.365416666667]
["851|Cx1W|V5|FY13","85","1","Cx1W","V5","FY13",-2339182.0375038642,"CM1",41088.345868055556]
["852|Cx2W|V5|FY13","85","2","Cx2W","V5","FY13",39303641.770090453,"CM1",41088.345868055556]
["851|CD1G|V5|FY13","85","1","CD1G","V5","FY13",1027090.7999999999,"CM2",41088.345879629633]
["851|CD1M|V5|FY13","85","1","CD1M","V5","FY13",686424.60000000009,"CM2",41088.345879629633]
["851|CD1Q|V5|FY13","85","1","CD1Q","V5","FY13",40500,"CM2",41088.345879629633]
["851|CD1R|V5|FY13","85","1","CD1R","V5","FY13",8832198.3565000016,"CM2",41088.345879629633]
["851|CL1G|V5|FY13","85","1","CL1G","V5","FY13",873924.5120000001,"CM2",41088.345879629633]
["851|CM1R|V5|FY13","85","1","CM1R","V5","FY13",975000,"CM2",41088.345879629633]
["851|CP1G|V5|FY13","85","1","CP1G","V5","FY13",1241276.46175,"CM2",41088.345879629633]
["851|CP1M|V5|FY13","85","1","CP1M","V5","FY13",73715.400000000009,"CM2",41088.345879629633]
["851|CP1R|V5|FY13","85","1","CP1R","V5","FY13",451715.39999999997,"CM2",41088.345879629633]
["851|CR1R|V5|FY13","85","1","CR1R","V5","FY13",316800,"CM2",41088.345879629633]
["851|CS1M|V5|FY13","85","1","CS1M","V5","FY13",665000,"CM2",41088.345879629633]
["851|CS1R|V5|FY13","85","1","CS1R","V5","FY13",35200,"CM2",41088.345879629633]
["852|CD2G|V5|FY13","85","2","CD2G","V5","FY13",7538571.7266279999,"CM2",41088.345891203702]
["852|CD2M|V5|FY13","85","2","CD2M","V5","FY13",2559092.0999999996,"CM2",41088.345891203702]
["852|CD2Q|V5|FY13","85","2","CD2Q","V5","FY13",67500,"CM2",41088.345891203702]
["852|CD2R|V5|FY13","85","2","CD2R","V5","FY13",2485717.4999999995,"CM2",41088.345891203702]
["852|CL2G|V5|FY13","85","2","CL2G","V5","FY13",5037329.9802535996,"CM2",41088.345891203702]
["852|CL2R|V5|FY13","85","2","CL2R","V5","FY13",1259332.4950633999,"CM2",41088.345891203702]
["852|CP2G|V5|FY13","85","2","CP2G","V5","FY13",5746641.1547600003,"CM2",41088.345891203702]
["852|CP2M|V5|FY13","85","2","CP2M","V5","FY13",860033.79406250012,"CM2",41088.345891203702]
["852|CP2R|V5|FY13","85","2","CP2R","V5","FY13",5889504.9199275002,"CM2",41088.345891203702]
["852|CS2M|V5|FY13","85","2","CS2M","V5","FY13",442000,"CM2",41088.345891203702]
["852|CT2G|V5|FY13","85","2","CT2G","V5","FY13",5771281.6629999997,"CM2",41088.345891203702]
["852|CT2M|V5|FY13","85","2","CT2M","V5","FY13",395383.59700000001,"CM2",41088.345891203702]
["852|CT2R|V5|FY13","85","2","CT2R","V5","FY13",1180600,"CM2",41088.345891203702]
["855|CE5R|V5|FY13","85","5","CE5R","V5","FY13",496000,"CM2",41088.345891203702]
["851|CD1D|V5|FY13","85","1","CD1D","V5","FY13",4971106.9822515016,"CM2",41088.345891203702]
["851|CM1D|V5|FY13","85","1","CM1D","V5","FY13",288281.76606455486,"CM2",41088.345891203702]
["852|CD2D|V5|FY13","85","2","CD2D","V5","FY13",7070169.1188367615,"CM2",41088.345891203702]
["851|Hx1W|V5|FY13","85","1","Hx1W","V5","FY13",-2642090.44,"CM4",41088.346018518518]
["852|Hx2W|V5|FY13","85","2","Hx2W","V5","FY13",17544470.769999996,"CM4",41088.346018518518]
["851|HD1G|V5|FY13","85","1","HD1G","V5","FY13",1027090.7999999999,"CM5",41088.346041666664]
["851|HD1M|V5|FY13","85","1","HD1M","V5","FY13",686424.60000000009,"CM5",41088.346041666664]
["851|HD1Q|V5|FY13","85","1","HD1Q","V5","FY13",40500,"CM5",41088.346041666664]
["851|HD1R|V5|FY13","85","1","HD1R","V5","FY13",8993490.3900000006,"CM5",41088.346041666664]
["851|HL1G|V5|FY13","85","1","HL1G","V5","FY13",931524.65,"CM5",41088.346041666664]
["851|HM1R|V5|FY13","85","1","HM1R","V5","FY13",975000,"CM5",41088.346041666664]
["851|HP1G|V5|FY13","85","1","HP1G","V5","FY13",1218379.2,"CM5",41088.346041666664]
["851|HP1M|V5|FY13","85","1","HP1M","V5","FY13",73715.400000000009,"CM5",41088.346041666664]
["851|HP1R|V5|FY13","85","1","HP1R","V5","FY13",451715.39999999997,"CM5",41088.346041666664]
["851|HR1R|V5|FY13","85","1","HR1R","V5","FY13",316800,"CM5",41088.346041666664]
["851|HS1M|V5|FY13","85","1","HS1M","V5","FY13",665000,"CM5",41088.346041666664]
["851|HS1R|V5|FY13","85","1","HS1R","V5","FY13",35200,"CM5",41088.346041666664]
["852|HD2G|V5|FY13","85","2","HD2G","V5","FY13",7491706.3500000006,"CM5",41088.346041666664]
["852|HD2M|V5|FY13","85","2","HD2M","V5","FY13",2557689.5999999996,"CM5",41088.346041666664]
["852|HD2Q|V5|FY13","85","2","HD2Q","V5","FY13",67500,"CM5",41088.346041666664]
["852|HD2R|V5|FY13","85","2","HD2R","V5","FY13",2485250,"CM5",41088.346041666664]
["852|HL2G|V5|FY13","85","2","HL2G","V5","FY13",5002201.9840000002,"CM5",41088.346041666664]
["852|HL2R|V5|FY13","85","2","HL2R","V5","FY13",1250550.496,"CM5",41088.346041666664]
["852|HP2G|V5|FY13","85","2","HP2G","V5","FY13",6105355.5757000009,"CM5",41088.346041666664]
["852|HP2M|V5|FY13","85","2","HP2M","V5","FY13",974644.39500000002,"CM5",41088.346041666664]
["852|HP2R|V5|FY13","85","2","HP2R","V5","FY13",6590151.1793,"CM5",41088.346041666664]
["852|HS2M|V5|FY13","85","2","HS2M","V5","FY13",442000,"CM5",41088.346041666664]
["852|HT2G|V5|FY13","85","2","HT2G","V5","FY13",8853618,"CM5",41088.346041666664]
["852|HT2M|V5|FY13","85","2","HT2M","V5","FY13",530261.65,"CM5",41088.346041666664]
["852|HT2R|V5|FY13","85","2","HT2R","V5","FY13",1180600,"CM5",41088.346041666664]
["855|HE5R|V5|FY13","85","5","HE5R","V5","FY13",496000,"CM5",41088.346041666664]
["851|HD1D|V5|FY13","85","1","HD1D","V5","FY13",4971106.9822515016,"CM5",41088.346041666664]
["851|HM1D|V5|FY13","85","1","HM1D","V5","FY13",288281.76606455486,"CM5",41088.346041666664]
["852|HD2D|V5|FY13","85","2","HD2D","V5","FY13",7070169.1188367615,"CM5",41088.346041666664]
["851|VRxx|V5|FY13","85","1","VRxx","V5","FY13",10510.037212500001,"RM2",41089.365266203706]
["851|VNxx|V5|FY13","85","1","VNxx","V5","FY13",4518.9732012234626,"RM2",41089.365266203706]
["851|Vlos|V5|FY13","85","1","Vlos","V5","FY13",959.29853704617926,"RM2",41089.365266203706]
["851|Vblk|V5|FY13","85","1","Vblk","V5","FY13",15988.308950769642,"RM2",41089.365266203706]
["851|KDEO|V5|FY13","85","1","KDEO","V5","FY13",178310435.00698045,"AM1",41088.360613425924]
["851|KDEI|V5|FY13","85","1","KDEI","V5","FY13",4615009.5653336328,"AM1",41088.360613425924]
["851|KDED|V5|FY13","85","1","KDED","V5","FY13",-6122032.109067969,"AM1",41088.360613425924]
["851|KDEA|V5|FY13","85","1","KDEA","V5","FY13",15557320.738751503,"AM1",41088.360613425924]
["851|KDTO|V5|FY13","85","1","KDTO","V5","FY13",135669137.23496109,"AM1",41088.360613425924]
["851|KDTD|V5|FY13","85","1","KDTD","V5","FY13",-3669178.3144816491,"AM1",41088.360613425924]
["851|KPEO|V5|FY13","85","1","KPEO","V5","FY13",7204419.1382267904,"AM1",41088.360613425924]
["851|KPEI|V5|FY13","85","1","KPEI","V5","FY13",200576.76467372436,"AM1",41088.360613425924]
["851|KPED|V5|FY13","85","1","KPED","V5","FY13",-361864.14659789496,"AM1",41088.360613425924]
["851|KPEA|V5|FY13","85","1","KPEA","V5","FY13",1766707.2617500001,"AM1",41088.360613425924]
["851|KPTO|V5|FY13","85","1","KPTO","V5","FY13",6443984.0524766603,"AM1",41088.360613425924]
["851|KPTD|V5|FY13","85","1","KPTD","V5","FY13",-241416.42514495493,"AM1",41088.360613425924]
["851|KREO|V5|FY13","85","1","KREO","V5","FY13",23990068.550157096,"AM1",41088.360613425924]
["851|KREI|V5|FY13","85","1","KREI","V5","FY13",598882.02004389593,"AM1",41088.360613425924]
["851|KRED|V5|FY13","85","1","KRED","V5","FY13",-426473.98452038725,"AM1",41088.360613425924]
["851|KREA|V5|FY13","85","1","KREA","V5","FY13",316800,"AM1",41088.360613425924]
["851|KRTO|V5|FY13","85","1","KRTO","V5","FY13",18618264.217525274,"AM1",41088.360613425924]
["851|KRTD|V5|FY13","85","1","KRTD","V5","FY13",-378390.13794436067,"AM1",41088.360613425924]
["851|KSEO|V5|FY13","85","1","KSEO","V5","FY13",1683248.3547265416,"AM1",41088.360613425924]
["851|KSEI|V5|FY13","85","1","KSEI","V5","FY13",50427.039197218226,"AM1",41088.360613425924]
["851|KSED|V5|FY13","85","1","KSED","V5","FY13",-258686.07010486483,"AM1",41088.360613425924]
["851|KSEA|V5|FY13","85","1","KSEA","V5","FY13",700200,"AM1",41088.360613425924]
["851|KSTO|V5|FY13","85","1","KSTO","V5","FY13",1644632.1050789123,"AM1",41088.360613425924]
["851|KSTD|V5|FY13","85","1","KSTD","V5","FY13",-249129.69436917233,"AM1",41088.360613425924]
["851|KMEO|V5|FY13","85","1","KMEO","V5","FY13",5587657.2684251787,"AM1",41088.360613425924]
["851|KMEI|V5|FY13","85","1","KMEI","V5","FY13",154238.59415614489,"AM1",41088.360613425924]
["851|KMED|V5|FY13","85","1","KMED","V5","FY13",-909653.20124672889,"AM1",41088.360613425924]
["851|KMEA|V5|FY13","85","1","KMEA","V5","FY13",1263281.7660645549,"AM1",41088.360613425924]
["851|KMTO|V5|FY13","85","1","KMTO","V5","FY13",3840006.4056120655,"AM1",41088.360613425924]
["851|KMTD|V5|FY13","85","1","KMTD","V5","FY13",-711722.46150848246,"AM1",41088.360613425924]
["852|KDEO|V5|FY13","85","2","KDEO","V5","FY13",245310273.48783574,"AM1",41088.360613425924]
["852|KDEI|V5|FY13","85","2","KDEI","V5","FY13",6328235.8080220893,"AM1",41088.360613425924]
["852|KDED|V5|FY13","85","2","KDED","V5","FY13",-8733854.1461473871,"AM1",41088.360613425924]
["852|KDEA|V5|FY13","85","2","KDEA","V5","FY13",19721050.44546476,"AM1",41088.360613425924]
["852|KDTO|V5|FY13","85","2","KDTO","V5","FY13",144394105.27003938,"AM1",41088.360613425924]
["852|KDTD|V5|FY13","85","2","KDTD","V5","FY13",-3457915.933443211,"AM1",41088.360613425924]
["852|KPEO|V5|FY13","85","2","KPEO","V5","FY13",22139394.109875061,"AM1",41088.360613425924]
["852|KPEI|V5|FY13","85","2","KPEI","V5","FY13",704009.6042974015,"AM1",41088.360613425924]
["852|KPED|V5|FY13","85","2","KPED","V5","FY13",-960316.60993686353,"AM1",41088.360613425924]
["852|KPEA|V5|FY13","85","2","KPEA","V5","FY13",12496179.868750002,"AM1",41088.360613425924]
["852|KPTO|V5|FY13","85","2","KPTO","V5","FY13",17795547.031634327,"AM1",41088.360613425924]
["852|KPTD|V5|FY13","85","2","KPTD","V5","FY13",-905662.78344062064,"AM1",41088.360613425924]
["852|KSEO|V5|FY13","85","2","KSEO","V5","FY13",2019554.3899426407,"AM1",41088.360613425924]
["852|KSEI|V5|FY13","85","2","KSEI","V5","FY13",55565.748870577489,"AM1",41088.360613425924]
["852|KSED|V5|FY13","85","2","KSED","V5","FY13",-320826.46712281671,"AM1",41088.360613425924]
["852|KSEA|V5|FY13","85","2","KSEA","V5","FY13",442000,"AM1",41088.360613425924]
["852|KSTO|V5|FY13","85","2","KSTO","V5","FY13",1993801.2660651875,"AM1",41088.360613425924]
["852|KSTD|V5|FY13","85","2","KSTD","V5","FY13",-279901.40742908738,"AM1",41088.360613425924]
["852|KTEO|V5|FY13","85","2","KTEO","V5","FY13",61649397.131531969,"AM1",41088.360613425924]
["852|KTEI|V5|FY13","85","2","KTEI","V5","FY13",1620011.1380859925,"AM1",41088.360613425924]
["852|KTED|V5|FY13","85","2","KTED","V5","FY13",-2467428.0355069977,"AM1",41088.360613425924]
["852|KTEA|V5|FY13","85","2","KTEA","V5","FY13",7347265.2599999998,"AM1",41088.360613425924]
["852|KTTO|V5|FY13","85","2","KTTO","V5","FY13",43038649.19735381,"AM1",41088.360613425924]
["852|KTTD|V5|FY13","85","2","KTTD","V5","FY13",-2270108.3961176979,"AM1",41088.360613425924]
["852|KREO|V5|FY13","85","2","KREO","V5","FY13",1203927.3854848181,"AM1",41088.360613425924]
["852|KREI|V5|FY13","85","2","KREI","V5","FY13",29857.399160023491,"AM1",41088.360613425924]
["852|KRED|V5|FY13","85","2","KRED","V5","FY13",-117858.35281534647,"AM1",41088.360613425924]
["852|KRTO|V5|FY13","85","2","KRTO","V5","FY13",1829547.8963018481,"AM1",41088.360613425924]
["852|KRTD|V5|FY13","85","2","KRTD","V5","FY13",-88315.360797021276,"AM1",41088.360613425924]
["851|KBEO|V5|FY13","85","1","KBEO","V5","FY13",965041.95632803219,"AM1",41088.360613425924]
["851|KBED|V5|FY13","85","1","KBED","V5","FY13",-18342.521626207435,"AM1",41088.360613425924]
["851|KBEI|V5|FY13","85","1","KBEI","V5","FY13",23933.040516935198,"AM1",41088.360613425924]
["851|KBTO|V5|FY13","85","1","KBTO","V5","FY13",892016.56387746637,"AM1",41088.360613425924]
["851|KBTD|V5|FY13","85","1","KBTD","V5","FY13",-23480.523047896357,"AM1",41088.360613425924]
["851|KEEO|V5|FY13","85","1","KEEO","V5","FY13",1454139.8802309914,"AM1",41088.360613425924]
["851|KEED|V5|FY13","85","1","KEED","V5","FY13",-221088.08015616151,"AM1",41088.360613425924]
["851|KEEA|V5|FY13","85","1","KEEA","V5","FY13",190082.8997450379,"AM1",41088.360613425924]
["851|KEEI|V5|FY13","85","1","KEEI","V5","FY13",38419.696986567054,"AM1",41088.360613425924]
["851|KETO|V5|FY13","85","1","KETO","V5","FY13",1297821.0413344698,"AM1",41088.360613425924]
["851|KETD|V5|FY13","85","1","KETD","V5","FY13",-308618.53256521362,"AM1",41088.360613425924]
["851|KLEO|V5|FY13","85","1","KLEO","V5","FY13",1893347.5112148195,"AM1",41088.360613425924]
["851|KLEA|V5|FY13","85","1","KLEA","V5","FY13",873924.51200000022,"AM1",41088.360613425924]
["851|KLEI|V5|FY13","85","1","KLEI","V5","FY13",57791.682226927522,"AM1",41088.360613425924]
["851|KCEO|V5|FY13","85","1","KCEO","V5","FY13",275999.05088220595,"AM1",41088.360613425924]
["851|KCED|V5|FY13","85","1","KCED","V5","FY13",-165282.79938268449,"AM1",41088.360613425924]
["851|KCEA|V5|FY13","85","1","KCEA","V5","FY13",922442.58607555833,"AM1",41088.360613425924]
["851|KCEI|V5|FY13","85","1","KCEI","V5","FY13",18283.06452921563,"AM1",41088.360613425924]
["851|KCTO|V5|FY13","85","1","KCTO","V5","FY13",200508.16900719033,"AM1",41088.360613425924]
["851|KCTD|V5|FY13","85","1","KCTD","V5","FY13",-251359.57643166938,"AM1",41088.360613425924]
["851|KIEO|V5|FY13","85","1","KIEO","V5","FY13",26771.19132238426,"AM1",41088.360613425924]
["851|KIED|V5|FY13","85","1","KIED","V5","FY13",-17290.786623960434,"AM1",41088.360613425924]
["851|KIEA|V5|FY13","85","1","KIEA","V5","FY13",102493.62067506202,"AM1",41088.360613425924]
["851|KIEI|V5|FY13","85","1","KIEI","V5","FY13",1934.8464411658988,"AM1",41088.360613425924]
["851|KITO|V5|FY13","85","1","KITO","V5","FY13",22278.685445243373,"AM1",41088.360613425924]
["851|KITD|V5|FY13","85","1","KITD","V5","FY13",-27928.841825741034,"AM1",41088.360613425924]
["851|KQEO|V5|FY13","85","1","KQEO","V5","FY13",1596876.9951395434,"AM1",41088.360613425924]
["851|KQED|V5|FY13","85","1","KQED","V5","FY13",-545493.181539668,"AM1",41088.360613425924]
["851|KQEI|V5|FY13","85","1","KQEI","V5","FY13",39602.549479460678,"AM1",41088.360613425924]
["851|KQTO|V5|FY13","85","1","KQTO","V5","FY13",1521305.8240678101,"AM1",41088.360613425924]
["851|KQTD|V5|FY13","85","1","KQTD","V5","FY13",-507101.94135593675,"AM1",41088.360613425924]
["852|KBEO|V5|FY13","85","2","KBEO","V5","FY13",1553126.7531179069,"AM1",41088.360613425924]
["852|KBED|V5|FY13","85","2","KBED","V5","FY13",-29520.230566662492,"AM1",41088.360613425924]
["852|KBEI|V5|FY13","85","2","KBEI","V5","FY13",38517.543477324092,"AM1",41088.360613425924]
["852|KBTO|V5|FY13","85","2","KBTO","V5","FY13",1435600.5772576774,"AM1",41088.360613425924]
["852|KBTD|V5|FY13","85","2","KBTD","V5","FY13",-37789.26738237415,"AM1",41088.360613425924]
["852|KEEO|V5|FY13","85","2","KEEO","V5","FY13",2340274.9859247943,"AM1",41088.360613425924]
["852|KEED|V5|FY13","85","2","KEED","V5","FY13",-355816.45941338886,"AM1",41088.360613425924]
["852|KEEA|V5|FY13","85","2","KEEA","V5","FY13",305917.10025496205,"AM1",41088.360613425924]
["852|KEEI|V5|FY13","85","2","KEEI","V5","FY13",61832.191694096429,"AM1",41088.360613425924]
["852|KETO|V5|FY13","85","2","KETO","V5","FY13",2088697.3533519052,"AM1",41088.360613425924]
["852|KETD|V5|FY13","85","2","KETD","V5","FY13",-496686.90184087079,"AM1",41088.360613425924]
["852|KLEO|V5|FY13","85","2","KLEO","V5","FY13",3241016.0290179499,"AM1",41088.360613425924]
["852|KLEA|V5|FY13","85","2","KLEA","V5","FY13",6296662.4753169985,"AM1",41088.360613425924]
["852|KLEI|V5|FY13","85","2","KLEI","V5","FY13",158455.81221357593,"AM1",41088.360613425924]
["852|KCEO|V5|FY13","85","2","KCEO","V5","FY13",189144.71486186792,"AM1",41088.360613425924]
["852|KCED|V5|FY13","85","2","KCED","V5","FY13",-113269.83864937889,"AM1",41088.360613425924]
["852|KCEA|V5|FY13","85","2","KCEA","V5","FY13",632158.47794407839,"AM1",41088.360613425924]
["852|KCEI|V5|FY13","85","2","KCEI","V5","FY13",12529.554055080895,"AM1",41088.360613425924]
["852|KCTO|V5|FY13","85","2","KCTO","V5","FY13",137410.11185769021,"AM1",41088.360613425924]
["852|KCTD|V5|FY13","85","2","KCTD","V5","FY13",-172259.05400761359,"AM1",41088.360613425924]
["852|KIEO|V5|FY13","85","2","KIEO","V5","FY13",18346.546239921667,"AM1",41088.360613425924]
["852|KIED|V5|FY13","85","2","KIED","V5","FY13",-11849.536783813803,"AM1",41088.360613425924]
["852|KIEA|V5|FY13","85","2","KIEA","V5","FY13",70239.830882675364,"AM1",41088.360613425924]
["852|KIEI|V5|FY13","85","2","KIEI","V5","FY13",1325.9682496952319,"AM1",41088.360613425924]
["852|KITO|V5|FY13","85","2","KITO","V5","FY13",15267.790206410022,"AM1",41088.360613425924]
["852|KITD|V5|FY13","85","2","KITD","V5","FY13",-19139.894889734838,"AM1",41088.360613425924]
["852|KQEO|V5|FY13","85","2","KQEO","V5","FY13",1094354.6470529491,"AM1",41088.360613425924]
["852|KQED|V5|FY13","85","2","KQED","V5","FY13",-373831.54743328743,"AM1",41088.360613425924]
["852|KQEI|V5|FY13","85","2","KQEI","V5","FY13",27139.995246913135,"AM1",41088.360613425924]
["852|KQTO|V5|FY13","85","2","KQTO","V5","FY13",1042565.0211160071,"AM1",41088.360613425924]
["852|KQTD|V5|FY13","85","2","KQTD","V5","FY13",-347521.67370533571,"AM1",41088.360613425924]
["851|BDEO|V5|FY13","85","1","BDEO","V5","FY13",161508536.94148836,"FA1",41088.360868055555]
["851|BDEI|V5|FY13","85","1","BDEI","V5","FY13",4234196.0831903527,"FA1",41088.360868055555]
["851|BDED|V5|FY13","85","1","BDED","V5","FY13",-5541162.1921578702,"FA1",41088.360868055555]
["851|BDEA|V5|FY13","85","1","BDEA","V5","FY13",15718612.772251504,"FA1",41088.360868055555]
["851|BDTO|V5|FY13","85","1","BDTO","V5","FY13",142008088.65095416,"FA1",41088.360868055555]
["851|BDTD|V5|FY13","85","1","BDTD","V5","FY13",-3678349.883945833,"FA1",41088.360868055555]
["851|BPEO|V5|FY13","85","1","BPEO","V5","FY13",6487252.9945750004,"FA1",41088.360868055555]
["851|BPEI|V5|FY13","85","1","BPEI","V5","FY13",183978.94986437503,"FA1",41088.360868055555]
["851|BPED|V5|FY13","85","1","BPED","V5","FY13",-300800.41739625006,"FA1",41088.360868055555]
["851|BPEA|V5|FY13","85","1","BPEA","V5","FY13",1743810.0000000002,"FA1",41088.360868055555]
["851|BPTO|V5|FY13","85","1","BPTO","V5","FY13",6440098.134575001,"FA1",41088.360868055555]
["851|BPTD|V5|FY13","85","1","BPTD","V5","FY13",-228955.86185000004,"FA1",41088.360868055555]
["851|BREO|V5|FY13","85","1","BREO","V5","FY13",25420947.684694447,"FA1",41088.360868055555]
["851|BREI|V5|FY13","85","1","BREI","V5","FY13",639483.69211736124,"FA1",41088.360868055555]
["851|BRED|V5|FY13","85","1","BRED","V5","FY13",-497192.58912638883,"FA1",41088.360868055555]
["851|BREA|V5|FY13","85","1","BREA","V5","FY13",316800,"FA1",41088.360868055555]
["851|BRTO|V5|FY13","85","1","BRTO","V5","FY13",23991504.508406252,"FA1",41088.360868055555]
["851|BRTD|V5|FY13","85","1","BRTD","V5","FY13",-503296.51318750007,"FA1",41088.360868055555]
["851|BSEO|V5|FY13","85","1","BSEO","V5","FY13",1769900.486725,"FA1",41088.360868055555]
["851|BSEI|V5|FY13","85","1","BSEI","V5","FY13",53000.012168125009,"FA1",41088.360868055555]
["851|BSED|V5|FY13","85","1","BSED","V5","FY13",-224468.41698874999,"FA1",41088.360868055555]
["851|BSEA|V5|FY13","85","1","BSEA","V5","FY13",700200,"FA1",41088.360868055555]
["851|BSTO|V5|FY13","85","1","BSTO","V5","FY13",1855838.326725,"FA1",41088.360868055555]
["851|BSTD|V5|FY13","85","1","BSTD","V5","FY13",-267149.74755000003,"FA1",41088.360868055555]
["851|BMEO|V5|FY13","85","1","BMEO","V5","FY13",7879867.3699724004,"FA1",41088.360868055555]
["851|BMEI|V5|FY13","85","1","BMEI","V5","FY13",212787.70632511697,"FA1",41088.360868055555]
["851|BMED|V5|FY13","85","1","BMED","V5","FY13",-1086486.211292611,"FA1",41088.360868055555]
["851|BMEA|V5|FY13","85","1","BMEA","V5","FY13",1263281.7660645549,"FA1",41088.360868055555]
["851|BMTO|V5|FY13","85","1","BMTO","V5","FY13",8586888.2605000008,"FA1",41088.360868055555]
["851|BMTD|V5|FY13","85","1","BMTD","V5","FY13",-1014500.0790000001,"FA1",41088.360868055555]
["852|BDEO|V5|FY13","85","2","BDEO","V5","FY13",228831173.03135017,"FA1",41088.360868055555]
["852|BDEI|V5|FY13","85","2","BDEI","V5","FY13",5966683.2641442139,"FA1",41088.360868055555]
["852|BDED|V5|FY13","85","2","BDED","V5","FY13",-8041229.6302907439,"FA1",41088.360868055555]
["852|BDEA|V5|FY13","85","2","BDEA","V5","FY13",19672315.06883676,"FA1",41088.360868055555]
["852|BDTO|V5|FY13","85","2","BDTO","V5","FY13",158870654.37035564,"FA1",41088.360868055555]
["852|BDTD|V5|FY13","85","2","BDTD","V5","FY13",-3725613.4796762499,"FA1",41088.360868055555]
["852|BPEO|V5|FY13","85","2","BPEO","V5","FY13",23262966.390326634,"FA1",41088.360868055555]
["852|BPEI|V5|FY13","85","2","BPEI","V5","FY13",752451.04913316586,"FA1",41088.360868055555]
["852|BPED|V5|FY13","85","2","BPED","V5","FY13",-958312.1929642125,"FA1",41088.360868055555]
["852|BPEA|V5|FY13","85","2","BPEA","V5","FY13",13670151.150000002,"FA1",41088.360868055555]
["852|BPTO|V5|FY13","85","2","BPTO","V5","FY13",24043521.936226666,"FA1",41088.360868055555]
["852|BPTD|V5|FY13","85","2","BPTD","V5","FY13",-1053218.0608466668,"FA1",41088.360868055555]
["852|BSEO|V5|FY13","85","2","BSEO","V5","FY13",1472703.1654750004,"FA1",41088.360868055555]
["852|BSEI|V5|FY13","85","2","BSEI","V5","FY13",42342.579136875007,"FA1",41088.360868055555]
["852|BSED|V5|FY13","85","2","BSED","V5","FY13",-202169.02180125,"FA1",41088.360868055555]
["852|BSEA|V5|FY13","85","2","BSEA","V5","FY13",442000,"FA1",41088.360868055555]
["852|BSTO|V5|FY13","85","2","BSTO","V5","FY13",1596894.6054750003,"FA1",41088.360868055555]
["852|BSTD|V5|FY13","85","2","BSTD","V5","FY13",-216666.29005000001,"FA1",41088.360868055555]
["852|BTEO|V5|FY13","85","2","BTEO","V5","FY13",42886594.033833347,"FA1",41088.360868055555]
["852|BTEI|V5|FY13","85","2","BTEI","V5","FY13",1204220.8464708335,"FA1",41088.360868055555]
["852|BTED|V5|FY13","85","2","BTED","V5","FY13",-1987971.0314958333,"FA1",41088.360868055555]
["852|BTEA|V5|FY13","85","2","BTEA","V5","FY13",10564479.65,"FA1",41088.360868055555]
["852|BTTO|V5|FY13","85","2","BTTO","V5","FY13",41222388.78383334,"FA1",41088.360868055555]
["852|BTTD|V5|FY13","85","2","BTTD","V5","FY13",-1519369.7131666667,"FA1",41088.360868055555]
["852|BREO|V5|FY13","85","2","BREO","V5","FY13",1318797.2059000342,"FA1",41088.360868055555]
["852|BREI|V5|FY13","85","2","BREI","V5","FY13",32969.930147500854,"FA1",41088.360868055555]
["852|BRED|V5|FY13","85","2","BRED","V5","FY13",-115146.89690362087,"FA1",41088.360868055555]
["852|BRTO|V5|FY13","85","2","BRTO","V5","FY13",1820169.2400000002,"FA1",41088.360868055555]
["852|BRTD|V5|FY13","85","2","BRTD","V5","FY13",-154568.28,"FA1",41088.360868055555]
["851|BBEO|V5|FY13","85","1","BBEO","V5","FY13",523518.09479649068,"FA1",41088.360868055555]
["851|BBED|V5|FY13","85","1","BBED","V5","FY13",-13031.212892992522,"FA1",41088.360868055555]
["851|BBEI|V5|FY13","85","1","BBEI","V5","FY13",13087.952369912267,"FA1",41088.360868055555]
["851|BBTO|V5|FY13","85","1","BBTO","V5","FY13",623308.83843086241,"FA1",41088.360868055555]
["851|BBTD|V5|FY13","85","1","BBTD","V5","FY13",-16198.86854858866,"FA1",41088.360868055555]
["851|BEEO|V5|FY13","85","1","BEEO","V5","FY13",1334955.6458384092,"FA1",41088.360868055555]
["851|BEED|V5|FY13","85","1","BEED","V5","FY13",-377153.06668800022,"FA1",41088.360868055555]
["851|BEEA|V5|FY13","85","1","BEEA","V5","FY13",190082.8997450379,"FA1",41088.360868055555]
["851|BEEI|V5|FY13","85","1","BEEI","V5","FY13",35749.927392773214,"FA1",41088.360868055555]
["851|BETO|V5|FY13","85","1","BETO","V5","FY13",1519913.9151693902,"FA1",41088.360868055555]
["851|BETD|V5|FY13","85","1","BETD","V5","FY13",-339958.73974914226,"FA1",41088.360868055555]
["851|BLEO|V5|FY13","85","1","BLEO","V5","FY13",1741080.17,"FA1",41088.360868055555]
["851|BLEA|V5|FY13","85","1","BLEA","V5","FY13",931524.65,"FA1",41088.360868055555]
["851|BLEI|V5|FY13","85","1","BLEI","V5","FY13",55171.062375000009,"FA1",41088.360868055555]
["851|BCEO|V5|FY13","85","1","BCEO","V5","FY13",353619.26118653378,"FA1",41088.360868055555]
["851|BCED|V5|FY13","85","1","BCED","V5","FY13",-129885.23201991395,"FA1",41088.360868055555]
["851|BCEA|V5|FY13","85","1","BCEA","V5","FY13",922442.58607555833,"FA1",41088.360868055555]
["851|BCEI|V5|FY13","85","1","BCEI","V5","FY13",20371.013855607824,"FA1",41088.360868055555]
["851|BCTO|V5|FY13","85","1","BCTO","V5","FY13",244047.86354769068,"FA1",41088.360868055555]
["851|BCTD|V5|FY13","85","1","BCTD","V5","FY13",-251359.57643166935,"FA1",41088.360868055555]
["851|BIEO|V5|FY13","85","1","BIEO","V5","FY13",29285.743625722884,"FA1",41088.360868055555]
["851|BIED|V5|FY13","85","1","BIED","V5","FY13",-17176.237722830734,"FA1",41088.360868055555]
["851|BIEA|V5|FY13","85","1","BIEA","V5","FY13",102493.62067506202,"FA1",41088.360868055555]
["851|BIEI|V5|FY13","85","1","BIEI","V5","FY13",2013.3138490813476,"FA1",41088.360868055555]
["851|BITO|V5|FY13","85","1","BITO","V5","FY13",27116.429283076741,"FA1",41088.360868055555]
["851|BITD|V5|FY13","85","1","BITD","V5","FY13",-25759.527483094895,"FA1",41088.360868055555]
["852|BBEO|V5|FY13","85","2","BBEO","V5","FY13",842543.63599230372,"FA1",41088.360868055555]
["852|BBED|V5|FY13","85","2","BBED","V5","FY13",-20972.275077750197,"FA1",41088.360868055555]
["852|BBEI|V5|FY13","85","2","BBEI","V5","FY13",21063.590899807594,"FA1",41088.360868055555]
["852|BBTO|V5|FY13","85","2","BBTO","V5","FY13",1003145.6415691376,"FA1",41088.360868055555]
["852|BBTD|V5|FY13","85","2","BBTD","V5","FY13",-26070.261451411341,"FA1",41088.360868055555]
["852|BEEO|V5|FY13","85","2","BEEO","V5","FY13",2148461.3328797724,"FA1",41088.360868055555]
["852|BEED|V5|FY13","85","2","BEED","V5","FY13",-606985.54508699977,"FA1",41088.360868055555]
["852|BEEA|V5|FY13","85","2","BEEA","V5","FY13",305917.10025496205,"FA1",41088.360868055555]
["852|BEEI|V5|FY13","85","2","BEEI","V5","FY13",57535.497075181345,"FA1",41088.360868055555]
["852|BETO|V5|FY13","85","2","BETO","V5","FY13",2446130.9154556082,"FA1",41088.360868055555]
["852|BETD|V5|FY13","85","2","BETD","V5","FY13",-547125.44900085777,"FA1",41088.360868055555]
["852|BLEO|V5|FY13","85","2","BLEO","V5","FY13",3141847.45,"FA1",41088.360868055555]
["852|BLEA|V5|FY13","85","2","BLEA","V5","FY13",6252752.4800000004,"FA1",41088.360868055555]
["852|BLEI|V5|FY13","85","2","BLEI","V5","FY13",156705.59224999999,"FA1",41088.360868055555]
["852|BCEO|V5|FY13","85","2","BCEO","V5","FY13",242338.56642984395,"FA1",41088.360868055555]
["852|BCED|V5|FY13","85","2","BCED","V5","FY13",-89011.556730530996,"FA1",41088.360868055555]
["852|BCEA|V5|FY13","85","2","BCEA","V5","FY13",632158.47794407851,"FA1",41088.360868055555]
["852|BCEI|V5|FY13","85","2","BCEI","V5","FY13",13960.445135047081,"FA1",41088.360868055555]
["852|BCTO|V5|FY13","85","2","BCTO","V5","FY13",167248.26920900124,"FA1",41088.360868055555]
["852|BCTD|V5|FY13","85","2","BCTD","V5","FY13",-172259.05400761359,"FA1",41088.360868055555]
["852|BIEO|V5|FY13","85","2","BIEO","V5","FY13",20069.792305080151,"FA1",41088.360868055555]
["852|BIED|V5|FY13","85","2","BIED","V5","FY13",-11771.035357186927,"FA1",41088.360868055555]
["852|BIEA|V5|FY13","85","2","BIEA","V5","FY13",70239.830882675378,"FA1",41088.360868055555]
["852|BIEI|V5|FY13","85","2","BIEI","V5","FY13",1379.7426936604461,"FA1",41088.360868055555]
["852|BITO|V5|FY13","85","2","BITO","V5","FY13",18583.141023222361,"FA1",41088.360868055555]
["852|BITD|V5|FY13","85","2","BITD","V5","FY13",-17653.243607877052,"FA1",41088.360868055555]
["861|RURV|V5|FY13","86","1","RURV","V5","FY13",4.6140514314174652E-5,"RM1",41089.365104166667]
["861|RUNF|V5|FY13","86","1","RUNF","V5","FY13",-4.0000013541430235E-5,"RM1",41089.365104166667]
["861|RUNV|V5|FY13","86","1","RUNV","V5","FY13",3.2000243663787842E-6,"RM1",41089.365104166667]
["862|RUNF|V5|FY13","86","2","RUNF","V5","FY13",-9.9999015219509602E-6,"RM1",41089.365104166667]
["861|EOBV|V5|FY13","86","1","EOBV","V5","FY13",-6.4820051193237305E-6,"RM1",41089.365104166667]
["861|EFDD|V5|FY13","86","1","EFDD","V5","FY13",-1.002335557132028E-5,"RM1",41089.365104166667]
["862|EFDD|V5|FY13","86","2","EFDD","V5","FY13",3.0249993869801983E-6,"RM1",41089.365104166667]
["861|EDEP|V5|FY13","86","1","EDEP","V5","FY13",872731.88569999998,"MRS",41087.717881944445]
["861|EFDD|V5|FY13","86","1","EFDD","V5","FY13",20853.814600000002,"MRS",41087.717881944445]
["861|EOBV|V5|FY13","86","1","EOBV","V5","FY13",4869296.2106999997,"MRS",41087.717881944445]
["861|EOLC|V5|FY13","86","1","EOLC","V5","FY13",2898.27,"MRS",41087.717881944445]
["861|EOLE|V5|FY13","86","1","EOLE","V5","FY13",659250.65710000007,"MRS",41087.717881944445]
["861|EOSA|V5|FY13","86","1","EOSA","V5","FY13",1031289.3104999999,"MRS",41087.717881944445]
["861|EOSC|V5|FY13","86","1","EOSC","V5","FY13",2250,"MRS",41087.717881944445]
["861|EOSE|V5|FY13","86","1","EOSE","V5","FY13",79000,"MRS",41087.717881944445]
["861|EOSO|V5|FY13","86","1","EOSO","V5","FY13",762136.31279999996,"MRS",41087.717881944445]
["861|EOSP|V5|FY13","86","1","EOSP","V5","FY13",6405.3573999999999,"MRS",41087.717881944445]
["861|EOSR|V5|FY13","86","1","EOSR","V5","FY13",17666.912799999998,"MRS",41087.717881944445]
["861|EOSU|V5|FY13","86","1","EOSU","V5","FY13",13414.92,"MRS",41087.717881944445]
["861|EZSE|V5|FY13","86","1","EZSE","V5","FY13",206000,"MRS",41087.717881944445]
["861|FXXX|V5|FY13","86","1","FXXX","V5","FY13",11.176400000000001,"MRS",41087.717881944445]
["861|RCCA|V5|FY13","86","1","RCCA","V5","FY13",-651764.73069999996,"MRS",41087.717881944445]
["861|RCDC|V5|FY13","86","1","RCDC","V5","FY13",-1840702.4691999999,"MRS",41087.717881944445]
["861|ROOI|V5|FY13","86","1","ROOI","V5","FY13",-222000,"MRS",41087.717881944445]
["861|RUNF|V5|FY13","86","1","RUNF","V5","FY13",-281210.09659999999,"MRS",41087.717881944445]
["861|RUNV|V5|FY13","86","1","RUNV","V5","FY13",-2343157.5332999998,"MRS",41087.717881944445]
["861|RURF|V5|FY13","86","1","RURF","V5","FY13",-2740865.14,"MRS",41087.717881944445]
["861|RURV|V5|FY13","86","1","RURV","V5","FY13",-2754293.0660999999,"MRS",41087.717881944445]
["862|EDEP|V5|FY13","86","2","EDEP","V5","FY13",644026.5834,"MRS",41087.717881944445]
["862|EFDD|V5|FY13","86","2","EFDD","V5","FY13",6674.0235000000002,"MRS",41087.717881944445]
["862|EOLC|V5|FY13","86","2","EOLC","V5","FY13",-1131.05,"MRS",41087.717881944445]
["862|EOLE|V5|FY13","86","2","EOLE","V5","FY13",780920.3051,"MRS",41087.717881944445]
["862|EOSA|V5|FY13","86","2","EOSA","V5","FY13",1110144.3863000001,"MRS",41087.717881944445]
["862|EOSC|V5|FY13","86","2","EOSC","V5","FY13",14400,"MRS",41087.717881944445]
["862|EOSE|V5|FY13","86","2","EOSE","V5","FY13",118000,"MRS",41087.717881944445]
["862|EOSO|V5|FY13","86","2","EOSO","V5","FY13",1030316.4852,"MRS",41087.717881944445]
["862|EOSP|V5|FY13","86","2","EOSP","V5","FY13",55385.589099999997,"MRS",41087.717881944445]
["862|EOSR|V5|FY13","86","2","EOSR","V5","FY13",16784.945199999998,"MRS",41087.717881944445]
["862|EOSS|V5|FY13","86","2","EOSS","V5","FY13",200280,"MRS",41087.717881944445]
["862|EOSU|V5|FY13","86","2","EOSU","V5","FY13",41275.08,"MRS",41087.717881944445]
["862|EZSE|V5|FY13","86","2","EZSE","V5","FY13",161000,"MRS",41087.717881944445]
["862|FXXX|V5|FY13","86","2","FXXX","V5","FY13",12.2165,"MRS",41087.717881944445]
["862|RCCA|V5|FY13","86","2","RCCA","V5","FY13",-498870.83,"MRS",41087.717881944445]
["862|RCDC|V5|FY13","86","2","RCDC","V5","FY13",-1226300.3195,"MRS",41087.717881944445]
["862|ROOI|V5|FY13","86","2","ROOI","V5","FY13",-240000,"MRS",41087.717881944445]
["862|RUNF|V5|FY13","86","2","RUNF","V5","FY13",-472942.52120000002,"MRS",41087.717881944445]
["862|RURF|V5|FY13","86","2","RURF","V5","FY13",-1956666.88,"MRS",41087.717881944445]
["863|EOLC|V5|FY13","86","3","EOLC","V5","FY13",159267.15710000001,"MRS",41087.717881944445]
["863|EOLE|V5|FY13","86","3","EOLE","V5","FY13",534790.21580000001,"MRS",41087.717881944445]
["863|EOSA|V5|FY13","86","3","EOSA","V5","FY13",481236.83740000002,"MRS",41087.717881944445]
["863|EZLW|V5|FY13","86","3","EZLW","V5","FY13",-1175294.0651000002,"MRS",41087.717881944445]
["863|EZSE|V5|FY13","86","3","EZSE","V5","FY13",13005677.1559,"MRS",41087.717881944445]
["863|EZSW|V5|FY13","86","3","EZSW","V5","FY13",-13005677.301100001,"MRS",41087.717881944445]
["863|FXXX|V5|FY13","86","3","FXXX","V5","FY13",7.1457000000000006,"MRS",41087.717881944445]
["864|EOLE|V5|FY13","86","4","EOLE","V5","FY13",1050.546,"MRS",41087.717881944445]
["864|EOSA|V5|FY13","86","4","EOSA","V5","FY13",5595.6671000000006,"MRS",41087.717881944445]
["864|FXXX|V5|FY13","86","4","FXXX","V5","FY13",1.0800000000000001E-2,"MRS",41087.717881944445]
["865|EDEP|V5|FY13","86","5","EDEP","V5","FY13",130249.8308,"MRS",41087.717881944445]
["865|EOLC|V5|FY13","86","5","EOLC","V5","FY13",17540.9869,"MRS",41087.717881944445]
["865|EOLE|V5|FY13","86","5","EOLE","V5","FY13",1667403.0102999997,"MRS",41087.717881944445]
["865|EOSA|V5|FY13","86","5","EOSA","V5","FY13",-1843233.8280000002,"MRS",41087.717881944445]
["865|EOSO|V5|FY13","86","5","EOSO","V5","FY13",18890,"MRS",41087.717881944445]
["865|EOSU|V5|FY13","86","5","EOSU","V5","FY13",9150,"MRS",41087.717881944445]
["865|FXXX|V5|FY13","86","5","FXXX","V5","FY13",9.1910999999999987,"MRS",41087.717881944445]
["861|EDEP|V5|FY13","86","1","EDEP","V5","FY13",78405.733104326529,"RJ",41088.343124999999]
["862|EDEP|V5|FY13","86","2","EDEP","V5","FY13",52261.291043320249,"RJ",41088.343124999999]
["865|EDEP|V5|FY13","86","5","EDEP","V5","FY13",-130249.8308,"RJ",41088.343124999999]
["861|EOSA|V5|FY13","86","1","EOSA","V5","FY13",-78405.733104326529,"RJ",41088.343124999999]
["862|EOSA|V5|FY13","86","2","EOSA","V5","FY13",-52261.291043320249,"RJ",41088.343124999999]
["865|EOSA|V5|FY13","86","5","EOSA","V5","FY13",130249.8308,"RJ",41088.343124999999]
["864|EOLA|V5|FY13","86","4","EOLA","V5","FY13",-888.61864932076787,"RJ",41088.343124999999]
["864|EOSA|V5|FY13","86","4","EOSA","V5","FY13",-4707.0484506792318,"RJ",41088.343124999999]
["861|EOLA|V5|FY13","86","1","EOLA","V5","FY13",523524.50724173174,"RJ",41088.343124999999]
["862|EOLA|V5|FY13","86","2","EOLA","V5","FY13",579117.50460094924,"RJ",41088.343124999999]
["863|EOLA|V5|FY13","86","3","EOLA","V5","FY13",481236.692629178,"RJ",41088.343124999999]
["864|EOLA|V5|FY13","86","4","EOLA","V5","FY13",4707.0484506792318,"RJ",41088.343124999999]
["865|EOLA|V5|FY13","86","5","EOLA","V5","FY13",-1588585.7529225384,"RJ",41088.343124999999]
["861|EOSA|V5|FY13","86","1","EOSA","V5","FY13",-523524.50724173174,"RJ",41088.343124999999]
["862|EOSA|V5|FY13","86","2","EOSA","V5","FY13",-579117.50460094924,"RJ",41088.343124999999]
["863|EOSA|V5|FY13","86","3","EOSA","V5","FY13",-481236.692629178,"RJ",41088.343124999999]
["864|EOSA|V5|FY13","86","4","EOSA","V5","FY13",-4707.0484506792318,"RJ",41088.343124999999]
["865|EOSA|V5|FY13","86","5","EOSA","V5","FY13",1588585.7529225384,"RJ",41088.343124999999]
["861|P846|V5|FY13","86","1","P846","V5","FY13",528,"RM2",41089.365416666667]
["861|P847|V5|FY13","86","1","P847","V5","FY13",389,"RM2",41089.365416666667]
["861|P848|V5|FY13","86","1","P848","V5","FY13",10526,"RM2",41089.365416666667]
["861|P849|V5|FY13","86","1","P849","V5","FY13",7537,"RM2",41089.365416666667]
["862|Q850|V5|FY13","86","2","Q850","V5","FY13",4384,"RM2",41089.365416666667]
["862|Q851|V5|FY13","86","2","Q851","V5","FY13",383,"RM2",41089.365416666667]
["862|Cx2W|V5|FY13","86","2","Cx2W","V5","FY13",4283189.3509803889,"CM1",41088.345868055556]
["861|CD1G|V5|FY13","86","1","CD1G","V5","FY13",466783.2,"CM2",41088.345891203702]
["861|CD1M|V5|FY13","86","1","CD1M","V5","FY13",61846.8,"CM2",41088.345891203702]
["861|CD1Q|V5|FY13","86","1","CD1Q","V5","FY13",13500,"CM2",41088.345891203702]
["861|CD1R|V5|FY13","86","1","CD1R","V5","FY13",391750,"CM2",41088.345891203702]
["861|CM1R|V5|FY13","86","1","CM1R","V5","FY13",148000,"CM2",41088.345891203702]
["861|CR1G|V5|FY13","86","1","CR1G","V5","FY13",37486.800000000003,"CM2",41088.345891203702]
["861|CR1M|V5|FY13","86","1","CR1M","V5","FY13",3151633.2,"CM2",41088.345891203702]
["861|CS1M|V5|FY13","86","1","CS1M","V5","FY13",253000,"CM2",41088.345891203702]
["862|CD2G|V5|FY13","86","2","CD2G","V5","FY13",900750,"CM2",41088.345891203702]
["862|CD2Q|V5|FY13","86","2","CD2Q","V5","FY13",31499.999999999996,"CM2",41088.345891203702]
["862|CD2R|V5|FY13","86","2","CD2R","V5","FY13",192750,"CM2",41088.345891203702]
["862|CP2R|V5|FY13","86","2","CP2R","V5","FY13",330000,"CM2",41088.345891203702]
["862|CS2M|V5|FY13","86","2","CS2M","V5","FY13",108000,"CM2",41088.345891203702]
["862|CT2G|V5|FY13","86","2","CT2G","V5","FY13",683500,"CM2",41088.345891203702]
["862|CT2M|V5|FY13","86","2","CT2M","V5","FY13",27200.000000000004,"CM2",41088.345891203702]
["862|CT2Q|V5|FY13","86","2","CT2Q","V5","FY13",2050500,"CM2",41088.345891203702]
["862|CT2R|V5|FY13","86","2","CT2R","V5","FY13",237800,"CM2",41088.345891203702]
["862|CT6Q|V5|FY13","86","2","CT6Q","V5","FY13",651000,"CM2",41088.345891203702]
["861|CD1D|V5|FY13","86","1","CD1D","V5","FY13",651764.75205139071,"CM2",41088.345891203702]
["862|CD2D|V5|FY13","86","2","CD2D","V5","FY13",498870.84637986199,"CM2",41088.345891203702]
["862|Hx2W|V5|FY13","86","2","Hx2W","V5","FY13",4077000,"CM4",41088.346018518518]
["861|HD1G|V5|FY13","86","1","HD1G","V5","FY13",466783.2,"CM5",41088.346041666664]
["861|HD1M|V5|FY13","86","1","HD1M","V5","FY13",61846.8,"CM5",41088.346041666664]
["861|HD1Q|V5|FY13","86","1","HD1Q","V5","FY13",13500,"CM5",41088.346041666664]
["861|HD1R|V5|FY13","86","1","HD1R","V5","FY13",391750,"CM5",41088.346041666664]
["861|HM1R|V5|FY13","86","1","HM1R","V5","FY13",148000,"CM5",41088.346041666664]
["861|HR1G|V5|FY13","86","1","HR1G","V5","FY13",37486.800000000003,"CM5",41088.346041666664]
["861|HR1M|V5|FY13","86","1","HR1M","V5","FY13",3151633.2,"CM5",41088.346041666664]
["861|HS1M|V5|FY13","86","1","HS1M","V5","FY13",253000,"CM5",41088.346041666664]
["862|HD2G|V5|FY13","86","2","HD2G","V5","FY13",900750,"CM5",41088.346041666664]
["862|HD2Q|V5|FY13","86","2","HD2Q","V5","FY13",31499.999999999996,"CM5",41088.346041666664]
["862|HD2R|V5|FY13","86","2","HD2R","V5","FY13",192750,"CM5",41088.346041666664]
["862|HP2R|V5|FY13","86","2","HP2R","V5","FY13",330000,"CM5",41088.346041666664]
["862|HS2M|V5|FY13","86","2","HS2M","V5","FY13",108000,"CM5",41088.346041666664]
["862|HT2G|V5|FY13","86","2","HT2G","V5","FY13",683500,"CM5",41088.346041666664]
["862|HT2M|V5|FY13","86","2","HT2M","V5","FY13",27200.000000000004,"CM5",41088.346041666664]
["862|HT2Q|V5|FY13","86","2","HT2Q","V5","FY13",2050500,"CM5",41088.346041666664]
["862|HT2R|V5|FY13","86","2","HT2R","V5","FY13",237800,"CM5",41088.346041666664]
["862|HT6Q|V5|FY13","86","2","HT6Q","V5","FY13",651000,"CM5",41088.346041666664]
["861|HD1D|V5|FY13","86","1","HD1D","V5","FY13",651764.75205139071,"CM5",41088.346041666664]
["862|HD2D|V5|FY13","86","2","HD2D","V5","FY13",498870.84637986199,"CM5",41088.346041666664]
["861|VRxx|V5|FY13","86","1","VRxx","V5","FY13",1077.0184574999998,"RM2",41089.365266203706]
["861|VNxx|V5|FY13","86","1","VNxx","V5","FY13",762.13460511999995,"RM2",41089.365266203706]
["861|Vlos|V5|FY13","86","1","Vlos","V5","FY13",324.5564228152939,"RM2",41089.365266203706]
["861|Vblk|V5|FY13","86","1","Vblk","V5","FY13",2163.7094854352936,"RM2",41089.365266203706]
["861|KDEO|V5|FY13","86","1","KDEO","V5","FY13",18234808.871803917,"AM1",41088.360613425924]
["861|KDEI|V5|FY13","86","1","KDEI","V5","FY13",471885.25494617439,"AM1",41088.360613425924]
["861|KDED|V5|FY13","86","1","KDED","V5","FY13",-447394.92743465467,"AM1",41088.360613425924]
["861|KDEA|V5|FY13","86","1","KDEA","V5","FY13",1585644.7520513907,"AM1",41088.360613425924]
["861|KDTO|V5|FY13","86","1","KDTO","V5","FY13",23368421.01337057,"AM1",41088.360613425924]
["861|KDTD|V5|FY13","86","1","KDTD","V5","FY13",-410973.07697484753,"AM1",41088.360613425924]
["861|KPEO|V5|FY13","86","1","KPEO","V5","FY13",1538855.4677178522,"AM1",41088.360613425924]
["861|KPEI|V5|FY13","86","1","KPEI","V5","FY13",38163.615599402729,"AM1",41088.360613425924]
["861|KPED|V5|FY13","86","1","KPED","V5","FY13",-73721.096506772563,"AM1",41088.360613425924]
["861|KPTO|V5|FY13","86","1","KPTO","V5","FY13",3111912.0943926061,"AM1",41088.360613425924]
["861|KPTD|V5|FY13","86","1","KPTD","V5","FY13",-112124.12380761516,"AM1",41088.360613425924]
["861|KREO|V5|FY13","86","1","KREO","V5","FY13",9298521.9536972102,"AM1",41088.360613425924]
["861|KREI|V5|FY13","86","1","KREI","V5","FY13",270148.43245169084,"AM1",41088.360613425924]
["861|KRED|V5|FY13","86","1","KRED","V5","FY13",-259624.16634945333,"AM1",41088.360613425924]
["861|KREA|V5|FY13","86","1","KREA","V5","FY13",3189120.0000000005,"AM1",41088.360613425924]
["861|KRTO|V5|FY13","86","1","KRTO","V5","FY13",11059108.804727953,"AM1",41088.360613425924]
["861|KRTD|V5|FY13","86","1","KRTD","V5","FY13",-242774.42067257504,"AM1",41088.360613425924]
["861|KSEO|V5|FY13","86","1","KSEO","V5","FY13",1066.5066089640327,"AM1",41088.360613425924]
["861|KSEI|V5|FY13","86","1","KSEI","V5","FY13",3163.6493639023079,"AM1",41088.360613425924]
["861|KSED|V5|FY13","86","1","KSED","V5","FY13",-13148.081225117972,"AM1",41088.360613425924]
["861|KSEA|V5|FY13","86","1","KSEA","V5","FY13",253000,"AM1",41088.360613425924]
["861|KSTD|V5|FY13","86","1","KSTD","V5","FY13",-12650,"AM1",41088.360613425924]
["861|KMEO|V5|FY13","86","1","KMEO","V5","FY13",1186362.0513188909,"AM1",41088.360613425924]
["861|KMEI|V5|FY13","86","1","KMEI","V5","FY13",31256.978872708492,"AM1",41088.360613425924]
["861|KMED|V5|FY13","86","1","KMED","V5","FY13",-85825.797273943506,"AM1",41088.360613425924]
["861|KMEA|V5|FY13","86","1","KMEA","V5","FY13",148000,"AM1",41088.360613425924]
["861|KMTO|V5|FY13","86","1","KMTO","V5","FY13",444544.75213257148,"AM1",41088.360613425924]
["861|KMTD|V5|FY13","86","1","KMTD","V5","FY13",-87012.898657143407,"AM1",41088.360613425924]
["862|KDEO|V5|FY13","86","2","KDEO","V5","FY13",7293167.8424983174,"AM1",41088.360613425924]
["862|KDEI|V5|FY13","86","2","KDEI","V5","FY13",201006.56098906856,"AM1",41088.360613425924]
["862|KDED|V5|FY13","86","2","KDED","V5","FY13",-513398.22829294176,"AM1",41088.360613425924]
["862|KDEA|V5|FY13","86","2","KDEA","V5","FY13",1623870.8463798622,"AM1",41088.360613425924]
["862|KDTO|V5|FY13","86","2","KDTO","V5","FY13",11165178.174950277,"AM1",41088.360613425924]
["862|KDTD|V5|FY13","86","2","KDTD","V5","FY13",-250940.10063879119,"AM1",41088.360613425924]
["862|KPEO|V5|FY13","86","2","KPEO","V5","FY13",1336973.1296704377,"AM1",41088.360613425924]
["862|KPEI|V5|FY13","86","2","KPEI","V5","FY13",37248.933615826849,"AM1",41088.360613425924]
["862|KPED|V5|FY13","86","2","KPED","V5","FY13",-69260.877372926057,"AM1",41088.360613425924]
["862|KPEA|V5|FY13","86","2","KPEA","V5","FY13",330000,"AM1",41088.360613425924]
["862|KPTO|V5|FY13","86","2","KPTO","V5","FY13",1278561.9326125423,"AM1",41088.360613425924]
["862|KPTD|V5|FY13","86","2","KPTD","V5","FY13",-74388.610588792828,"AM1",41088.360613425924]
["862|KSEI|V5|FY13","86","2","KSEI","V5","FY13",1339.2,"AM1",41088.360613425924]
["862|KSED|V5|FY13","86","2","KSED","V5","FY13",-5533.92,"AM1",41088.360613425924]
["862|KSEA|V5|FY13","86","2","KSEA","V5","FY13",108000,"AM1",41088.360613425924]
["862|KSTD|V5|FY13","86","2","KSTD","V5","FY13",-5400,"AM1",41088.360613425924]
["862|KTEO|V5|FY13","86","2","KTEO","V5","FY13",3056974.0552210533,"AM1",41088.360613425924]
["862|KTEI|V5|FY13","86","2","KTEI","V5","FY13",121072.95656948212,"AM1",41088.360613425924]
["862|KTED|V5|FY13","86","2","KTED","V5","FY13",-225213.53705333758,"AM1",41088.360613425924]
["862|KTEA|V5|FY13","86","2","KTEA","V5","FY13",3650000,"AM1",41088.360613425924]
["862|KTTO|V5|FY13","86","2","KTTO","V5","FY13",3933134.2414203617,"AM1",41088.360613425924]
["862|KTTD|V5|FY13","86","2","KTTD","V5","FY13",-194656.20523869959,"AM1",41088.360613425924]
["861|KEEO|V5|FY13","86","1","KEEO","V5","FY13",242617.94967365966,"AM1",41088.360613425924]
["861|KEED|V5|FY13","86","1","KEED","V5","FY13",-26181.126953513314,"AM1",41088.360613425924]
["861|KEEI|V5|FY13","86","1","KEEI","V5","FY13",6016.9251519067593,"AM1",41088.360613425924]
["861|KETO|V5|FY13","86","1","KETO","V5","FY13",237937.87038836742,"AM1",41088.360613425924]
["861|KETD|V5|FY13","86","1","KETD","V5","FY13",-31725.049385115657,"AM1",41088.360613425924]
["861|KLEO|V5|FY13","86","1","KLEO","V5","FY13",236255.88645795864,"AM1",41088.360613425924]
["861|KLEI|V5|FY13","86","1","KLEI","V5","FY13",5859.1459841573742,"AM1",41088.360613425924]
["861|KCEO|V5|FY13","86","1","KCEO","V5","FY13",45031.561209164909,"AM1",41088.360613425924]
["861|KCED|V5|FY13","86","1","KCED","V5","FY13",-26967.275696901092,"AM1",41088.360613425924]
["861|KCEA|V5|FY13","86","1","KCEA","V5","FY13",150504.24863428384,"AM1",41088.360613425924]
["861|KCEI|V5|FY13","86","1","KCEI","V5","FY13",2983.0354010524088,"AM1",41088.360613425924]
["861|KCTO|V5|FY13","86","1","KCTO","V5","FY13",32714.590346321365,"AM1",41088.360613425924]
["861|KCTD|V5|FY13","86","1","KCTD","V5","FY13",-41011.424189365731,"AM1",41088.360613425924]
["861|KIEO|V5|FY13","86","1","KIEO","V5","FY13",4367.9445158336048,"AM1",41088.360613425924]
["861|KIED|V5|FY13","86","1","KIED","V5","FY13",-2821.1369340679266,"AM1",41088.360613425924]
["861|KIEA|V5|FY13","86","1","KIEA","V5","FY13",16722.694292698201,"AM1",41088.360613425924]
["861|KIEI|V5|FY13","86","1","KIEI","V5","FY13",315.68643322213109,"AM1",41088.360613425924]
["861|KITO|V5|FY13","86","1","KITO","V5","FY13",3634.9544829245965,"AM1",41088.360613425924]
["861|KITD|V5|FY13","86","1","KITD","V5","FY13",-4556.8249099295244,"AM1",41088.360613425924]
["861|KQEO|V5|FY13","86","1","KQEO","V5","FY13",260543.88201800088,"AM1",41088.360613425924]
["861|KQED|V5|FY13","86","1","KQED","V5","FY13",-89001.790097349105,"AM1",41088.360613425924]
["861|KQEI|V5|FY13","86","1","KQEI","V5","FY13",6461.4882740464209,"AM1",41088.360613425924]
["861|KQTO|V5|FY13","86","1","KQTO","V5","FY13",248213.81129896265,"AM1",41088.360613425924]
["861|KQTD|V5|FY13","86","1","KQTD","V5","FY13",-82737.937099654213,"AM1",41088.360613425924]
["862|KEEO|V5|FY13","86","2","KEEO","V5","FY13",76028.716993006965,"AM1",41088.360613425924]
["862|KEED|V5|FY13","86","2","KEED","V5","FY13",-8204.3290464866823,"AM1",41088.360613425924]
["862|KEEI|V5|FY13","86","2","KEEI","V5","FY13",1885.5121814265724,"AM1",41088.360613425924]
["862|KETO|V5|FY13","86","2","KETO","V5","FY13",74562.129611632554,"AM1",41088.360613425924]
["862|KETD|V5|FY13","86","2","KETD","V5","FY13",-9941.6172815510072,"AM1",41088.360613425924]
["862|KLEO|V5|FY13","86","2","KLEO","V5","FY13",148385.7050472628,"AM1",41088.360613425924]
["862|KLEI|V5|FY13","86","2","KLEI","V5","FY13",3679.9654851721175,"AM1",41088.360613425924]
["862|KCEO|V5|FY13","86","2","KCEO","V5","FY13",19374.296221704157,"AM1",41088.360613425924]
["862|KCED|V5|FY13","86","2","KCED","V5","FY13",-11602.351186922444,"AM1",41088.360613425924]
["862|KCEA|V5|FY13","86","2","KCEA","V5","FY13",64752.671623389688,"AM1",41088.360613425924]
["862|KCEI|V5|FY13","86","2","KCEI","V5","FY13",1283.415674428295,"AM1",41088.360613425924]
["862|KCTO|V5|FY13","86","2","KCTO","V5","FY13",14075.065290259949,"AM1",41088.360613425924]
["862|KCTD|V5|FY13","86","2","KCTD","V5","FY13",-17644.679850829223,"AM1",41088.360613425924]
["862|KIEO|V5|FY13","86","2","KIEO","V5","FY13",1879.25642943299,"AM1",41088.360613425924]
["862|KIED|V5|FY13","86","2","KIED","V5","FY13",-1213.7607752204308,"AM1",41088.360613425924]
["862|KIEA|V5|FY13","86","2","KIEA","V5","FY13",7194.7412914877414,"AM1",41088.360613425924]
["862|KIEI|V5|FY13","86","2","KIEI","V5","FY13",135.82035146438614,"AM1",41088.360613425924]
["862|KITO|V5|FY13","86","2","KITO","V5","FY13",1563.8961433622164,"AM1",41088.360613425924]
["862|KITD|V5|FY13","86","2","KITD","V5","FY13",-1960.5199834254688,"AM1",41088.360613425924]
["862|KQEO|V5|FY13","86","2","KQEO","V5","FY13",112095.92146989873,"AM1",41088.360613425924]
["862|KQED|V5|FY13","86","2","KQED","V5","FY13",-38291.966774117413,"AM1",41088.360613425924]
["862|KQEI|V5|FY13","86","2","KQEI","V5","FY13",2779.9788524534883,"AM1",41088.360613425924]
["862|KQTO|V5|FY13","86","2","KQTO","V5","FY13",106791.0544803752,"AM1",41088.360613425924]
["862|KQTD|V5|FY13","86","2","KQTD","V5","FY13",-35597.018160125066,"AM1",41088.360613425924]
["861|BDEO|V5|FY13","86","1","BDEO","V5","FY13",17630261.232337885,"FA1",41088.360868055555]
["861|BDEI|V5|FY13","86","1","BDEI","V5","FY13",460577.09020908951,"FA1",41088.360868055555]
["861|BDED|V5|FY13","86","1","BDED","V5","FY13",-423312.18172192352,"FA1",41088.360868055555]
["861|BDEA|V5|FY13","86","1","BDEA","V5","FY13",1585644.7520513907,"FA1",41088.360868055555]
["861|BDTO|V5|FY13","86","1","BDTO","V5","FY13",24432993.527034927,"FA1",41088.360868055555]
["861|BDTD|V5|FY13","86","1","BDTD","V5","FY13",-415383.20833333337,"FA1",41088.360868055555]
["861|BPEO|V5|FY13","86","1","BPEO","V5","FY13",2229918.5000000005,"FA1",41088.360868055555]
["861|BPEI|V5|FY13","86","1","BPEI","V5","FY13",55747.962500000023,"FA1",41088.360868055555]
["861|BPED|V5|FY13","86","1","BPED","V5","FY13",-96736.425000000003,"FA1",41088.360868055555]
["861|BPTO|V5|FY13","86","1","BPTO","V5","FY13",3208915.9075268609,"FA1",41088.360868055555]
["861|BPTD|V5|FY13","86","1","BPTD","V5","FY13",-118581.03984454196,"FA1",41088.360868055555]
["861|BREO|V5|FY13","86","1","BREO","V5","FY13",7822956.0000000009,"FA1",41088.360868055555]
["861|BREI|V5|FY13","86","1","BREI","V5","FY13",235437.90000000005,"FA1",41088.360868055555]
["861|BRED|V5|FY13","86","1","BRED","V5","FY13",-227268.46666666667,"FA1",41088.360868055555]
["861|BREA|V5|FY13","86","1","BREA","V5","FY13",3189120.0000000005,"FA1",41088.360868055555]
["861|BRTO|V5|FY13","86","1","BRTO","V5","FY13",11095999.549316246,"FA1",41088.360868055555]
["861|BRTD|V5|FY13","86","1","BRTD","V5","FY13",-251178.0426997795,"FA1",41088.360868055555]
["861|BSEO|V5|FY13","86","1","BSEO","V5","FY13",938.99999999999989,"FA1",41088.360868055555]
["861|BSEI|V5|FY13","86","1","BSEI","V5","FY13",3185.9749999999999,"FA1",41088.360868055555]
["861|BSED|V5|FY13","86","1","BSED","V5","FY13",-13139.474999999999,"FA1",41088.360868055555]
["861|BSEA|V5|FY13","86","1","BSEA","V5","FY13",253000,"FA1",41088.360868055555]
["861|BSTD|V5|FY13","86","1","BSTD","V5","FY13",-12650,"FA1",41088.360868055555]
["861|BMEO|V5|FY13","86","1","BMEO","V5","FY13",1280578.3333333335,"FA1",41088.360868055555]
["861|BMEI|V5|FY13","86","1","BMEI","V5","FY13",33864.458333333336,"FA1",41088.360868055555]
["861|BMED|V5|FY13","86","1","BMED","V5","FY13",-82433.233333333337,"FA1",41088.360868055555]
["861|BMEA|V5|FY13","86","1","BMEA","V5","FY13",148000,"FA1",41088.360868055555]
["861|BMTO|V5|FY13","86","1","BMTO","V5","FY13",1280474.8947300967,"FA1",41088.360868055555]
["861|BMTD|V5|FY13","86","1","BMTD","V5","FY13",-145584.09783730269,"FA1",41088.360868055555]
["862|BDEO|V5|FY13","86","2","BDEO","V5","FY13",7412315.2176768146,"FA1",41088.360868055555]
["862|BDEI|V5|FY13","86","2","BDEI","V5","FY13",205606.26602166862,"FA1",41088.360868055555]
["862|BDED|V5|FY13","86","2","BDED","V5","FY13",-341787.70205204183,"FA1",41088.360868055555]
["862|BDEA|V5|FY13","86","2","BDEA","V5","FY13",1623870.8463798622,"FA1",41088.360868055555]
["862|BDTO|V5|FY13","86","2","BDTO","V5","FY13",13772580.301228102,"FA1",41088.360868055555]
["862|BDTD|V5|FY13","86","2","BDTD","V5","FY13",-284574.75,"FA1",41088.360868055555]
["862|BPEO|V5|FY13","86","2","BPEO","V5","FY13",1051173.4884258753,"FA1",41088.360868055555]
["862|BPEI|V5|FY13","86","2","BPEI","V5","FY13",30404.337210646885,"FA1",41088.360868055555]
["862|BPED|V5|FY13","86","2","BPED","V5","FY13",-35866.458333333336,"FA1",41088.360868055555]
["862|BPEA|V5|FY13","86","2","BPEA","V5","FY13",330000,"FA1",41088.360868055555]
["862|BPTO|V5|FY13","86","2","BPTO","V5","FY13",1456956.6043336615,"FA1",41088.360868055555]
["862|BPTD|V5|FY13","86","2","BPTD","V5","FY13",-55683.568849552816,"FA1",41088.360868055555]
["862|BSEI|V5|FY13","86","2","BSEI","V5","FY13",1350,"FA1",41088.360868055555]
["862|BSED|V5|FY13","86","2","BSED","V5","FY13",-5535,"FA1",41088.360868055555]
["862|BSEA|V5|FY13","86","2","BSEA","V5","FY13",108000,"FA1",41088.360868055555]
["862|BSTD|V5|FY13","86","2","BSTD","V5","FY13",-5400,"FA1",41088.360868055555]
["862|BTEO|V5|FY13","86","2","BTEO","V5","FY13",2482925.4651869275,"FA1",41088.360868055555]
["862|BTEI|V5|FY13","86","2","BTEI","V5","FY13",107698.13662967319,"FA1",41088.360868055555]
["862|BTED|V5|FY13","86","2","BTED","V5","FY13",-186435.20000000001,"FA1",41088.360868055555]
["862|BTEA|V5|FY13","86","2","BTEA","V5","FY13",3650000,"FA1",41088.360868055555]
["862|BTTO|V5|FY13","86","2","BTTO","V5","FY13",3825661.9735890492,"FA1",41088.360868055555]
["862|BTTD|V5|FY13","86","2","BTTD","V5","FY13",-190096.81842048181,"FA1",41088.360868055555]
["861|BEEO|V5|FY13","86","1","BEEO","V5","FY13",241110.37532687897,"FA1",41088.360868055555]
["861|BEED|V5|FY13","86","1","BEED","V5","FY13",-26014.540495794838,"FA1",41088.360868055555]
["861|BEEI|V5|FY13","86","1","BEEI","V5","FY13",6027.7593831719751,"FA1",41088.360868055555]
["861|BETO|V5|FY13","86","1","BETO","V5","FY13",237937.87038836742,"FA1",41088.360868055555]
["861|BETD|V5|FY13","86","1","BETD","V5","FY13",-31725.049385115657,"FA1",41088.360868055555]
["861|BLEO|V5|FY13","86","1","BLEO","V5","FY13",213640.11282040371,"FA1",41088.360868055555]
["861|BLEI|V5|FY13","86","1","BLEI","V5","FY13",5341.0028205100934,"FA1",41088.360868055555]
["861|BCEO|V5|FY13","86","1","BCEO","V5","FY13",57695.949873600504,"FA1",41088.360868055555]
["861|BCED|V5|FY13","86","1","BCED","V5","FY13",-21191.865541478317,"FA1",41088.360868055555]
["861|BCEA|V5|FY13","86","1","BCEA","V5","FY13",150504.24863428384,"FA1",41088.360868055555]
["861|BCEI|V5|FY13","86","1","BCEI","V5","FY13",3323.7018547685607,"FA1",41088.360868055555]
["861|BCTO|V5|FY13","86","1","BCTO","V5","FY13",39818.456875796051,"FA1",41088.360868055555]
["861|BCTD|V5|FY13","86","1","BCTD","V5","FY13",-41011.424189365724,"FA1",41088.360868055555]
["861|BIEO|V5|FY13","86","1","BIEO","V5","FY13",4778.2148250955261,"FA1",41088.360868055555]
["861|BIED|V5|FY13","86","1","BIED","V5","FY13",-2802.4473196066574,"FA1",41088.360868055555]
["861|BIEA|V5|FY13","86","1","BIEA","V5","FY13",16722.694292698201,"FA1",41088.360868055555]
["861|BIEI|V5|FY13","86","1","BIEI","V5","FY13",328.48904928611569,"FA1",41088.360868055555]
["861|BITO|V5|FY13","86","1","BITO","V5","FY13",4424.2729861995613,"FA1",41088.360868055555]
["861|BITD|V5|FY13","86","1","BITD","V5","FY13",-4202.8830710335606,"FA1",41088.360868055555]
["862|BEEO|V5|FY13","86","2","BEEO","V5","FY13",75556.291339787655,"FA1",41088.360868055555]
["862|BEED|V5|FY13","86","2","BEED","V5","FY13",-8152.1261708718257,"FA1",41088.360868055555]
["862|BEEI|V5|FY13","86","2","BEEI","V5","FY13",1888.9072834946915,"FA1",41088.360868055555]
["862|BETO|V5|FY13","86","2","BETO","V5","FY13",74562.129611632554,"FA1",41088.360868055555]
["862|BETD|V5|FY13","86","2","BETD","V5","FY13",-9941.6172815510072,"FA1",41088.360868055555]
["862|BLEO|V5|FY13","86","2","BLEO","V5","FY13",131460.83155491203,"FA1",41088.360868055555]
["862|BLEI|V5|FY13","86","2","BLEI","V5","FY13",3286.5207888728014,"FA1",41088.360868055555]
["862|BCEO|V5|FY13","86","2","BCEO","V5","FY13",24822.999550284967,"FA1",41088.360868055555]
["862|BCED|V5|FY13","86","2","BCED","V5","FY13",-9117.5493246626393,"FA1",41088.360868055555]
["862|BCEA|V5|FY13","86","2","BCEA","V5","FY13",64752.671623389673,"FA1",41088.360868055555]
["862|BCEI|V5|FY13","86","2","BCEI","V5","FY13",1429.983384049495,"FA1",41088.360868055555]
["862|BCTO|V5|FY13","86","2","BCTO","V5","FY13",17131.419783994017,"FA1",41088.360868055555]
["862|BCTD|V5|FY13","86","2","BCTD","V5","FY13",-17644.67985082922,"FA1",41088.360868055555]
["862|BIEO|V5|FY13","86","2","BIEO","V5","FY13",2055.7703740792822,"FA1",41088.360868055555]
["862|BIED|V5|FY13","86","2","BIED","V5","FY13",-1205.7197898066631,"FA1",41088.360868055555]
["862|BIEA|V5|FY13","86","2","BIEA","V5","FY13",7194.7412914877395,"FA1",41088.360868055555]
["862|BIEI|V5|FY13","86","2","BIEI","V5","FY13",141.32852549557882,"FA1",41088.360868055555]
["862|BITO|V5|FY13","86","2","BITO","V5","FY13",1903.4910871104462,"FA1",41088.360868055555]
["862|BITD|V5|FY13","86","2","BITD","V5","FY13",-1808.2406964566328,"FA1",41088.360868055555]
["871|RURV|V5|FY13","87","1","RURV","V5","FY13",3.0888710170984268E-5,"RM1",41089.365104166667]
["871|RUNF|V5|FY13","87","1","RUNF","V5","FY13",-3.9999722503125668E-5,"RM1",41089.365104166667]
["871|RUNV|V5|FY13","87","1","RUNV","V5","FY13",-4.8496061936020851E-5,"RM1",41089.365104166667]
["871|EOBV|V5|FY13","87","1","EOBV","V5","FY13",3.185030072927475E-5,"RM1",41089.365104166667]
["871|EFDD|V5|FY13","87","1","EFDD","V5","FY13",-2.8105983801651746E-5,"RM1",41089.365104166667]
["872|EFDD|V5|FY13","87","2","EFDD","V5","FY13",-4.2499999835854396E-5,"RM1",41089.365104166667]
["871|EDEP|V5|FY13","87","1","EDEP","V5","FY13",1153302.1248000001,"MRS",41087.717881944445]
["871|EFDD|V5|FY13","87","1","EFDD","V5","FY13",16288.739,"MRS",41087.717881944445]
["871|EOBV|V5|FY13","87","1","EOBV","V5","FY13",3305509.0090000001,"MRS",41087.717881944445]
["871|EOLC|V5|FY13","87","1","EOLC","V5","FY13",2898.27,"MRS",41087.717881944445]
["871|EOLE|V5|FY13","87","1","EOLE","V5","FY13",591390.33990000014,"MRS",41087.717881944445]
["871|EOSA|V5|FY13","87","1","EOSA","V5","FY13",1087990.9271,"MRS",41087.717881944445]
["871|EOSC|V5|FY13","87","1","EOSC","V5","FY13",750.02530000000002,"MRS",41087.717881944445]
["871|EOSE|V5|FY13","87","1","EOSE","V5","FY13",70000,"MRS",41087.717881944445]
["871|EOSO|V5|FY13","87","1","EOSO","V5","FY13",684386.51109999989,"MRS",41087.717881944445]
["871|EOSP|V5|FY13","87","1","EOSP","V5","FY13",5090.3501999999999,"MRS",41087.717881944445]
["871|EOSR|V5|FY13","87","1","EOSR","V5","FY13",14039.930700000001,"MRS",41087.717881944445]
["871|EOSS|V5|FY13","87","1","EOSS","V5","FY13",4939.2844999999998,"MRS",41087.717881944445]
["871|EOSU|V5|FY13","87","1","EOSU","V5","FY13",11030.4,"MRS",41087.717881944445]
["871|EZSE|V5|FY13","87","1","EZSE","V5","FY13",78000,"MRS",41087.717881944445]
["871|FXXX|V5|FY13","87","1","FXXX","V5","FY13",10.176400000000001,"MRS",41087.717881944445]
["871|RCCA|V5|FY13","87","1","RCCA","V5","FY13",-414416.58069999999,"MRS",41087.717881944445]
["871|RCDC|V5|FY13","87","1","RCDC","V5","FY13",-752293.22459999996,"MRS",41087.717881944445]
["871|ROOI|V5|FY13","87","1","ROOI","V5","FY13",-155000,"MRS",41087.717881944445]
["871|RUNF|V5|FY13","87","1","RUNF","V5","FY13",-719649.76690000005,"MRS",41087.717881944445]
["871|RUNV|V5|FY13","87","1","RUNV","V5","FY13",-1101934.6396999999,"MRS",41087.717881944445]
["871|RURF|V5|FY13","87","1","RURF","V5","FY13",-1845723.64,"MRS",41087.717881944445]
["871|RURV|V5|FY13","87","1","RURV","V5","FY13",-2693187.5421000002,"MRS",41087.717881944445]
["872|EDEP|V5|FY13","87","2","EDEP","V5","FY13",3182009.7565000001,"MRS",41087.717881944445]
["872|EFDD|V5|FY13","87","2","EFDD","V5","FY13",8277.5475999999999,"MRS",41087.717881944445]
["872|EOLC|V5|FY13","87","2","EOLC","V5","FY13",-452.43,"MRS",41087.717881944445]
["872|EOLE|V5|FY13","87","2","EOLE","V5","FY13",1153759.7879999997,"MRS",41087.717881944445]
["872|EOSA|V5|FY13","87","2","EOSA","V5","FY13",1820135.4931000001,"MRS",41087.717881944445]
["872|EOSC|V5|FY13","87","2","EOSC","V5","FY13",13250.029999999999,"MRS",41087.717881944445]
["872|EOSE|V5|FY13","87","2","EOSE","V5","FY13",105200,"MRS",41087.717881944445]
["872|EOSO|V5|FY13","87","2","EOSO","V5","FY13",1090883.5877,"MRS",41087.717881944445]
["872|EOSP|V5|FY13","87","2","EOSP","V5","FY13",40086.229800000001,"MRS",41087.717881944445]
["872|EOSR|V5|FY13","87","2","EOSR","V5","FY13",13339.0293,"MRS",41087.717881944445]
["872|EOSS|V5|FY13","87","2","EOSS","V5","FY13",116532.71430000001,"MRS",41087.717881944445]
["872|EOSU|V5|FY13","87","2","EOSU","V5","FY13",39009.599999999999,"MRS",41087.717881944445]
["872|EZSE|V5|FY13","87","2","EZSE","V5","FY13",100000,"MRS",41087.717881944445]
["872|FXXX|V5|FY13","87","2","FXXX","V5","FY13",17.1645,"MRS",41087.717881944445]
["872|RCCA|V5|FY13","87","2","RCCA","V5","FY13",-339068.1115,"MRS",41087.717881944445]
["872|RCDC|V5|FY13","87","2","RCDC","V5","FY13",-1659632.9361,"MRS",41087.717881944445]
["872|ROOI|V5|FY13","87","2","ROOI","V5","FY13",-189400,"MRS",41087.717881944445]
["872|RUNF|V5|FY13","87","2","RUNF","V5","FY13",-992123.08299999998,"MRS",41087.717881944445]
["872|RURF|V5|FY13","87","2","RURF","V5","FY13",-2129495.94,"MRS",41087.717881944445]
["873|EOLC|V5|FY13","87","3","EOLC","V5","FY13",63706.862999999998,"MRS",41087.717881944445]
["873|EOLE|V5|FY13","87","3","EOLE","V5","FY13",375130.03319999995,"MRS",41087.717881944445]
["873|EOSA|V5|FY13","87","3","EOSA","V5","FY13",312043.63319999998,"MRS",41087.717881944445]
["873|EZLW|V5|FY13","87","3","EZLW","V5","FY13",-750880.82329999993,"MRS",41087.717881944445]
["873|EZSE|V5|FY13","87","3","EZSE","V5","FY13",9203090.8367999997,"MRS",41087.717881944445]
["873|EZSW|V5|FY13","87","3","EZSW","V5","FY13",-9203090.5428999998,"MRS",41087.717881944445]
["873|FXXX|V5|FY13","87","3","FXXX","V5","FY13",4.718,"MRS",41087.717881944445]
["874|EOLE|V5|FY13","87","4","EOLE","V5","FY13",1050.546,"MRS",41087.717881944445]
["874|EOSA|V5|FY13","87","4","EOSA","V5","FY13",5595.6671000000006,"MRS",41087.717881944445]
["874|FXXX|V5|FY13","87","4","FXXX","V5","FY13",1.0800000000000001E-2,"MRS",41087.717881944445]
["875|EDEP|V5|FY13","87","5","EDEP","V5","FY13",130249.8308,"MRS",41087.717881944445]
["875|EOLC|V5|FY13","87","5","EOLC","V5","FY13",7761.6688000000004,"MRS",41087.717881944445]
["875|EOLE|V5|FY13","87","5","EOLE","V5","FY13",1678651.2786999999,"MRS",41087.717881944445]
["875|EOSA|V5|FY13","87","5","EOSA","V5","FY13",-1842772.7781999998,"MRS",41087.717881944445]
["875|EOSO|V5|FY13","87","5","EOSO","V5","FY13",16960,"MRS",41087.717881944445]
["875|EOSU|V5|FY13","87","5","EOSU","V5","FY13",9150,"MRS",41087.717881944445]
["875|FXXX|V5|FY13","87","5","FXXX","V5","FY13",9.7291000000000007,"MRS",41087.717881944445]
["871|EDEP|V5|FY13","87","1","EDEP","V5","FY13",78847.222363404217,"RJ",41088.343124999999]
["872|EDEP|V5|FY13","87","2","EDEP","V5","FY13",52564.814908936147,"RJ",41088.343124999999]
["875|EDEP|V5|FY13","87","5","EDEP","V5","FY13",-130249.8308,"RJ",41088.343124999999]
["871|EOSA|V5|FY13","87","1","EOSA","V5","FY13",-78847.222363404217,"RJ",41088.343124999999]
["872|EOSA|V5|FY13","87","2","EOSA","V5","FY13",-52564.814908936147,"RJ",41088.343124999999]
["875|EOSA|V5|FY13","87","5","EOSA","V5","FY13",130249.8308,"RJ",41088.343124999999]
["874|EOLA|V5|FY13","87","4","EOLA","V5","FY13",-886.25736518579834,"RJ",41088.343124999999]
["874|EOSA|V5|FY13","87","4","EOSA","V5","FY13",-4709.4097348142013,"RJ",41088.343124999999]
["871|EOLA|V5|FY13","87","1","EOLA","V5","FY13",466934.99540575151,"RJ",41088.343124999999]
["872|EOLA|V5|FY13","87","2","EOLA","V5","FY13",783789.84153655253,"RJ",41088.343124999999]
["873|EOLA|V5|FY13","87","3","EOLA","V5","FY13",312043.92733407603,"RJ",41088.343124999999]
["874|EOLA|V5|FY13","87","4","EOLA","V5","FY13",4709.4097348142013,"RJ",41088.343124999999]
["875|EOLA|V5|FY13","87","5","EOLA","V5","FY13",-1567478.1740111941,"RJ",41088.343124999999]
["871|EOSA|V5|FY13","87","1","EOSA","V5","FY13",-466934.99540575151,"RJ",41088.343124999999]
["872|EOSA|V5|FY13","87","2","EOSA","V5","FY13",-783789.84153655253,"RJ",41088.343124999999]
["873|EOSA|V5|FY13","87","3","EOSA","V5","FY13",-312043.92733407603,"RJ",41088.343124999999]
["874|EOSA|V5|FY13","87","4","EOSA","V5","FY13",-4709.4097348142013,"RJ",41088.343124999999]
["875|EOSA|V5|FY13","87","5","EOSA","V5","FY13",1567478.1740111941,"RJ",41088.343124999999]
["871|P846|V5|FY13","87","1","P846","V5","FY13",1066,"RM2",41089.365416666667]
["871|P847|V5|FY13","87","1","P847","V5","FY13",680,"RM2",41089.365416666667]
["871|P848|V5|FY13","87","1","P848","V5","FY13",6452,"RM2",41089.365416666667]
["871|P849|V5|FY13","87","1","P849","V5","FY13",5717,"RM2",41089.365416666667]
["872|Q850|V5|FY13","87","2","Q850","V5","FY13",4251,"RM2",41089.365416666667]
["872|Q851|V5|FY13","87","2","Q851","V5","FY13",773,"RM2",41089.365416666667]
["871|Cx1W|V5|FY13","87","1","Cx1W","V5","FY13",398067.58726052986,"CM1",41088.345868055556]
["872|Cx2W|V5|FY13","87","2","Cx2W","V5","FY13",210623.43922452105,"CM1",41088.345868055556]
["871|CD1G|V5|FY13","87","1","CD1G","V5","FY13",87750,"CM2",41088.345891203702]
["871|CD1M|V5|FY13","87","1","CD1M","V5","FY13",535000,"CM2",41088.345891203702]
["871|CD1Q|V5|FY13","87","1","CD1Q","V5","FY13",13500,"CM2",41088.345891203702]
["871|CD1R|V5|FY13","87","1","CD1R","V5","FY13",2386750,"CM2",41088.345891203702]
["871|CM1R|V5|FY13","87","1","CM1R","V5","FY13",99000,"CM2",41088.345891203702]
["871|CP1G|V5|FY13","87","1","CP1G","V5","FY13",404000,"CM2",41088.345891203702]
["871|CP1R|V5|FY13","87","1","CP1R","V5","FY13",123000,"CM2",41088.345891203702]
["871|CR1G|V5|FY13","87","1","CR1G","V5","FY13",735785.58724999998,"CM2",41088.345891203702]
["871|CR1R|V5|FY13","87","1","CR1R","V5","FY13",574000,"CM2",41088.345891203702]
["871|CS1M|V5|FY13","87","1","CS1M","V5","FY13",338500,"CM2",41088.345891203702]
["872|CD2G|V5|FY13","87","2","CD2G","V5","FY13",204749.99999999997,"CM2",41088.345891203702]
["872|CD2Q|V5|FY13","87","2","CD2Q","V5","FY13",31499.999999999996,"CM2",41088.345891203702]
["872|CD2R|V5|FY13","87","2","CD2R","V5","FY13",78750,"CM2",41088.345891203702]
["872|CP2R|V5|FY13","87","2","CP2R","V5","FY13",305000,"CM2",41088.345891203702]
["872|CS2M|V5|FY13","87","2","CS2M","V5","FY13",486500,"CM2",41088.345891203702]
["872|CT2M|V5|FY13","87","2","CT2M","V5","FY13",285600,"CM2",41088.345891203702]
["872|CT2Q|V5|FY13","87","2","CT2Q","V5","FY13",2074000,"CM2",41088.345891203702]
["872|CT2R|V5|FY13","87","2","CT2R","V5","FY13",480400,"CM2",41088.345891203702]
["871|CD1D|V5|FY13","87","1","CD1D","V5","FY13",414416.59433923475,"CM2",41088.345891203702]
["872|CD2D|V5|FY13","87","2","CD2D","V5","FY13",339068.12264119199,"CM2",41088.345891203702]
["871|Hx1W|V5|FY13","87","1","Hx1W","V5","FY13",376000,"CM4",41088.346018518518]
["872|Hx2W|V5|FY13","87","2","Hx2W","V5","FY13",165000,"CM4",41088.346018518518]
["871|HD1G|V5|FY13","87","1","HD1G","V5","FY13",87750,"CM5",41088.346041666664]
["871|HD1M|V5|FY13","87","1","HD1M","V5","FY13",535000,"CM5",41088.346041666664]
["871|HD1Q|V5|FY13","87","1","HD1Q","V5","FY13",13500,"CM5",41088.346041666664]
["871|HD1R|V5|FY13","87","1","HD1R","V5","FY13",2386750,"CM5",41088.346041666664]
["871|HM1R|V5|FY13","87","1","HM1R","V5","FY13",99000,"CM5",41088.346041666664]
["871|HP1G|V5|FY13","87","1","HP1G","V5","FY13",404000,"CM5",41088.346041666664]
["871|HP1R|V5|FY13","87","1","HP1R","V5","FY13",123000,"CM5",41088.346041666664]
["871|HR1G|V5|FY13","87","1","HR1G","V5","FY13",727000,"CM5",41088.346041666664]
["871|HR1R|V5|FY13","87","1","HR1R","V5","FY13",574000,"CM5",41088.346041666664]
["871|HS1M|V5|FY13","87","1","HS1M","V5","FY13",338500,"CM5",41088.346041666664]
["872|HD2G|V5|FY13","87","2","HD2G","V5","FY13",204749.99999999997,"CM5",41088.346041666664]
["872|HD2Q|V5|FY13","87","2","HD2Q","V5","FY13",31499.999999999996,"CM5",41088.346041666664]
["872|HD2R|V5|FY13","87","2","HD2R","V5","FY13",78750,"CM5",41088.346041666664]
["872|HP2R|V5|FY13","87","2","HP2R","V5","FY13",305000,"CM5",41088.346041666664]
["872|HS2M|V5|FY13","87","2","HS2M","V5","FY13",486500,"CM5",41088.346041666664]
["872|HT2M|V5|FY13","87","2","HT2M","V5","FY13",285600,"CM5",41088.346041666664]
["872|HT2Q|V5|FY13","87","2","HT2Q","V5","FY13",2074000,"CM5",41088.346041666664]
["872|HT2R|V5|FY13","87","2","HT2R","V5","FY13",480400,"CM5",41088.346041666664]
["871|HD1D|V5|FY13","87","1","HD1D","V5","FY13",414416.59433923475,"CM5",41088.346041666664]
["872|HD2D|V5|FY13","87","2","HD2D","V5","FY13",339068.12264119199,"CM5",41088.346041666664]
["871|VRxx|V5|FY13","87","1","VRxx","V5","FY13",844.69818399999986,"RM2",41089.365266203706]
["871|VNxx|V5|FY13","87","1","VNxx","V5","FY13",347.0557532307692,"RM2",41089.365266203706]
["871|Vlos|V5|FY13","87","1","Vlos","V5","FY13",210.30951833484164,"RM2",41089.365266203706]
["871|Vblk|V5|FY13","87","1","Vblk","V5","FY13",1402.0634555656106,"RM2",41089.365266203706]
["871|KDEO|V5|FY13","87","1","KDEO","V5","FY13",21637128.79463451,"AM1",41088.360613425924]
["871|KDEI|V5|FY13","87","1","KDEI","V5","FY13",579224.75987674238,"AM1",41088.360613425924]
["871|KDED|V5|FY13","87","1","KDED","V5","FY13",-473279.39633716753,"AM1",41088.360613425924]
["871|KDEA|V5|FY13","87","1","KDEA","V5","FY13",3437416.5943392348,"AM1",41088.360613425924]
["871|KDTO|V5|FY13","87","1","KDTO","V5","FY13",34706183.254280455,"AM1",41088.360613425924]
["871|KDTD|V5|FY13","87","1","KDTD","V5","FY13",-674615.02349768463,"AM1",41088.360613425924]
["871|KPEO|V5|FY13","87","1","KPEO","V5","FY13",758518.22886938613,"AM1",41088.360613425924]
["871|KPEI|V5|FY13","87","1","KPEI","V5","FY13",25346.052075960779,"AM1",41088.360613425924]
["871|KPED|V5|FY13","87","1","KPED","V5","FY13",-45900.419526416154,"AM1",41088.360613425924]
["871|KPEA|V5|FY13","87","1","KPEA","V5","FY13",527000,"AM1",41088.360613425924]
["871|KPTO|V5|FY13","87","1","KPTO","V5","FY13",694929.56275340763,"AM1",41088.360613425924]
["871|KPTD|V5|FY13","87","1","KPTD","V5","FY13",-39938.143863581863,"AM1",41088.360613425924]
["871|KREO|V5|FY13","87","1","KREO","V5","FY13",4176571.2548376685,"AM1",41088.360613425924]
["871|KREI|V5|FY13","87","1","KREI","V5","FY13",119820.30840187418,"AM1",41088.360613425924]
["871|KRED|V5|FY13","87","1","KRED","V5","FY13",-75882.139436021462,"AM1",41088.360613425924]
["871|KREA|V5|FY13","87","1","KREA","V5","FY13",1309785.5872499999,"AM1",41088.360613425924]
["871|KRTO|V5|FY13","87","1","KRTO","V5","FY13",4573851.3100958243,"AM1",41088.360613425924]
["871|KRTD|V5|FY13","87","1","KRTD","V5","FY13",-113132.59663234861,"AM1",41088.360613425924]
["871|KSEO|V5|FY13","87","1","KSEO","V5","FY13",165151.90858838809,"AM1",41088.360613425924]
["871|KSEI|V5|FY13","87","1","KSEI","V5","FY13",8293.1673329920231,"AM1",41088.360613425924]
["871|KSED|V5|FY13","87","1","KSED","V5","FY13",-37790.235649362701,"AM1",41088.360613425924]
["871|KSEA|V5|FY13","87","1","KSEA","V5","FY13",338500,"AM1",41088.360613425924]
["871|KSTO|V5|FY13","87","1","KSTO","V5","FY13",125051.54545638437,"AM1",41088.360613425924]
["871|KSTD|V5|FY13","87","1","KSTD","V5","FY13",-34352.547301819715,"AM1",41088.360613425924]
["871|KMEO|V5|FY13","87","1","KMEO","V5","FY13",764267.68045973219,"AM1",41088.360613425924]
["871|KMEI|V5|FY13","87","1","KMEI","V5","FY13",20181.438475401359,"AM1",41088.360613425924]
["871|KMED|V5|FY13","87","1","KMED","V5","FY13",-64264.613872722948,"AM1",41088.360613425924]
["871|KMEA|V5|FY13","87","1","KMEA","V5","FY13",99000,"AM1",41088.360613425924]
["871|KMTO|V5|FY13","87","1","KMTO","V5","FY13",768820.15999999992,"AM1",41088.360613425924]
["871|KMTD|V5|FY13","87","1","KMTD","V5","FY13",-45456.151999999995,"AM1",41088.360613425924]
["872|KDEO|V5|FY13","87","2","KDEO","V5","FY13",14303124.647524746,"AM1",41088.360613425924]
["872|KDEI|V5|FY13","87","2","KDEI","V5","FY13",362827.9359793645,"AM1",41088.360613425924]
["872|KDED|V5|FY13","87","2","KDED","V5","FY13",-345086.8441982551,"AM1",41088.360613425924]
["872|KDEA|V5|FY13","87","2","KDEA","V5","FY13",654068.12264119205,"AM1",41088.360613425924]
["872|KDTO|V5|FY13","87","2","KDTO","V5","FY13",17223312.542064358,"AM1",41088.360613425924]
["872|KDTD|V5|FY13","87","2","KDTD","V5","FY13",-360512.12717046379,"AM1",41088.360613425924]
["872|KPEO|V5|FY13","87","2","KPEO","V5","FY13",1997011.445816997,"AM1",41088.360613425924]
["872|KPEI|V5|FY13","87","2","KPEI","V5","FY13",53307.883856261527,"AM1",41088.360613425924]
["872|KPED|V5|FY13","87","2","KPED","V5","FY13",-75828.816185967706,"AM1",41088.360613425924]
["872|KPEA|V5|FY13","87","2","KPEA","V5","FY13",305000,"AM1",41088.360613425924]
["872|KPTO|V5|FY13","87","2","KPTO","V5","FY13",2023256.5829134027,"AM1",41088.360613425924]
["872|KPTD|V5|FY13","87","2","KPTD","V5","FY13",-73758.155534093035,"AM1",41088.360613425924]
["872|KSEO|V5|FY13","87","2","KSEO","V5","FY13",40903.084154128665,"AM1",41088.360613425924]
["872|KSEI|V5|FY13","87","2","KSEI","V5","FY13",7046.9964870223903,"AM1",41088.360613425924]
["872|KSED|V5|FY13","87","2","KSED","V5","FY13",-28958.852230003031,"AM1",41088.360613425924]
["872|KSEA|V5|FY13","87","2","KSEA","V5","FY13",486500,"AM1",41088.360613425924]
["872|KSTO|V5|FY13","87","2","KSTO","V5","FY13",4883.7156479587275,"AM1",41088.360613425924]
["872|KSTD|V5|FY13","87","2","KSTD","V5","FY13",-29208.715647958725,"AM1",41088.360613425924]
["872|KTEO|V5|FY13","87","2","KTEO","V5","FY13",13975954.57407292,"AM1",41088.360613425924]
["872|KTEI|V5|FY13","87","2","KTEI","V5","FY13",381819.67343700834,"AM1",41088.360613425924]
["872|KTED|V5|FY13","87","2","KTED","V5","FY13",-626331.94393382536,"AM1",41088.360613425924]
["872|KTEA|V5|FY13","87","2","KTEA","V5","FY13",2840000,"AM1",41088.360613425924]
["872|KTTO|V5|FY13","87","2","KTTO","V5","FY13",13864290.314166581,"AM1",41088.360613425924]
["872|KTTD|V5|FY13","87","2","KTTD","V5","FY13",-531752.21402011276,"AM1",41088.360613425924]
["871|KBEO|V5|FY13","87","1","KBEO","V5","FY13",79514.972749364068,"AM1",41088.360613425924]
["871|KBED|V5|FY13","87","1","KBED","V5","FY13",-1393.3394409661412,"AM1",41088.360613425924]
["871|KBEI|V5|FY13","87","1","KBEI","V5","FY13",1971.9713241842285,"AM1",41088.360613425924]
["871|KBTO|V5|FY13","87","1","KBTO","V5","FY13",185274.89207960616,"AM1",41088.360613425924]
["871|KBTD|V5|FY13","87","1","KBTD","V5","FY13",-3383.7095405311043,"AM1",41088.360613425924]
["871|KEEO|V5|FY13","87","1","KEEO","V5","FY13",177654.59786838377,"AM1",41088.360613425924]
["871|KEED|V5|FY13","87","1","KEED","V5","FY13",-19170.871680861776,"AM1",41088.360613425924]
["871|KEEI|V5|FY13","87","1","KEEI","V5","FY13",4405.8340271359184,"AM1",41088.360613425924]
["871|KETO|V5|FY13","87","1","KETO","V5","FY13",313568.3584636157,"AM1",41088.360613425924]
["871|KETD|V5|FY13","87","1","KETD","V5","FY13",-67138.930658897531,"AM1",41088.360613425924]
["871|KLEO|V5|FY13","87","1","KLEO","V5","FY13",399393.67541860865,"AM1",41088.360613425924]
["871|KLEI|V5|FY13","87","1","KLEI","V5","FY13",9904.9631503814944,"AM1",41088.360613425924]
["871|KCEO|V5|FY13","87","1","KCEO","V5","FY13",31202.082619714492,"AM1",41088.360613425924]
["871|KCED|V5|FY13","87","1","KCED","V5","FY13",-18685.4539733807,"AM1",41088.360613425924]
["871|KCEA|V5|FY13","87","1","KCEA","V5","FY13",104283.43753601037,"AM1",41088.360613425924]
["871|KCEI|V5|FY13","87","1","KCEI","V5","FY13",2066.9262744154476,"AM1",41088.360613425924]
["871|KCTO|V5|FY13","87","1","KCTO","V5","FY13",22667.731774049305,"AM1",41088.360613425924]
["871|KCTD|V5|FY13","87","1","KCTD","V5","FY13",-28416.555223679698,"AM1",41088.360613425924]
["871|KIEO|V5|FY13","87","1","KIEO","V5","FY13",3026.520999978814,"AM1",41088.360613425924]
["871|KIED|V5|FY13","87","1","KIED","V5","FY13",-1954.7478553863773,"AM1",41088.360613425924]
["871|KIEA|V5|FY13","87","1","KIEA","V5","FY13",11587.04861511226,"AM1",41088.360613425924]
["871|KIEI|V5|FY13","87","1","KIEI","V5","FY13",218.73712362686663,"AM1",41088.360613425924]
["871|KITO|V5|FY13","87","1","KITO","V5","FY13",2518.6368637832561,"AM1",41088.360613425924]
["871|KITD|V5|FY13","87","1","KITD","V5","FY13",-3157.3950248532988,"AM1",41088.360613425924]
["871|KQEO|V5|FY13","87","1","KQEO","V5","FY13",180529.20028747027,"AM1",41088.360613425924]
["871|KQED|V5|FY13","87","1","KQED","V5","FY13",-61668.774818199847,"AM1",41088.360613425924]
["871|KQEI|V5|FY13","87","1","KQEI","V5","FY13",4477.1241671292619,"AM1",41088.360613425924]
["871|KQTO|V5|FY13","87","1","KQTO","V5","FY13",171985.77263468763,"AM1",41088.360613425924]
["871|KQTD|V5|FY13","87","1","KQTD","V5","FY13",-57328.590878229217,"AM1",41088.360613425924]
["872|KBEO|V5|FY13","87","2","KBEO","V5","FY13",65244.797279096259,"AM1",41088.360613425924]
["872|KBED|V5|FY13","87","2","KBED","V5","FY13",-1143.2834122115985,"AM1",41088.360613425924]
["872|KBEI|V5|FY13","87","2","KBEI","V5","FY13",1618.0709725215872,"AM1",41088.360613425924]
["872|KBTO|V5|FY13","87","2","KBTO","V5","FY13",152024.48490730344,"AM1",41088.360613425924]
["872|KBTD|V5|FY13","87","2","KBTD","V5","FY13",-2776.4512190575015,"AM1",41088.360613425924]
["872|KEEO|V5|FY13","87","2","KEEO","V5","FY13",145771.76879828295,"AM1",41088.360613425924]
["872|KEED|V5|FY13","87","2","KEED","V5","FY13",-15730.366159138219,"AM1",41088.360613425924]
["872|KEEI|V5|FY13","87","2","KEEI","V5","FY13",3615.1398661974172,"AM1",41088.360613425924]
["872|KETO|V5|FY13","87","2","KETO","V5","FY13",257293.73064849875,"AM1",41088.360613425924]
["872|KETD|V5|FY13","87","2","KETD","V5","FY13",-55089.82483314885,"AM1",41088.360613425924]
["872|KLEO|V5|FY13","87","2","KLEO","V5","FY13",761111.68426216266,"AM1",41088.360613425924]
["872|KLEI|V5|FY13","87","2","KLEI","V5","FY13",18875.569769701629,"AM1",41088.360613425924]
["872|KCEO|V5|FY13","87","2","KCEO","V5","FY13",18379.963224220908,"AM1",41088.360613425924]
["872|KCED|V5|FY13","87","2","KCED","V5","FY13",-11006.892105388326,"AM1",41088.360613425924]
["872|KCEA|V5|FY13","87","2","KCEA","V5","FY13",61429.417073466728,"AM1",41088.360613425924]
["872|KCEI|V5|FY13","87","2","KCEI","V5","FY13",1217.5478596716657,"AM1",41088.360613425924]
["872|KCTO|V5|FY13","87","2","KCTO","V5","FY13",13352.700890558128,"AM1",41088.360613425924]
["872|KCTD|V5|FY13","87","2","KCTD","V5","FY13",-16739.114703845837,"AM1",41088.360613425924]
["872|KIEO|V5|FY13","87","2","KIEO","V5","FY13",1782.8087103966491,"AM1",41088.360613425924]
["872|KIED|V5|FY13","87","2","KIED","V5","FY13",-1151.4678084957607,"AM1",41088.360613425924]
["872|KIEA|V5|FY13","87","2","KIEA","V5","FY13",6825.4907859407467,"AM1",41088.360613425924]
["872|KIEI|V5|FY13","87","2","KIEI","V5","FY13",128.84974176350218,"AM1",41088.360613425924]
["872|KITO|V5|FY13","87","2","KITO","V5","FY13",1483.6334322842365,"AM1",41088.360613425924]
["872|KITD|V5|FY13","87","2","KITD","V5","FY13",-1859.9016337606477,"AM1",41088.360613425924]
["872|KQEO|V5|FY13","87","2","KQEO","V5","FY13",106342.90353699717,"AM1",41088.360613425924]
["872|KQED|V5|FY13","87","2","KQED","V5","FY13",-36326.735848238233,"AM1",41088.360613425924]
["872|KQEI|V5|FY13","87","2","KQEI","V5","FY13",2637.3040077175301,"AM1",41088.360613425924]
["872|KQTO|V5|FY13","87","2","KQTO","V5","FY13",101310.29440058903,"AM1",41088.360613425924]
["872|KQTD|V5|FY13","87","2","KQTD","V5","FY13",-33770.098133529682,"AM1",41088.360613425924]
["871|BDEO|V5|FY13","87","1","BDEO","V5","FY13",21040258.152321223,"FA1",41088.360868055555]
["871|BDEI|V5|FY13","87","1","BDEI","V5","FY13",568974.16123727115,"FA1",41088.360868055555]
["871|BDED|V5|FY13","87","1","BDED","V5","FY13",-539477.64994589821,"FA1",41088.360868055555]
["871|BDEA|V5|FY13","87","1","BDEA","V5","FY13",3437416.5943392348,"FA1",41088.360868055555]
["871|BDTO|V5|FY13","87","1","BDTO","V5","FY13",36695244.013641283,"FA1",41088.360868055555]
["871|BDTD|V5|FY13","87","1","BDTD","V5","FY13",-609132.12958458636,"FA1",41088.360868055555]
["871|BPEO|V5|FY13","87","1","BPEO","V5","FY13",523957.63226069562,"FA1",41088.360868055555]
["871|BPEI|V5|FY13","87","1","BPEI","V5","FY13",19686.440806517388,"FA1",41088.360868055555]
["871|BPED|V5|FY13","87","1","BPED","V5","FY13",-140713.96817083334,"FA1",41088.360868055555]
["871|BPEA|V5|FY13","87","1","BPEA","V5","FY13",527000,"FA1",41088.360868055555]
["871|BPTO|V5|FY13","87","1","BPTO","V5","FY13",714112.51066964061,"FA1",41088.360868055555]
["871|BPTD|V5|FY13","87","1","BPTD","V5","FY13",-38848.973799460451,"FA1",41088.360868055555]
["871|BREO|V5|FY13","87","1","BREO","V5","FY13",3823392.3211873188,"FA1",41088.360868055555]
["871|BREI|V5|FY13","87","1","BREI","V5","FY13",111847.30802968297,"FA1",41088.360868055555]
["871|BRED|V5|FY13","87","1","BRED","V5","FY13",-290900.3292597222,"FA1",41088.360868055555]
["871|BREA|V5|FY13","87","1","BREA","V5","FY13",1301000,"FA1",41088.360868055555]
["871|BRTO|V5|FY13","87","1","BRTO","V5","FY13",4498874.9129137266,"FA1",41088.360868055555]
["871|BRTD|V5|FY13","87","1","BRTD","V5","FY13",-100502.46163817577,"FA1",41088.360868055555]
["871|BSEO|V5|FY13","87","1","BSEO","V5","FY13",55516.780357588534,"FA1",41088.360868055555]
["871|BSEI|V5|FY13","87","1","BSEI","V5","FY13",5619.1695089397135,"FA1",41088.360868055555]
["871|BSED|V5|FY13","87","1","BSED","V5","FY13",-66176.112012499987,"FA1",41088.360868055555]
["871|BSEA|V5|FY13","87","1","BSEA","V5","FY13",338500,"FA1",41088.360868055555]
["871|BSTO|V5|FY13","87","1","BSTO","V5","FY13",106560.63605156886,"FA1",41088.360868055555]
["871|BSTD|V5|FY13","87","1","BSTD","V5","FY13",-30326.007623765257,"FA1",41088.360868055555]
["871|BMEO|V5|FY13","87","1","BMEO","V5","FY13",361930.88466666668,"FA1",41088.360868055555]
["871|BMEI|V5|FY13","87","1","BMEI","V5","FY13",10285.772116666667,"FA1",41088.360868055555]
["871|BMED|V5|FY13","87","1","BMED","V5","FY13",-28967.269433333335,"FA1",41088.360868055555]
["871|BMEA|V5|FY13","87","1","BMEA","V5","FY13",99000,"FA1",41088.360868055555]
["871|BMTO|V5|FY13","87","1","BMTO","V5","FY13",365050.97849999997,"FA1",41088.360868055555]
["871|BMTD|V5|FY13","87","1","BMTD","V5","FY13",-21195.562999999998,"FA1",41088.360868055555]
["872|BDEO|V5|FY13","87","2","BDEO","V5","FY13",12282259.265045183,"FA1",41088.360868055555]
["872|BDEI|V5|FY13","87","2","BDEI","V5","FY13",315232.33315914444,"FA1",41088.360868055555]
["872|BDED|V5|FY13","87","2","BDED","V5","FY13",-945697.35810620547,"FA1",41088.360868055555]
["872|BDEA|V5|FY13","87","2","BDEA","V5","FY13",654068.12264119205,"FA1",41088.360868055555]
["872|BDTO|V5|FY13","87","2","BDTO","V5","FY13",18314980.100000001,"FA1",41088.360868055555]
["872|BDTD|V5|FY13","87","2","BDTD","V5","FY13",-373500.49,"FA1",41088.360868055555]
["872|BPEO|V5|FY13","87","2","BPEO","V5","FY13",1795251.9900649041,"FA1",41088.360868055555]
["872|BPEI|V5|FY13","87","2","BPEI","V5","FY13",48693.79975162261,"FA1",41088.360868055555]
["872|BPED|V5|FY13","87","2","BPED","V5","FY13",-193927.29263333333,"FA1",41088.360868055555]
["872|BPEA|V5|FY13","87","2","BPEA","V5","FY13",305000,"FA1",41088.360868055555]
["872|BPTO|V5|FY13","87","2","BPTO","V5","FY13",2056443.5790183039,"FA1",41088.360868055555]
["872|BPTD|V5|FY13","87","2","BPTD","V5","FY13",-75264.734252663155,"FA1",41088.360868055555]
["872|BSEO|V5|FY13","87","2","BSEO","V5","FY13",71224.555590513803,"FA1",41088.360868055555]
["872|BSEI|V5|FY13","87","2","BSEI","V5","FY13",7861.8638897628462,"FA1",41088.360868055555]
["872|BSED|V5|FY13","87","2","BSED","V5","FY13",-35696.7120125,"FA1",41088.360868055555]
["872|BSEA|V5|FY13","87","2","BSEA","V5","FY13",486500,"FA1",41088.360868055555]
["872|BSTO|V5|FY13","87","2","BSTO","V5","FY13",51452.573733149329,"FA1",41088.360868055555]
["872|BSTD|V5|FY13","87","2","BSTD","V5","FY13",-30580.186589482855,"FA1",41088.360868055555]
["872|BTEO|V5|FY13","87","2","BTEO","V5","FY13",10857895.576906465,"FA1",41088.360868055555]
["872|BTEI|V5|FY13","87","2","BTEI","V5","FY13",306947.38942266162,"FA1",41088.360868055555]
["872|BTED|V5|FY13","87","2","BTED","V5","FY13",-1846950.0873242605,"FA1",41088.360868055555]
["872|BTEA|V5|FY13","87","2","BTEA","V5","FY13",2840000,"FA1",41088.360868055555]
["872|BTTO|V5|FY13","87","2","BTTO","V5","FY13",13216549.44740935,"FA1",41088.360868055555]
["872|BTTD|V5|FY13","87","2","BTTD","V5","FY13",-488836.95736769022,"FA1",41088.360868055555]
["871|BBEO|V5|FY13","87","1","BBEO","V5","FY13",74951.434858250854,"FA1",41088.360868055555]
["871|BBED|V5|FY13","87","1","BBED","V5","FY13",-5468.62676983252,"FA1",41088.360868055555]
["871|BBEI|V5|FY13","87","1","BBEI","V5","FY13",1873.7858714562713,"FA1",41088.360868055555]
["871|BBTO|V5|FY13","87","1","BBTO","V5","FY13",177987.52185264495,"FA1",41088.360868055555]
["871|BBTD|V5|FY13","87","1","BBTD","V5","FY13",-5104.5887705748482,"FA1",41088.360868055555]
["871|BEEO|V5|FY13","87","1","BEEO","V5","FY13",266432.89250239328,"FA1",41088.360868055555]
["871|BEED|V5|FY13","87","1","BEED","V5","FY13",-21233.537253595503,"FA1",41088.360868055555]
["871|BEEI|V5|FY13","87","1","BEEI","V5","FY13",6660.8223125598315,"FA1",41088.360868055555]
["871|BETO|V5|FY13","87","1","BETO","V5","FY13",324884.20255644206,"FA1",41088.360868055555]
["871|BETD|V5|FY13","87","1","BETD","V5","FY13",-61355.645263039776,"FA1",41088.360868055555]
["871|BLEO|V5|FY13","87","1","BLEO","V5","FY13",409657.04985447915,"FA1",41088.360868055555]
["871|BLEI|V5|FY13","87","1","BLEI","V5","FY13",10241.42624636198,"FA1",41088.360868055555]
["871|BCEO|V5|FY13","87","1","BCEO","V5","FY13",39977.157052520801,"FA1",41088.360868055555]
["871|BCED|V5|FY13","87","1","BCED","V5","FY13",-14683.708975129031,"FA1",41088.360868055555]
["871|BCEA|V5|FY13","87","1","BCEA","V5","FY13",104283.43753601037,"FA1",41088.360868055555]
["871|BCEI|V5|FY13","87","1","BCEI","V5","FY13",2302.9718955131498,"FA1",41088.360868055555]
["871|BCTO|V5|FY13","87","1","BCTO","V5","FY13",27589.955752528243,"FA1",41088.360868055555]
["871|BCTD|V5|FY13","87","1","BCTD","V5","FY13",-28416.555223679694,"FA1",41088.360868055555]
["871|BIEO|V5|FY13","87","1","BIEO","V5","FY13",3310.7946903033894,"FA1",41088.360868055555]
["871|BIED|V5|FY13","87","1","BIED","V5","FY13",-1941.7979402847786,"FA1",41088.360868055555]
["871|BIEA|V5|FY13","87","1","BIEA","V5","FY13",11587.04861511226,"FA1",41088.360868055555]
["871|BIEI|V5|FY13","87","1","BIEI","V5","FY13",227.60797494648801,"FA1",41088.360868055555]
["871|BITO|V5|FY13","87","1","BITO","V5","FY13",3065.550639169805,"FA1",41088.360868055555]
["871|BITD|V5|FY13","87","1","BITD","V5","FY13",-2912.1509737197148,"FA1",41088.360868055555]
["872|BBEO|V5|FY13","87","2","BBEO","V5","FY13",61500.255914293528,"FA1",41088.360868055555]
["872|BBED|V5|FY13","87","2","BBED","V5","FY13",-4487.1982301674798,"FA1",41088.360868055555]
["872|BBEI|V5|FY13","87","2","BBEI","V5","FY13",1537.5063978573382,"FA1",41088.360868055555]
["872|BBTO|V5|FY13","87","2","BBTO","V5","FY13",146044.94449226122,"FA1",41088.360868055555]
["872|BBTD|V5|FY13","87","2","BBTD","V5","FY13",-4188.4924060666399,"FA1",41088.360868055555]
["872|BEEO|V5|FY13","87","2","BEEO","V5","FY13",218617.44346684596,"FA1",41088.360868055555]
["872|BEED|V5|FY13","87","2","BEED","V5","FY13",-17422.854913071158,"FA1",41088.360868055555]
["872|BEEI|V5|FY13","87","2","BEEI","V5","FY13",5465.4360866711495,"FA1",41088.360868055555]
["872|BETO|V5|FY13","87","2","BETO","V5","FY13",266578.77380892943,"FA1",41088.360868055555]
["872|BETD|V5|FY13","87","2","BETD","V5","FY13",-50344.438269925566,"FA1",41088.360868055555]
["872|BLEO|V5|FY13","87","2","BLEO","V5","FY13",665717.51175133849,"FA1",41088.360868055555]
["872|BLEI|V5|FY13","87","2","BLEI","V5","FY13",16642.937793783465,"FA1",41088.360868055555]
["872|BCEO|V5|FY13","87","2","BCEO","V5","FY13",23549.026691249728,"FA1",41088.360868055555]
["872|BCED|V5|FY13","87","2","BCED","V5","FY13",-8649.6159326080142,"FA1",41088.360868055555]
["872|BCEA|V5|FY13","87","2","BCEA","V5","FY13",61429.417073466728,"FA1",41088.360868055555]
["872|BCEI|V5|FY13","87","2","BCEI","V5","FY13",1356.5933806995774,"FA1",41088.360868055555]
["872|BCTO|V5|FY13","87","2","BCTO","V5","FY13",16252.196312336775,"FA1",41088.360868055555]
["872|BCTD|V5|FY13","87","2","BCTD","V5","FY13",-16739.114703845833,"FA1",41088.360868055555]
["872|BIEO|V5|FY13","87","2","BIEO","V5","FY13",1950.2635574804133,"FA1",41088.360868055555]
["872|BIED|V5|FY13","87","2","BIED","V5","FY13",-1143.8395047627985,"FA1",41088.360868055555]
["872|BIEA|V5|FY13","87","2","BIEA","V5","FY13",6825.4907859407467,"FA1",41088.360868055555]
["872|BIEI|V5|FY13","87","2","BIEI","V5","FY13",134.07522376126968,"FA1",41088.360868055555]
["872|BITO|V5|FY13","87","2","BITO","V5","FY13",1805.7995902596417,"FA1",41088.360868055555]
["872|BITD|V5|FY13","87","2","BITD","V5","FY13",-1715.4376665398765,"FA1",41088.360868055555]
["881|RURV|V5|FY13","88","1","RURV","V5","FY13",-1.7983606085181236E-5,"RM1",41089.365104166667]
["881|RUNF|V5|FY13","88","1","RUNF","V5","FY13",1.9999977666884661E-5,"RM1",41089.365104166667]
["881|RUNV|V5|FY13","88","1","RUNV","V5","FY13",-6.915070116519928E-8,"RM1",41089.365104166667]
["881|EOBV|V5|FY13","88","1","EOBV","V5","FY13",3.2720156013965607E-5,"RM1",41089.365104166667]
["881|EFDD|V5|FY13","88","1","EFDD","V5","FY13",2.1995132556185126E-5,"RM1",41089.365104166667]
["882|EFDD|V5|FY13","88","2","EFDD","V5","FY13",-3.0499999411404133E-5,"RM1",41089.365104166667]
["881|EDEP|V5|FY13","88","1","EDEP","V5","FY13",853028.22950000002,"MRS",41087.717881944445]
["881|EFDD|V5|FY13","88","1","EFDD","V5","FY13",14408.8593,"MRS",41087.717881944445]
["881|EOBV|V5|FY13","88","1","EOBV","V5","FY13",3990548.5243000002,"MRS",41087.717881944445]
["881|EOLC|V5|FY13","88","1","EOLC","V5","FY13",1932.18,"MRS",41087.717881944445]
["881|EOLE|V5|FY13","88","1","EOLE","V5","FY13",417508.63050000003,"MRS",41087.717881944445]
["881|EOSA|V5|FY13","88","1","EOSA","V5","FY13",638291.13770000008,"MRS",41087.717881944445]
["881|EOSE|V5|FY13","88","1","EOSE","V5","FY13",53400,"MRS",41087.717881944445]
["881|EOSO|V5|FY13","88","1","EOSO","V5","FY13",539989.44030000002,"MRS",41087.717881944445]
["881|EOSP|V5|FY13","88","1","EOSP","V5","FY13",3775.3431,"MRS",41087.717881944445]
["881|EOSR|V5|FY13","88","1","EOSR","V5","FY13",10412.9486,"MRS",41087.717881944445]
["881|EOSU|V5|FY13","88","1","EOSU","V5","FY13",8045.88,"MRS",41087.717881944445]
["881|EZSE|V5|FY13","88","1","EZSE","V5","FY13",47000,"MRS",41087.717881944445]
["881|FXXX|V5|FY13","88","1","FXXX","V5","FY13",7.4788999999999985,"MRS",41087.717881944445]
["881|RCCA|V5|FY13","88","1","RCCA","V5","FY13",-814269.76850000001,"MRS",41087.717881944445]
["881|RCDC|V5|FY13","88","1","RCDC","V5","FY13",-522420.58649999998,"MRS",41087.717881944445]
["881|ROOI|V5|FY13","88","1","ROOI","V5","FY13",-165000,"MRS",41087.717881944445]
["881|RUNF|V5|FY13","88","1","RUNF","V5","FY13",-223182.70129999999,"MRS",41087.717881944445]
["881|RUNV|V5|FY13","88","1","RUNV","V5","FY13",-2080483.0009000001,"MRS",41087.717881944445]
["881|RURF|V5|FY13","88","1","RURF","V5","FY13",-1473516.54,"MRS",41087.717881944445]
["881|RURV|V5|FY13","88","1","RURV","V5","FY13",-1821361.4865999999,"MRS",41087.717881944445]
["882|EDEP|V5|FY13","88","2","EDEP","V5","FY13",635223.28769999999,"MRS",41087.717881944445]
["882|EFDD|V5|FY13","88","2","EFDD","V5","FY13",5301.0268999999998,"MRS",41087.717881944445]
["882|EOLC|V5|FY13","88","2","EOLC","V5","FY13",-1131.05,"MRS",41087.717881944445]
["882|EOLE|V5|FY13","88","2","EOLE","V5","FY13",600832.8774,"MRS",41087.717881944445]
["882|EOSA|V5|FY13","88","2","EOSA","V5","FY13",798035.5318,"MRS",41087.717881944445]
["882|EOSC|V5|FY13","88","2","EOSC","V5","FY13",6600,"MRS",41087.717881944445]
["882|EOSE|V5|FY13","88","2","EOSE","V5","FY13",59200,"MRS",41087.717881944445]
["882|EOSO|V5|FY13","88","2","EOSO","V5","FY13",960272.59189999988,"MRS",41087.717881944445]
["882|EOSP|V5|FY13","88","2","EOSP","V5","FY13",19806.8704,"MRS",41087.717881944445]
["882|EOSR|V5|FY13","88","2","EOSR","V5","FY13",9893.1134000000002,"MRS",41087.717881944445]
["882|EOSS|V5|FY13","88","2","EOSS","V5","FY13",130920,"MRS",41087.717881944445]
["882|EOSU|V5|FY13","88","2","EOSU","V5","FY13",26664.12,"MRS",41087.717881944445]
["882|EZSE|V5|FY13","88","2","EZSE","V5","FY13",104000,"MRS",41087.717881944445]
["882|FXXX|V5|FY13","88","2","FXXX","V5","FY13",9.4085000000000019,"MRS",41087.717881944445]
["882|RCCA|V5|FY13","88","2","RCCA","V5","FY13",-666220.71970000002,"MRS",41087.717881944445]
["882|RCDC|V5|FY13","88","2","RCDC","V5","FY13",-1194364.2275,"MRS",41087.717881944445]
["882|ROOI|V5|FY13","88","2","ROOI","V5","FY13",-73000,"MRS",41087.717881944445]
["882|RUNF|V5|FY13","88","2","RUNF","V5","FY13",-531602.74780000001,"MRS",41087.717881944445]
["882|RURF|V5|FY13","88","2","RURF","V5","FY13",-1515808,"MRS",41087.717881944445]
["883|EOLC|V5|FY13","88","3","EOLC","V5","FY13",159267.15710000001,"MRS",41087.717881944445]
["883|EOLE|V5|FY13","88","3","EOLE","V5","FY13",459028.28229999996,"MRS",41087.717881944445]
["883|EOSA|V5|FY13","88","3","EOSA","V5","FY13",382539.95010000007,"MRS",41087.717881944445]
["883|EZLW|V5|FY13","88","3","EZLW","V5","FY13",-1000835.0812999998,"MRS",41087.717881944445]
["883|EZSE|V5|FY13","88","3","EZSE","V5","FY13",12344105.521299999,"MRS",41087.717881944445]
["883|EZSW|V5|FY13","88","3","EZSW","V5","FY13",-12344105.829500001,"MRS",41087.717881944445]
["883|FXXX|V5|FY13","88","3","FXXX","V5","FY13",6.0626000000000007,"MRS",41087.717881944445]
["884|EOSA|V5|FY13","88","4","EOSA","V5","FY13",4372.6189999999997,"MRS",41087.717881944445]
["884|EOSO|V5|FY13","88","4","EOSO","V5","FY13",2342.66,"MRS",41087.717881944445]
["885|EDEP|V5|FY13","88","5","EDEP","V5","FY13",104199.8646,"MRS",41087.717881944445]
["885|EOLC|V5|FY13","88","5","EOLC","V5","FY13",17126.946900000003,"MRS",41087.717881944445]
["885|EOLE|V5|FY13","88","5","EOLE","V5","FY13",1223226.1467999998,"MRS",41087.717881944445]
["885|EOSA|V5|FY13","88","5","EOSA","V5","FY13",-1360392.9583999999,"MRS",41087.717881944445]
["885|EOSO|V5|FY13","88","5","EOSO","V5","FY13",9740,"MRS",41087.717881944445]
["885|EOSU|V5|FY13","88","5","EOSU","V5","FY13",6100,"MRS",41087.717881944445]
["885|FXXX|V5|FY13","88","5","FXXX","V5","FY13",7.3949999999999996,"MRS",41087.717881944445]
["881|EDEP|V5|FY13","88","1","EDEP","V5","FY13",66223.388836230137,"RJ",41088.343124999999]
["882|EDEP|V5|FY13","88","2","EDEP","V5","FY13",44148.925890820101,"RJ",41088.343124999999]
["885|EDEP|V5|FY13","88","5","EDEP","V5","FY13",-104199.8646,"RJ",41088.343124999999]
["881|EOSA|V5|FY13","88","1","EOSA","V5","FY13",-66223.388836230137,"RJ",41088.343124999999]
["882|EOSA|V5|FY13","88","2","EOSA","V5","FY13",-44148.925890820101,"RJ",41088.343124999999]
["885|EOSA|V5|FY13","88","5","EOSA","V5","FY13",104199.8646,"RJ",41088.343124999999]
["884|EOLA|V5|FY13","88","4","EOLA","V5","FY13",-662.39431263994447,"RJ",41088.343124999999]
["884|EOSA|V5|FY13","88","4","EOSA","V5","FY13",-3710.2246873600552,"RJ",41088.343124999999]
["881|EOLA|V5|FY13","88","1","EOLA","V5","FY13",356974.77531647566,"RJ",41088.343124999999]
["882|EOLA|V5|FY13","88","2","EOLA","V5","FY13",412890.69895536418,"RJ",41088.343124999999]
["883|EOLA|V5|FY13","88","3","EOLA","V5","FY13",382539.64223265002,"RJ",41088.343124999999]
["884|EOLA|V5|FY13","88","4","EOLA","V5","FY13",3710.2246873600552,"RJ",41088.343124999999]
["885|EOLA|V5|FY13","88","5","EOLA","V5","FY13",-1156115.3411918499,"RJ",41088.343124999999]
["881|EOSA|V5|FY13","88","1","EOSA","V5","FY13",-356974.77531647566,"RJ",41088.343124999999]
["882|EOSA|V5|FY13","88","2","EOSA","V5","FY13",-412890.69895536418,"RJ",41088.343124999999]
["883|EOSA|V5|FY13","88","3","EOSA","V5","FY13",-382539.64223265002,"RJ",41088.343124999999]
["884|EOSA|V5|FY13","88","4","EOSA","V5","FY13",-3710.2246873600552,"RJ",41088.343124999999]
["885|EOSA|V5|FY13","88","5","EOSA","V5","FY13",1156115.3411918499,"RJ",41088.343124999999]
["881|P846|V5|FY13","88","1","P846","V5","FY13",589,"RM2",41089.365416666667]
["881|P847|V5|FY13","88","1","P847","V5","FY13",399,"RM2",41089.365416666667]
["881|P848|V5|FY13","88","1","P848","V5","FY13",5121,"RM2",41089.365416666667]
["881|P849|V5|FY13","88","1","P849","V5","FY13",4315,"RM2",41089.365416666667]
["882|Q850|V5|FY13","88","2","Q850","V5","FY13",3200,"RM2",41089.365416666667]
["882|Q851|V5|FY13","88","2","Q851","V5","FY13",439,"RM2",41089.365416666667]
["882|Cx2W|V5|FY13","88","2","Cx2W","V5","FY13",8320232.3176473696,"CM1",41088.345868055556]
["881|CD1G|V5|FY13","88","1","CD1G","V5","FY13",1023750,"CM2",41088.345891203702]
["881|CD1M|V5|FY13","88","1","CD1M","V5","FY13",15000,"CM2",41088.345891203702]
["881|CD1Q|V5|FY13","88","1","CD1Q","V5","FY13",13500,"CM2",41088.345891203702]
["881|CD1R|V5|FY13","88","1","CD1R","V5","FY13",750750,"CM2",41088.345891203702]
["881|CM1R|V5|FY13","88","1","CM1R","V5","FY13",69000,"CM2",41088.345891203702]
["881|CP1G|V5|FY13","88","1","CP1G","V5","FY13",104000,"CM2",41088.345891203702]
["881|CS1M|V5|FY13","88","1","CS1M","V5","FY13",663000,"CM2",41088.345891203702]
["882|CD2G|V5|FY13","88","2","CD2G","V5","FY13",437109.99999999994,"CM2",41088.345891203702]
["882|CD2M|V5|FY13","88","2","CD2M","V5","FY13",45839.999999999993,"CM2",41088.345891203702]
["882|CD2Q|V5|FY13","88","2","CD2Q","V5","FY13",31499.999999999996,"CM2",41088.345891203702]
["882|CD2R|V5|FY13","88","2","CD2R","V5","FY13",190209.99999999997,"CM2",41088.345891203702]
["882|CP2G|V5|FY13","88","2","CP2G","V5","FY13",395640,"CM2",41088.345891203702]
["882|CP2M|V5|FY13","88","2","CP2M","V5","FY13",454400.00000000006,"CM2",41088.345891203702]
["882|CP2R|V5|FY13","88","2","CP2R","V5","FY13",381000,"CM2",41088.345891203702]
["882|CS2M|V5|FY13","88","2","CS2M","V5","FY13",136000,"CM2",41088.345891203702]
["882|CT2G|V5|FY13","88","2","CT2G","V5","FY13",247000,"CM2",41088.345891203702]
["882|CT2M|V5|FY13","88","2","CT2M","V5","FY13",220560,"CM2",41088.345891203702]
["882|CT2R|V5|FY13","88","2","CT2R","V5","FY13",215740,"CM2",41088.345891203702]
["881|CD1D|V5|FY13","88","1","CD1D","V5","FY13",814269.79518310365,"CM2",41088.345891203702]
["882|CD2D|V5|FY13","88","2","CD2D","V5","FY13",666220.74151344842,"CM2",41088.345891203702]
["882|Hx2W|V5|FY13","88","2","Hx2W","V5","FY13",7799999.9999999991,"CM4",41088.346018518518]
["881|HD1G|V5|FY13","88","1","HD1G","V5","FY13",1023750,"CM5",41088.346041666664]
["881|HD1M|V5|FY13","88","1","HD1M","V5","FY13",15000,"CM5",41088.346041666664]
["881|HD1Q|V5|FY13","88","1","HD1Q","V5","FY13",13500,"CM5",41088.346041666664]
["881|HD1R|V5|FY13","88","1","HD1R","V5","FY13",750750,"CM5",41088.346041666664]
["881|HM1R|V5|FY13","88","1","HM1R","V5","FY13",69000,"CM5",41088.346041666664]
["881|HP1G|V5|FY13","88","1","HP1G","V5","FY13",104000,"CM5",41088.346041666664]
["881|HS1M|V5|FY13","88","1","HS1M","V5","FY13",663000,"CM5",41088.346041666664]
["882|HD2G|V5|FY13","88","2","HD2G","V5","FY13",437109.99999999994,"CM5",41088.346041666664]
["882|HD2M|V5|FY13","88","2","HD2M","V5","FY13",45839.999999999993,"CM5",41088.346041666664]
["882|HD2Q|V5|FY13","88","2","HD2Q","V5","FY13",31499.999999999996,"CM5",41088.346041666664]
["882|HD2R|V5|FY13","88","2","HD2R","V5","FY13",190209.99999999997,"CM5",41088.346041666664]
["882|HP2G|V5|FY13","88","2","HP2G","V5","FY13",395640,"CM5",41088.346041666664]
["882|HP2M|V5|FY13","88","2","HP2M","V5","FY13",454400.00000000006,"CM5",41088.346041666664]
["882|HP2R|V5|FY13","88","2","HP2R","V5","FY13",381000,"CM5",41088.346041666664]
["882|HS2M|V5|FY13","88","2","HS2M","V5","FY13",136000,"CM5",41088.346041666664]
["882|HT2G|V5|FY13","88","2","HT2G","V5","FY13",247000,"CM5",41088.346041666664]
["882|HT2M|V5|FY13","88","2","HT2M","V5","FY13",220560,"CM5",41088.346041666664]
["882|HT2R|V5|FY13","88","2","HT2R","V5","FY13",215740,"CM5",41088.346041666664]
["881|HD1D|V5|FY13","88","1","HD1D","V5","FY13",814269.79518310365,"CM5",41088.346041666664]
["882|HD2D|V5|FY13","88","2","HD2D","V5","FY13",666220.74151344842,"CM5",41088.346041666664]
["881|VRxx|V5|FY13","88","1","VRxx","V5","FY13",631.48622625000007,"RM2",41089.365266203706]
["881|VNxx|V5|FY13","88","1","VNxx","V5","FY13",659.92244953002603,"RM2",41089.365266203706]
["881|Vlos|V5|FY13","88","1","Vlos","V5","FY13",227.89564866706337,"RM2",41089.365266203706]
["881|Vblk|V5|FY13","88","1","Vblk","V5","FY13",1519.3043244470894,"RM2",41089.365266203706]
["881|KDEO|V5|FY13","88","1","KDEO","V5","FY13",15705063.678253187,"AM1",41088.360613425924]
["881|KDEI|V5|FY13","88","1","KDEI","V5","FY13",421939.72468094947,"AM1",41088.360613425924]
["881|KDED|V5|FY13","88","1","KDED","V5","FY13",-521032.38563481421,"AM1",41088.360613425924]
["881|KDEA|V5|FY13","88","1","KDEA","V5","FY13",2617269.7951831035,"AM1",41088.360613425924]
["881|KDTO|V5|FY13","88","1","KDTO","V5","FY13",11255630.611506656,"AM1",41088.360613425924]
["881|KDTD|V5|FY13","88","1","KDTD","V5","FY13",-220940.09786148972,"AM1",41088.360613425924]
["881|KPEO|V5|FY13","88","1","KPEO","V5","FY13",231643.41955875652,"AM1",41088.360613425924]
["881|KPEI|V5|FY13","88","1","KPEI","V5","FY13",7034.3568050571612,"AM1",41088.360613425924]
["881|KPED|V5|FY13","88","1","KPED","V5","FY13",-14934.632118306894,"AM1",41088.360613425924]
["881|KPEA|V5|FY13","88","1","KPEA","V5","FY13",104000,"AM1",41088.360613425924]
["881|KPTO|V5|FY13","88","1","KPTO","V5","FY13",150801.20861360923,"AM1",41088.360613425924]
["881|KPTD|V5|FY13","88","1","KPTD","V5","FY13",-9858.1689330067475,"AM1",41088.360613425924]
["881|KREO|V5|FY13","88","1","KREO","V5","FY13",3630647.0095650577,"AM1",41088.360613425924]
["881|KREI|V5|FY13","88","1","KREI","V5","FY13",90040.045837213431,"AM1",41088.360613425924]
["881|KRED|V5|FY13","88","1","KRED","V5","FY13",-121980.75340922657,"AM1",41088.360613425924]
["881|KRTO|V5|FY13","88","1","KRTO","V5","FY13",2726944.440764687,"AM1",41088.360613425924]
["881|KRTD|V5|FY13","88","1","KRTD","V5","FY13",-62847.363452845733,"AM1",41088.360613425924]
["881|KSEI|V5|FY13","88","1","KSEI","V5","FY13",8221.1999999999989,"AM1",41088.360613425924]
["881|KSED|V5|FY13","88","1","KSED","V5","FY13",-33972.120000000003,"AM1",41088.360613425924]
["881|KSEA|V5|FY13","88","1","KSEA","V5","FY13",663000,"AM1",41088.360613425924]
["881|KSTD|V5|FY13","88","1","KSTD","V5","FY13",-33150,"AM1",41088.360613425924]
["881|KMEO|V5|FY13","88","1","KMEO","V5","FY13",51559.813333333332,"AM1",41088.360613425924]
["881|KMEI|V5|FY13","88","1","KMEI","V5","FY13",2134.2833706666661,"AM1",41088.360613425924]
["881|KMED|V5|FY13","88","1","KMED","V5","FY13",-6001.8983360000002,"AM1",41088.360613425924]
["881|KMEA|V5|FY13","88","1","KMEA","V5","FY13",69000,"AM1",41088.360613425924]
["881|KMTO|V5|FY13","88","1","KMTO","V5","FY13",51675,"AM1",41088.360613425924]
["881|KMTD|V5|FY13","88","1","KMTD","V5","FY13",-4375,"AM1",41088.360613425924]
["882|KDEO|V5|FY13","88","2","KDEO","V5","FY13",10878172.353904149,"AM1",41088.360613425924]
["882|KDEI|V5|FY13","88","2","KDEI","V5","FY13",286777.59557158966,"AM1",41088.360613425924]
["882|KDED|V5|FY13","88","2","KDED","V5","FY13",-428496.29523007717,"AM1",41088.360613425924]
["882|KDEA|V5|FY13","88","2","KDEA","V5","FY13",1370880.7415134483,"AM1",41088.360613425924]
["882|KDTO|V5|FY13","88","2","KDTO","V5","FY13",7041575.2788332617,"AM1",41088.360613425924]
["882|KDTD|V5|FY13","88","2","KDTD","V5","FY13",-148275.5996691492,"AM1",41088.360613425924]
["882|KPEO|V5|FY13","88","2","KPEO","V5","FY13",2302985.3859186922,"AM1",41088.360613425924]
["882|KPEI|V5|FY13","88","2","KPEI","V5","FY13",72378.933570783556,"AM1",41088.360613425924]
["882|KPED|V5|FY13","88","2","KPED","V5","FY13",-133302.6935550159,"AM1",41088.360613425924]
["882|KPEA|V5|FY13","88","2","KPEA","V5","FY13",1231040,"AM1",41088.360613425924]
["882|KPTO|V5|FY13","88","2","KPTO","V5","FY13",1976286.6300099136,"AM1",41088.360613425924]
["882|KPTD|V5|FY13","88","2","KPTD","V5","FY13",-92044.463781786384,"AM1",41088.360613425924]
["882|KSEI|V5|FY13","88","2","KSEI","V5","FY13",1686.3999999999999,"AM1",41088.360613425924]
["882|KSED|V5|FY13","88","2","KSED","V5","FY13",-6968.64,"AM1",41088.360613425924]
["882|KSEA|V5|FY13","88","2","KSEA","V5","FY13",136000,"AM1",41088.360613425924]
["882|KSTD|V5|FY13","88","2","KSTD","V5","FY13",-6800,"AM1",41088.360613425924]
["882|KTEO|V5|FY13","88","2","KTEO","V5","FY13",4047650.2888556444,"AM1",41088.360613425924]
["882|KTEI|V5|FY13","88","2","KTEI","V5","FY13",108854.64716361997,"AM1",41088.360613425924]
["882|KTED|V5|FY13","88","2","KTED","V5","FY13",-250098.35682690199,"AM1",41088.360613425924]
["882|KTEA|V5|FY13","88","2","KTEA","V5","FY13",683300,"AM1",41088.360613425924]
["882|KTTO|V5|FY13","88","2","KTTO","V5","FY13",3384329.6293659033,"AM1",41088.360613425924]
["882|KTTD|V5|FY13","88","2","KTTD","V5","FY13",-134216.02460603433,"AM1",41088.360613425924]
["881|KBTO|V5|FY13","88","1","KBTO","V5","FY13",8720.1939350812354,"AM1",41088.360613425924]
["881|KBTD|V5|FY13","88","1","KBTD","V5","FY13",-210.22924612316061,"AM1",41088.360613425924]
["881|KEEO|V5|FY13","88","1","KEEO","V5","FY13",218358.91970615133,"AM1",41088.360613425924]
["881|KEED|V5|FY13","88","1","KEED","V5","FY13",-68564.351966648959,"AM1",41088.360613425924]
["881|KEEI|V5|FY13","88","1","KEEI","V5","FY13",5415.3012087125526,"AM1",41088.360613425924]
["881|KETO|V5|FY13","88","1","KETO","V5","FY13",288986.29384539934,"AM1",41088.360613425924]
["881|KETD|V5|FY13","88","1","KETD","V5","FY13",-55296.583985002835,"AM1",41088.360613425924]
["881|KLEO|V5|FY13","88","1","KLEO","V5","FY13",559885.25686621852,"AM1",41088.360613425924]
["881|KLEI|V5|FY13","88","1","KLEI","V5","FY13",13885.154370282218,"AM1",41088.360613425924]
["881|KCEO|V5|FY13","88","1","KCEO","V5","FY13",21041.649370322353,"AM1",41088.360613425924]
["881|KCED|V5|FY13","88","1","KCED","V5","FY13",-12600.850258141229,"AM1",41088.360613425924]
["881|KCEA|V5|FY13","88","1","KCEA","V5","FY13",70325.290606666618,"AM1",41088.360613425924]
["881|KCEI|V5|FY13","88","1","KCEI","V5","FY13",1393.8665079066604,"AM1",41088.360613425924]
["881|KCTO|V5|FY13","88","1","KCTO","V5","FY13",15286.366292380035,"AM1",41088.360613425924]
["881|KCTD|V5|FY13","88","1","KCTD","V5","FY13",-19163.182106032818,"AM1",41088.360613425924]
["881|KIEO|V5|FY13","88","1","KIEO","V5","FY13",2040.9853556773355,"AM1",41088.360613425924]
["881|KIED|V5|FY13","88","1","KIED","V5","FY13",-1318.2171037019741,"AM1",41088.360613425924]
["881|KIEA|V5|FY13","88","1","KIEA","V5","FY13",7813.9211785185107,"AM1",41088.360613425924]
["881|KIEI|V5|FY13","88","1","KIEI","V5","FY13",147.50905943442746,"AM1",41088.360613425924]
["881|KITO|V5|FY13","88","1","KITO","V5","FY13",1698.4851435977816,"AM1",41088.360613425924]
["881|KITD|V5|FY13","88","1","KITD","V5","FY13",-2129.242456225868,"AM1",41088.360613425924]
["881|KQEO|V5|FY13","88","1","KQEO","V5","FY13",121742.90350585597,"AM1",41088.360613425924]
["881|KQED|V5|FY13","88","1","KQED","V5","FY13",-41587.375837600397,"AM1",41088.360613425924]
["881|KQEI|V5|FY13","88","1","KQEI","V5","FY13",3019.2240069452278,"AM1",41088.360613425924]
["881|KQTO|V5|FY13","88","1","KQTO","V5","FY13",115981.49933032233,"AM1",41088.360613425924]
["881|KQTD|V5|FY13","88","1","KQTD","V5","FY13",-38660.499776774108,"AM1",41088.360613425924]
["882|KBTO|V5|FY13","88","2","KBTO","V5","FY13",6060.2035585709109,"AM1",41088.360613425924]
["882|KBTD|V5|FY13","88","2","KBTD","V5","FY13",-146.10134074493945,"AM1",41088.360613425924]
["882|KEEO|V5|FY13","88","2","KEEO","V5","FY13",151751.1550890285,"AM1",41088.360613425924]
["882|KEED|V5|FY13","88","2","KEED","V5","FY13",-47649.620280552124,"AM1",41088.360613425924]
["882|KEEI|V5|FY13","88","2","KEEI","V5","FY13",3763.4286462079062,"AM1",41088.360613425924]
["882|KETO|V5|FY13","88","2","KETO","V5","FY13",200834.49741806611,"AM1",41088.360613425924]
["882|KETD|V5|FY13","88","2","KETD","V5","FY13",-38429.025493870235,"AM1",41088.360613425924]
["882|KLEO|V5|FY13","88","2","KLEO","V5","FY13",672189.32498687308,"AM1",41088.360613425924]
["882|KLEI|V5|FY13","88","2","KLEI","V5","FY13",16670.295259674451,"AM1",41088.360613425924]
["882|KCEO|V5|FY13","88","2","KCEO","V5","FY13",13746.979345117741,"AM1",41088.360613425924]
["882|KCED|V5|FY13","88","2","KCED","V5","FY13",-8232.4168215590453,"AM1",41088.360613425924]
["882|KCEA|V5|FY13","88","2","KCEA","V5","FY13",45945.082554830064,"AM1",41088.360613425924]
["882|KCEI|V5|FY13","88","2","KCEI","V5","FY13",910.64411143881273,"AM1",41088.360613425924]
["882|KCTO|V5|FY13","88","2","KCTO","V5","FY13",9986.9244081046618,"AM1",41088.360613425924]
["882|KCTD|V5|FY13","88","2","KCTD","V5","FY13",-12519.734739517107,"AM1",41088.360613425924]
["882|KIEO|V5|FY13","88","2","KIEO","V5","FY13",1333.4213033583253,"AM1",41088.360613425924]
["882|KIED|V5|FY13","88","2","KIED","V5","FY13",-861.22066659522284,"AM1",41088.360613425924]
["882|KIEA|V5|FY13","88","2","KIEA","V5","FY13",5105.0091727588951,"AM1",41088.360613425924]
["882|KIEI|V5|FY13","88","2","KIEI","V5","FY13",96.370962065496769,"AM1",41088.360613425924]
["882|KITO|V5|FY13","88","2","KITO","V5","FY13",1109.6582675671846,"AM1",41088.360613425924]
["882|KITD|V5|FY13","88","2","KITD","V5","FY13",-1391.0816377241226,"AM1",41088.360613425924]
["882|KQEO|V5|FY13","88","2","KQEO","V5","FY13",79537.357098543129,"AM1",41088.360613425924]
["882|KQED|V5|FY13","88","2","KQED","V5","FY13",-27169.961184862332,"AM1",41088.360613425924]
["882|KQEI|V5|FY13","88","2","KQEI","V5","FY13",1972.5264560438693,"AM1",41088.360613425924]
["882|KQTO|V5|FY13","88","2","KQTO","V5","FY13",75773.30311180366,"AM1",41088.360613425924]
["882|KQTD|V5|FY13","88","2","KQTD","V5","FY13",-25257.767703934551,"AM1",41088.360613425924]
["881|BDEO|V5|FY13","88","1","BDEO","V5","FY13",18904310.426096089,"FA1",41088.360868055555]
["881|BDEI|V5|FY13","88","1","BDEI","V5","FY13",505323.63309219101,"FA1",41088.360868055555]
["881|BDED|V5|FY13","88","1","BDED","V5","FY13",-600790.66177683871,"FA1",41088.360868055555]
["881|BDEA|V5|FY13","88","1","BDEA","V5","FY13",2617269.7951831035,"FA1",41088.360868055555]
["881|BDTO|V5|FY13","88","1","BDTO","V5","FY13",22363093.433333337,"FA1",41088.360868055555]
["881|BDTD|V5|FY13","88","1","BDTD","V5","FY13",-380830.65666666662,"FA1",41088.360868055555]
["881|BPEO|V5|FY13","88","1","BPEO","V5","FY13",989705.28377089149,"FA1",41088.360868055555]
["881|BPEI|V5|FY13","88","1","BPEI","V5","FY13",26042.632094272289,"FA1",41088.360868055555]
["881|BPED|V5|FY13","88","1","BPED","V5","FY13",-40199.816666666666,"FA1",41088.360868055555]
["881|BPEA|V5|FY13","88","1","BPEA","V5","FY13",104000,"FA1",41088.360868055555]
["881|BPTO|V5|FY13","88","1","BPTO","V5","FY13",1163899.4799999997,"FA1",41088.360868055555]
["881|BPTD|V5|FY13","88","1","BPTD","V5","FY13",-48922.073333333334,"FA1",41088.360868055555]
["881|BREO|V5|FY13","88","1","BREO","V5","FY13",2488673.6950792749,"FA1",41088.360868055555]
["881|BREI|V5|FY13","88","1","BREI","V5","FY13",62216.842376981884,"FA1",41088.360868055555]
["881|BRED|V5|FY13","88","1","BRED","V5","FY13",-143088.97499999998,"FA1",41088.360868055555]
["881|BRTO|V5|FY13","88","1","BRTO","V5","FY13",2727097.5515475599,"FA1",41088.360868055555]
["881|BRTD|V5|FY13","88","1","BRTD","V5","FY13",-61692.246948615153,"FA1",41088.360868055555]
["881|BSEO|V5|FY13","88","1","BSEO","V5","FY13",24303.891891937761,"FA1",41088.360868055555]
["881|BSEI|V5|FY13","88","1","BSEI","V5","FY13",8895.0972972984437,"FA1",41088.360868055555]
["881|BSED|V5|FY13","88","1","BSED","V5","FY13",-37536.525000000001,"FA1",41088.360868055555]
["881|BSEA|V5|FY13","88","1","BSEA","V5","FY13",663000,"FA1",41088.360868055555]
["881|BSTO|V5|FY13","88","1","BSTO","V5","FY13",29851.689090644973,"FA1",41088.360868055555]
["881|BSTD|V5|FY13","88","1","BSTD","V5","FY13",-37465.906856478789,"FA1",41088.360868055555]
["881|BMEO|V5|FY13","88","1","BMEO","V5","FY13",51233.333333333336,"FA1",41088.360868055555]
["881|BMEI|V5|FY13","88","1","BMEI","V5","FY13",2143.3333333333335,"FA1",41088.360879629632]
["881|BMED|V5|FY13","88","1","BMED","V5","FY13",-5979.1666666666661,"FA1",41088.360879629632]
["881|BMEA|V5|FY13","88","1","BMEA","V5","FY13",69000,"FA1",41088.360879629632]
["881|BMTO|V5|FY13","88","1","BMTO","V5","FY13",51675,"FA1",41088.360879629632]
["881|BMTD|V5|FY13","88","1","BMTD","V5","FY13",-4375,"FA1",41088.360879629632]
["882|BDEO|V5|FY13","88","2","BDEO","V5","FY13",8243728.9878085973,"FA1",41088.360879629632]
["882|BDEI|V5|FY13","88","2","BDEI","V5","FY13",223229.23396413308,"FA1",41088.360879629632]
["882|BDED|V5|FY13","88","2","BDED","V5","FY13",-322865.41791249462,"FA1",41088.360879629632]
["882|BDEA|V5|FY13","88","2","BDEA","V5","FY13",1370880.7415134483,"FA1",41088.360879629632]
["882|BDTO|V5|FY13","88","2","BDTO","V5","FY13",9892111.1449999996,"FA1",41088.360879629632]
["882|BDTD|V5|FY13","88","2","BDTD","V5","FY13",-183780.155,"FA1",41088.360879629632]
["882|BPEO|V5|FY13","88","2","BPEO","V5","FY13",1975632.6402585143,"FA1",41088.360879629632]
["882|BPEI|V5|FY13","88","2","BPEI","V5","FY13",64778.816006462861,"FA1",41088.360879629632]
["882|BPED|V5|FY13","88","2","BPED","V5","FY13",-108273.14166666668,"FA1",41088.360879629632]
["882|BPEA|V5|FY13","88","2","BPEA","V5","FY13",1231040,"FA1",41088.360879629632]
["882|BPTO|V5|FY13","88","2","BPTO","V5","FY13",2074255.7019821997,"FA1",41088.360879629632]
["882|BPTD|V5|FY13","88","2","BPTD","V5","FY13",-96862.239118700381,"FA1",41088.360879629632]
["882|BSEI|V5|FY13","88","2","BSEI","V5","FY13",1700.0000000000002,"FA1",41088.360879629632]
["882|BSED|V5|FY13","88","2","BSED","V5","FY13",-6970.0000000000009,"FA1",41088.360879629632]
["882|BSEA|V5|FY13","88","2","BSEA","V5","FY13",136000,"FA1",41088.360879629632]
["882|BSTD|V5|FY13","88","2","BSTD","V5","FY13",-6800,"FA1",41088.360879629632]
["882|BTEO|V5|FY13","88","2","BTEO","V5","FY13",3238745.6718801283,"FA1",41088.360879629632]
["882|BTEI|V5|FY13","88","2","BTEI","V5","FY13",89509.89179700322,"FA1",41088.360879629632]
["882|BTED|V5|FY13","88","2","BTED","V5","FY13",-147232.24332500002,"FA1",41088.360879629632]
["882|BTEA|V5|FY13","88","2","BTEA","V5","FY13",683300,"FA1",41088.360879629632]
["882|BTTO|V5|FY13","88","2","BTTO","V5","FY13",3534836.6400892055,"FA1",41088.360879629632]
["882|BTTD|V5|FY13","88","2","BTTD","V5","FY13",-115180.11355660463,"FA1",41088.360879629632]
["881|BBEO|V5|FY13","88","1","BBEO","V5","FY13",17395.989859983416,"FA1",41088.360879629632]
["881|BBED|V5|FY13","88","1","BBED","V5","FY13",-374.08258648205191,"FA1",41088.360879629632]
["881|BBEI|V5|FY13","88","1","BBEI","V5","FY13",434.89974649958538,"FA1",41088.360879629632]
["881|BBTO|V5|FY13","88","1","BBTO","V5","FY13",15753.917571377058,"FA1",41088.360879629632]
["881|BBTD|V5|FY13","88","1","BBTD","V5","FY13",-388.63235906264129,"FA1",41088.360879629632]
["881|BEEO|V5|FY13","88","1","BEEO","V5","FY13",292301.02437480417,"FA1",41088.360879629632]
["881|BEED|V5|FY13","88","1","BEED","V5","FY13",-23663.954433123265,"FA1",41088.360879629632]
["881|BEEI|V5|FY13","88","1","BEEI","V5","FY13",7307.5256093701046,"FA1",41088.360879629632]
["881|BETO|V5|FY13","88","1","BETO","V5","FY13",289250.54987268074,"FA1",41088.360879629632]
["881|BETD|V5|FY13","88","1","BETD","V5","FY13",-54761.314824698115,"FA1",41088.360879629632]
["881|BLEO|V5|FY13","88","1","BLEO","V5","FY13",375527.3803765481,"FA1",41088.360879629632]
["881|BLEI|V5|FY13","88","1","BLEI","V5","FY13",9388.1845094137025,"FA1",41088.360879629632]
["881|BCEO|V5|FY13","88","1","BCEO","V5","FY13",26959.26844927857,"FA1",41088.360879629632]
["881|BCED|V5|FY13","88","1","BCED","V5","FY13",-9902.2061916887415,"FA1",41088.360879629632]
["881|BCEA|V5|FY13","88","1","BCEA","V5","FY13",70325.290606666618,"FA1",41088.360879629632]
["881|BCEI|V5|FY13","88","1","BCEI","V5","FY13",1553.047843815297,"FA1",41088.360879629632]
["881|BCTO|V5|FY13","88","1","BCTO","V5","FY13",18605.750845637613,"FA1",41088.360879629632]
["881|BCTD|V5|FY13","88","1","BCTD","V5","FY13",-19163.182106032815,"FA1",41088.360879629632]
["881|BIEO|V5|FY13","88","1","BIEO","V5","FY13",2232.6901014765135,"FA1",41088.360879629632]
["881|BIED|V5|FY13","88","1","BIED","V5","FY13",-1309.4841105789087,"FA1",41088.360879629632]
["881|BIEA|V5|FY13","88","1","BIEA","V5","FY13",7813.9211785185107,"FA1",41088.360879629632]
["881|BIEI|V5|FY13","88","1","BIEI","V5","FY13",153.49126726839424,"FA1",41088.360879629632]
["881|BITO|V5|FY13","88","1","BITO","V5","FY13",2067.30564951529,"FA1",41088.360879629632]
["881|BITD|V5|FY13","88","1","BITD","V5","FY13",-1963.8580042646449,"FA1",41088.360879629632]
["882|BBEO|V5|FY13","88","2","BBEO","V5","FY13",12089.552186473577,"FA1",41088.360879629632]
["882|BBED|V5|FY13","88","2","BBED","V5","FY13",-259.97318851794807,"FA1",41088.360879629632]
["882|BBEI|V5|FY13","88","2","BBEI","V5","FY13",302.23880466183942,"FA1",41088.360879629632]
["882|BBTO|V5|FY13","88","2","BBTO","V5","FY13",10948.374318076752,"FA1",41088.360879629632]
["882|BBTD|V5|FY13","88","2","BBTD","V5","FY13",-270.08472780545867,"FA1",41088.360879629632]
["882|BEEO|V5|FY13","88","2","BEEO","V5","FY13",203138.10922986188,"FA1",41088.360879629632]
["882|BEED|V5|FY13","88","2","BEED","V5","FY13",-16445.549483543404,"FA1",41088.360879629632]
["882|BEEI|V5|FY13","88","2","BEEI","V5","FY13",5078.452730746546,"FA1",41088.360879629632]
["882|BETO|V5|FY13","88","2","BETO","V5","FY13",201018.14531957224,"FA1",41088.360879629632]
["882|BETD|V5|FY13","88","2","BETD","V5","FY13",-38057.033759027967,"FA1",41088.360879629632]
["882|BLEO|V5|FY13","88","2","BLEO","V5","FY13",450852.19379105081,"FA1",41088.360879629632]
["882|BLEI|V5|FY13","88","2","BLEI","V5","FY13",11271.30484477627,"FA1",41088.360879629632]
["882|BCEO|V5|FY13","88","2","BCEO","V5","FY13",17613.092016181581,"FA1",41088.360879629632]
["882|BCED|V5|FY13","88","2","BCED","V5","FY13",-6469.3323984495564,"FA1",41088.360879629632]
["882|BCEA|V5|FY13","88","2","BCEA","V5","FY13",45945.082554830064,"FA1",41088.360879629632]
["882|BCEI|V5|FY13","88","2","BCEI","V5","FY13",1014.6408323399154,"FA1",41088.360879629632]
["882|BCTO|V5|FY13","88","2","BCTO","V5","FY13",12155.552450946901,"FA1",41088.360879629632]
["882|BCTD|V5|FY13","88","2","BCTD","V5","FY13",-12519.734739517105,"FA1",41088.360879629632]
["882|BIEO|V5|FY13","88","2","BIEO","V5","FY13",1458.6662941136281,"FA1",41088.360879629632]
["882|BIED|V5|FY13","88","2","BIED","V5","FY13",-855.51520720033534,"FA1",41088.360879629632]
["882|BIEA|V5|FY13","88","2","BIEA","V5","FY13",5105.0091727588951,"FA1",41088.360879629632]
["882|BIEI|V5|FY13","88","2","BIEI","V5","FY13",100.27927201232689,"FA1",41088.360879629632]
["882|BITO|V5|FY13","88","2","BITO","V5","FY13",1350.6169389941001,"FA1",41088.360879629632]
["882|BITD|V5|FY13","88","2","BITD","V5","FY13",-1283.0322826045945,"FA1",41088.360879629632]
["401|RURF|V5|FY14","40","1","RURF","V5","FY14",-71060055.280000001,"RM1",41089.365104166667]
["401|RURV|V5|FY14","40","1","RURV","V5","FY14",-194876118.23642737,"RM1",41089.365104166667]
["401|RUNF|V5|FY14","40","1","RUNF","V5","FY14",-5552489.7283752002,"RM1",41089.365104166667]
["405|EISH|V5|FY14","40","5","EISH","V5","FY14",100855957,"OPM",41093.428437499999]
["405|EIAC|V5|FY14","40","5","EIAC","V5","FY14",37185349.148576356,"OPM",41093.428437499999]
["405|ETAX|V5|FY14","40","5","ETAX","V5","FY14",54068961.376183018,"OPM",41093.428437499999]
["405|EPRO|V5|FY14","40","5","EPRO","V5","FY14",55902897.69258064,"OPM",41093.428437499999]
["405|EIWP|V5|FY14","40","5","EIWP","V5","FY14",-4429000,"OPM",41093.428437499999]
["401|EOLE|V5|FY14","40","1","EOLE","V5","FY14",11491706,"FM",41092.672847222224]
["401|EOLC|V5|FY14","40","1","EOLC","V5","FY14",79374,"FM",41092.672847222224]
["401|EOSC|V5|FY14","40","1","EOSC","V5","FY14",64521,"FM",41092.672847222224]
["401|EOSE|V5|FY14","40","1","EOSE","V5","FY14",1103000,"FM",41092.672847222224]
["401|EOSP|V5|FY14","40","1","EOSP","V5","FY14",365885,"FM",41092.672847222224]
["401|EOSU|V5|FY14","40","1","EOSU","V5","FY14",865799,"FM",41092.672847222224]
["401|EOSO|V5|FY14","40","1","EOSO","V5","FY14",26519941,"FM",41092.672847222224]
["401|EOSR|V5|FY14","40","1","EOSR","V5","FY14",1009164,"FM",41092.672847222224]
["402|EOLE|V5|FY14","40","2","EOLE","V5","FY14",16594301,"FM",41092.672847222224]
["402|EOLC|V5|FY14","40","2","EOLC","V5","FY14",-81682,"FM",41092.672847222224]
["402|EOSC|V5|FY14","40","2","EOSC","V5","FY14",2850143,"FM",41092.672847222224]
["402|EOSE|V5|FY14","40","2","EOSE","V5","FY14",8382068,"FM",41092.672847222224]
["402|EOSS|V5|FY14","40","2","EOSS","V5","FY14",7047692,"FM",41092.672847222224]
["402|EOSP|V5|FY14","40","2","EOSP","V5","FY14",381239,"FM",41092.672847222224]
["402|EOSU|V5|FY14","40","2","EOSU","V5","FY14",1254383,"FM",41092.672847222224]
["402|EOSO|V5|FY14","40","2","EOSO","V5","FY14",32614170,"FM",41092.672847222224]
["402|EOSR|V5|FY14","40","2","EOSR","V5","FY14",958784,"FM",41092.672847222224]
["404|EOLE|V5|FY14","40","4","EOLE","V5","FY14",362961,"FM",41092.672847222224]
["404|EOSO|V5|FY14","40","4","EOSO","V5","FY14",47831,"FM",41092.672847222224]
["405|EOLE|V5|FY14","40","5","EOLE","V5","FY14",62985843,"FM",41092.672847222224]
["405|EOLC|V5|FY14","40","5","EOLC","V5","FY14",877511,"FM",41092.672847222224]
["405|EOSU|V5|FY14","40","5","EOSU","V5","FY14",2477151,"FM",41092.672847222224]
["405|EOSO|V5|FY14","40","5","EOSO","V5","FY14",36068274,"FM",41092.672847222224]
["405|EOSD|V5|FY14","40","5","EOSD","V5","FY14",438268,"FM",41092.672847222224]
["405|EOSI|V5|FY14","40","5","EOSI","V5","FY14",4407500,"FM",41092.672847222224]
["405|EOSR|V5|FY14","40","5","EOSR","V5","FY14",30750,"FM",41092.672847222224]
["401|RUNV|V5|FY14","40","1","RUNV","V5","FY14",-126212389.27250427,"RM1",41089.365104166667]
["402|RURF|V5|FY14","40","2","RURF","V5","FY14",-198566979.52000001,"RM1",41089.365104166667]
["402|RUNF|V5|FY14","40","2","RUNF","V5","FY14",-103319787.31152,"RM1",41089.365104166667]
["402|RUTW|V5|FY14","40","2","RUTW","V5","FY14",-21036798.370474976,"RM1",41089.365104166667]
["402|RURW|V5|FY14","40","2","RURW","V5","FY14",-9879821.8827610072,"RM1",41089.365104166667]
["401|EOBV|V5|FY14","40","1","EOBV","V5","FY14",262358023.08505675,"RM1",41089.365104166667]
["401|EFDD|V5|FY14","40","1","EFDD","V5","FY14",1019765.0115432672,"RM1",41089.365104166667]
["402|EFDD|V5|FY14","40","2","EFDD","V5","FY14",853640.96006188996,"RM1",41089.365104166667]
["401|P846|V5|FY14","40","1","P846","V5","FY14",31221,"RM2",41089.365416666667]
["401|P847|V5|FY14","40","1","P847","V5","FY14",28175,"RM2",41089.365416666667]
["401|P848|V5|FY14","40","1","P848","V5","FY14",408767,"RM2",41089.365416666667]
["401|P849|V5|FY14","40","1","P849","V5","FY14",397286,"RM2",41089.365416666667]
["402|Q850|V5|FY14","40","2","Q850","V5","FY14",401113,"RM2",41089.365416666667]
["402|Q851|V5|FY14","40","2","Q851","V5","FY14",29905,"RM2",41089.365416666667]
["402|Q852|V5|FY14","40","2","Q852","V5","FY14",4416,"RM2",41089.365416666667]
["401|EOSA|V5|FY14","40","1","EOSA","V5","FY14",16223412,"FM",41092.67292824074]
["402|EOSA|V5|FY14","40","2","EOSA","V5","FY14",16490259,"FM",41092.67292824074]
["404|EOSA|V5|FY14","40","4","EOSA","V5","FY14",76591,"FM",41092.67292824074]
["405|EOSA|V5|FY14","40","5","EOSA","V5","FY14",-43903216,"FM",41092.67292824074]
["401|EOLA|V5|FY14","40","1","EOLA","V5","FY14",21106034,"FM",41092.67292824074]
["402|EOLA|V5|FY14","40","2","EOLA","V5","FY14",26229305,"FM",41092.67292824074]
["404|EOLA|V5|FY14","40","4","EOLA","V5","FY14",520585,"FM",41092.67292824074]
["405|EOLA|V5|FY14","40","5","EOLA","V5","FY14",-63382081,"FM",41092.67292824074]
["401|Cx1W|V5|FY14","40","1","Cx1W","V5","FY14",20516988.66916227,"CM1",41088.345868055556]
["402|Cx2W|V5|FY14","40","2","Cx2W","V5","FY14",72287092.258916169,"CM1",41088.345868055556]
["401|CD1G|V5|FY14","40","1","CD1G","V5","FY14",1375674.5327667743,"CM2",41088.345891203702]
["401|CD1M|V5|FY14","40","1","CD1M","V5","FY14",946226.01791732269,"CM2",41088.345891203702]
["401|CD1Q|V5|FY14","40","1","CD1Q","V5","FY14",70959.344506750247,"CM2",41088.345891203702]
["401|CD1R|V5|FY14","40","1","CD1R","V5","FY14",18003416.236255433,"CM2",41088.345891203702]
["401|CM1R|V5|FY14","40","1","CM1R","V5","FY14",4138796.6870133476,"CM2",41088.345891203702]
["401|CP1G|V5|FY14","40","1","CP1G","V5","FY14",658540.75087908492,"CM2",41088.345891203702]
["401|CP1M|V5|FY14","40","1","CP1M","V5","FY14",347352.62609412317,"CM2",41088.345891203702]
["401|CP1Q|V5|FY14","40","1","CP1Q","V5","FY14",7246.2397638455795,"CM2",41088.345891203702]
["401|CP1R|V5|FY14","40","1","CP1R","V5","FY14",1349116.1991183034,"CM2",41088.345891203702]
["401|CR1G|V5|FY14","40","1","CR1G","V5","FY14",362524.88756505697,"CM2",41088.345891203702]
["401|CR1M|V5|FY14","40","1","CR1M","V5","FY14",195205.7086888768,"CM2",41088.345891203702]
["401|CR1R|V5|FY14","40","1","CR1R","V5","FY14",1556672.5374441962,"CM2",41088.345891203702]
["401|CS1G|V5|FY14","40","1","CS1G","V5","FY14",108757.4662695171,"CM2",41088.345891203702]
["401|CS1M|V5|FY14","40","1","CS1M","V5","FY14",320575.90207746834,"CM2",41088.345891203702]
["401|CS1R|V5|FY14","40","1","CS1R","V5","FY14",1622432.9614682414,"CM2",41088.345891203702]
["402|CD2G|V5|FY14","40","2","CD2G","V5","FY14",11204405.052497452,"CM2",41088.345891203702]
["402|CD2M|V5|FY14","40","2","CD2M","V5","FY14",3425639.0846761749,"CM2",41088.345891203702]
["402|CD2Q|V5|FY14","40","2","CD2Q","V5","FY14",289471.89555844112,"CM2",41088.345891203702]
["402|CD2R|V5|FY14","40","2","CD2R","V5","FY14",72278355.358639404,"CM2",41088.345891203702]
["402|CD6G|V5|FY14","40","2","CD6G","V5","FY14",3504701.7983614919,"CM2",41088.345891203702]
["402|CP2G|V5|FY14","40","2","CP2G","V5","FY14",1229847.9154749026,"CM2",41088.345891203702]
["402|CP2M|V5|FY14","40","2","CP2M","V5","FY14",1160273.3210970389,"CM2",41088.345891203702]
["402|CP2Q|V5|FY14","40","2","CP2Q","V5","FY14",2998763.0270218998,"CM2",41088.345891203702]
["402|CP2R|V5|FY14","40","2","CP2R","V5","FY14",4252644.421104976,"CM2",41088.345891203702]
["402|CP6G|V5|FY14","40","2","CP6G","V5","FY14",893355.3603666547,"CM2",41088.345891203702]
["402|CR6G|V5|FY14","40","2","CR6G","V5","FY14",2473907.1517845825,"CM2",41088.345891203702]
["402|CS2M|V5|FY14","40","2","CS2M","V5","FY14",30825.198761271211,"CM2",41088.345891203702]
["402|CS2R|V5|FY14","40","2","CS2R","V5","FY14",777822.51540941023,"CM2",41088.345891203702]
["402|CT2M|V5|FY14","40","2","CT2M","V5","FY14",2873453.1030619261,"CM2",41088.345891203702]
["402|CT2Q|V5|FY14","40","2","CT2Q","V5","FY14",510126.21430027724,"CM2",41088.345891203702]
["402|CT2R|V5|FY14","40","2","CT2R","V5","FY14",10881994.014529478,"CM2",41088.345891203702]
["405|CC5M|V5|FY14","40","5","CC5M","V5","FY14",11503964.177706417,"CM2",41088.345891203702]
["405|CE5M|V5|FY14","40","5","CE5M","V5","FY14",513753.31268785353,"CM2",41088.345891203702]
["405|CE5R|V5|FY14","40","5","CE5R","V5","FY14",6389036.196586146,"CM2",41088.345891203702]
["405|CI5M|V5|FY14","40","5","CI5M","V5","FY14",1278218.2419673796,"CM2",41088.345891203702]
["401|CD1D|V5|FY14","40","1","CD1D","V5","FY14",21590698.806037985,"CM2",41088.345891203702]
["402|CD2D|V5|FY14","40","2","CD2D","V5","FY14",21447031.920658302,"CM2",41088.345891203702]
["405|JFIN|V5|FY14","40","5","JFIN","V5","FY14",-21758501.347083662,"CM3",41088.346018518518]
["401|EZSE|V5|FY14","40","1","EZSE","V5","FY14",3778470.6636265949,"CM3",41088.346018518518]
["402|EZSE|V5|FY14","40","2","EZSE","V5","FY14",5637600.0513163833,"CM3",41088.346018518518]
["401|Hx1W|V5|FY14","40","1","Hx1W","V5","FY14",19526735.908639938,"CM4",41088.346018518518]
["402|Hx2W|V5|FY14","40","2","Hx2W","V5","FY14",66646095.489963733,"CM4",41088.346018518518]
["401|HD1G|V5|FY14","40","1","HD1G","V5","FY14",1375674.5327667743,"CM5",41088.346041666664]
["401|HD1M|V5|FY14","40","1","HD1M","V5","FY14",946226.01791732269,"CM5",41088.346041666664]
["401|HD1Q|V5|FY14","40","1","HD1Q","V5","FY14",70959.344506750247,"CM5",41088.346041666664]
["401|HD1R|V5|FY14","40","1","HD1R","V5","FY14",18003416.236255433,"CM5",41088.346041666664]
["401|HM1R|V5|FY14","40","1","HM1R","V5","FY14",4138796.6870133476,"CM5",41088.346041666664]
["401|HP1G|V5|FY14","40","1","HP1G","V5","FY14",658540.75087908492,"CM5",41088.346041666664]
["401|HP1M|V5|FY14","40","1","HP1M","V5","FY14",347352.62609412317,"CM5",41088.346041666664]
["401|HP1Q|V5|FY14","40","1","HP1Q","V5","FY14",7246.2397638455795,"CM5",41088.346041666664]
["401|HP1R|V5|FY14","40","1","HP1R","V5","FY14",1349116.1991183034,"CM5",41088.346041666664]
["401|HR1G|V5|FY14","40","1","HR1G","V5","FY14",362524.88756505697,"CM5",41088.346041666664]
["401|HR1M|V5|FY14","40","1","HR1M","V5","FY14",195205.7086888768,"CM5",41088.346041666664]
["401|HR1R|V5|FY14","40","1","HR1R","V5","FY14",1556672.5374441962,"CM5",41088.346041666664]
["401|HS1G|V5|FY14","40","1","HS1G","V5","FY14",108757.4662695171,"CM5",41088.346041666664]
["401|HS1M|V5|FY14","40","1","HS1M","V5","FY14",320575.90207746834,"CM5",41088.346041666664]
["401|HS1R|V5|FY14","40","1","HS1R","V5","FY14",1622432.9614682414,"CM5",41088.346041666664]
["402|HD2G|V5|FY14","40","2","HD2G","V5","FY14",11120044.436851826,"CM5",41088.346041666664]
["402|HD2M|V5|FY14","40","2","HD2M","V5","FY14",3341278.4690305497,"CM5",41088.346041666664]
["402|HD2Q|V5|FY14","40","2","HD2Q","V5","FY14",289471.89555844112,"CM5",41088.346041666664]
["402|HD2R|V5|FY14","40","2","HD2R","V5","FY14",72002623.858639404,"CM5",41088.346041666664]
["402|HD6G|V5|FY14","40","2","HD6G","V5","FY14",3504701.7983614919,"CM5",41088.346041666664]
["402|HP2G|V5|FY14","40","2","HP2G","V5","FY14",1229847.9154749026,"CM5",41088.346041666664]
["402|HP2M|V5|FY14","40","2","HP2M","V5","FY14",1160273.3210970389,"CM5",41088.346041666664]
["402|HP2Q|V5|FY14","40","2","HP2Q","V5","FY14",2998763.0270218998,"CM5",41088.346041666664]
["402|HP2R|V5|FY14","40","2","HP2R","V5","FY14",4252644.421104976,"CM5",41088.346041666664]
["402|HP6G|V5|FY14","40","2","HP6G","V5","FY14",893355.3603666547,"CM5",41088.346041666664]
["402|HR6G|V5|FY14","40","2","HR6G","V5","FY14",2473907.1517845825,"CM5",41088.346041666664]
["402|HS2M|V5|FY14","40","2","HS2M","V5","FY14",30825.198761271211,"CM5",41088.346041666664]
["402|HS2R|V5|FY14","40","2","HS2R","V5","FY14",777822.51540941023,"CM5",41088.346041666664]
["402|HT2M|V5|FY14","40","2","HT2M","V5","FY14",2873453.1030619261,"CM5",41088.346041666664]
["402|HT2Q|V5|FY14","40","2","HT2Q","V5","FY14",510126.21430027724,"CM5",41088.346041666664]
["402|HT2R|V5|FY14","40","2","HT2R","V5","FY14",10601494.014529478,"CM5",41088.346041666664]
["405|HC5M|V5|FY14","40","5","HC5M","V5","FY14",11503964.177706417,"CM5",41088.346041666664]
["405|HE5M|V5|FY14","40","5","HE5M","V5","FY14",513753.31268785353,"CM5",41088.346041666664]
["405|HE5R|V5|FY14","40","5","HE5R","V5","FY14",6389036.196586146,"CM5",41088.346041666664]
["405|HI5M|V5|FY14","40","5","HI5M","V5","FY14",1278218.2419673796,"CM5",41088.346041666664]
["401|HD1D|V5|FY14","40","1","HD1D","V5","FY14",21590698.806037985,"CM5",41088.346041666664]
["402|HD2D|V5|FY14","40","2","HD2D","V5","FY14",21447031.920658302,"CM5",41088.346041666664]
["401|VRxx|V5|FY14","40","1","VRxx","V5","FY14",63949.140990000007,"RM2",41089.365266203706]
["401|VNxx|V5|FY14","40","1","VNxx","V5","FY14",34696.077647666272,"RM2",41089.365266203706]
["401|Vlos|V5|FY14","40","1","Vlos","V5","FY14",14092.174091095178,"RM2",41089.365266203706]
["401|Vblk|V5|FY14","40","1","Vblk","V5","FY14",112737.39272876146,"RM2",41089.365266203706]
["401|KDEO|V5|FY14","40","1","KDEO","V5","FY14",1491996065.0088265,"AM1",41088.360613425924]
["401|KDEI|V5|FY14","40","1","KDEI","V5","FY14",37522140.901443705,"AM1",41088.360613425924]
["401|KDED|V5|FY14","40","1","KDED","V5","FY14",-34943578.846800976,"AM1",41088.360613425924]
["401|KDEA|V5|FY14","40","1","KDEA","V5","FY14",41986974.937484264,"AM1",41088.360613425924]
["401|KDTO|V5|FY14","40","1","KDTO","V5","FY14",1277362115.0145109,"AM1",41088.360613425924]
["401|KDTD|V5|FY14","40","1","KDTD","V5","FY14",-30697901.371910926,"AM1",41088.360613425924]
["401|KPEO|V5|FY14","40","1","KPEO","V5","FY14",17223160.917985149,"AM1",41088.360613425924]
["401|KPEI|V5|FY14","40","1","KPEI","V5","FY14",456426.36288263806,"AM1",41088.360613425924]
["401|KPED|V5|FY14","40","1","KPED","V5","FY14",-2064358.2394350651,"AM1",41088.360613425924]
["401|KPEA|V5|FY14","40","1","KPEA","V5","FY14",2362255.8158553573,"AM1",41088.360613425924]
["401|KPTO|V5|FY14","40","1","KPTO","V5","FY14",12198288.276398774,"AM1",41088.360613425924]
["401|KPTD|V5|FY14","40","1","KPTD","V5","FY14",-1240709.7474998459,"AM1",41088.360613425924]
["401|KREO|V5|FY14","40","1","KREO","V5","FY14",54548832.774908863,"AM1",41088.360613425924]
["401|KREI|V5|FY14","40","1","KREI","V5","FY14",1379029.6516755964,"AM1",41088.360613425924]
["401|KRED|V5|FY14","40","1","KRED","V5","FY14",-2161639.7057316243,"AM1",41088.360613425924]
["401|KREA|V5|FY14","40","1","KREA","V5","FY14",2114403.1336981296,"AM1",41088.360613425924]
["401|KRTO|V5|FY14","40","1","KRTO","V5","FY14",40190264.529129706,"AM1",41088.360613425924]
["401|KRTD|V5|FY14","40","1","KRTD","V5","FY14",-1459345.1711531242,"AM1",41088.360613425924]
["401|KSEO|V5|FY14","40","1","KSEO","V5","FY14",2451549.7692513303,"AM1",41088.360613425924]
["401|KSEI|V5|FY14","40","1","KSEI","V5","FY14",86240.336767141795,"AM1",41088.360613425924]
["401|KSED|V5|FY14","40","1","KSED","V5","FY14",-423913.63458084484,"AM1",41088.360613425924]
["401|KSEA|V5|FY14","40","1","KSEA","V5","FY14",2051766.3298152271,"AM1",41088.360613425924]
["401|KSTO|V5|FY14","40","1","KSTO","V5","FY14",2345446.6309999996,"AM1",41088.360613425924]
["401|KSTD|V5|FY14","40","1","KSTD","V5","FY14",-398911.49049076124,"AM1",41088.360613425924]
["401|KMEO|V5|FY14","40","1","KMEO","V5","FY14",13017223.610375935,"AM1",41088.360613425924]
["401|KMEI|V5|FY14","40","1","KMEI","V5","FY14",374148.22445628868,"AM1",41088.360613425924]
["401|KMED|V5|FY14","40","1","KMED","V5","FY14",-1121318.4290276777,"AM1",41088.360613425924]
["401|KMEA|V5|FY14","40","1","KMEA","V5","FY14",4138796.6870133476,"AM1",41088.360613425924]
["401|KMTO|V5|FY14","40","1","KMTO","V5","FY14",12964950,"AM1",41088.360613425924]
["401|KMTD|V5|FY14","40","1","KMTD","V5","FY14",-799269.91717533371,"AM1",41088.360613425924]
["402|KDEO|V5|FY14","40","2","KDEO","V5","FY14",1720526441.0038679,"AM1",41088.360613425924]
["402|KDEI|V5|FY14","40","2","KDEI","V5","FY14",44059710.840264775,"AM1",41088.360613425924]
["402|KDED|V5|FY14","40","2","KDED","V5","FY14",-58036874.39700111,"AM1",41088.360613425924]
["402|KDEA|V5|FY14","40","2","KDEA","V5","FY14",112149605.11039127,"AM1",41088.360613425924]
["402|KDTO|V5|FY14","40","2","KDTO","V5","FY14",1461732805.342932,"AM1",41088.360613425924]
["402|KDTD|V5|FY14","40","2","KDTD","V5","FY14",-44123703.556380667,"AM1",41088.360613425924]
["402|KPEO|V5|FY14","40","2","KPEO","V5","FY14",137525011.22985479,"AM1",41088.360613425924]
["402|KPEI|V5|FY14","40","2","KPEI","V5","FY14",3541252.8406592105,"AM1",41088.360613425924]
["402|KPED|V5|FY14","40","2","KPED","V5","FY14",-10828765.593933567,"AM1",41088.360613425924]
["402|KPEA|V5|FY14","40","2","KPEA","V5","FY14",10534884.045065472,"AM1",41088.360613425924]
["402|KPTO|V5|FY14","40","2","KPTO","V5","FY14",104721728.90914601,"AM1",41088.360613425924]
["402|KPTD|V5|FY14","40","2","KPTD","V5","FY14",-7624438.660104122,"AM1",41088.360613425924]
["402|KSEO|V5|FY14","40","2","KSEO","V5","FY14",3418521.9046222074,"AM1",41088.360613425924]
["402|KSEI|V5|FY14","40","2","KSEI","V5","FY14",94806.574890347198,"AM1",41088.360613425924]
["402|KSED|V5|FY14","40","2","KSED","V5","FY14",-558285.21284890885,"AM1",41088.360613425924]
["402|KSEA|V5|FY14","40","2","KSEA","V5","FY14",808647.71417068143,"AM1",41088.360613425924]
["402|KSTO|V5|FY14","40","2","KSTO","V5","FY14",3035391.7951586163,"AM1",41088.360613425924]
["402|KSTD|V5|FY14","40","2","KSTD","V5","FY14",-487984.96957909042,"AM1",41088.360613425924]
["402|KTEO|V5|FY14","40","2","KTEO","V5","FY14",443553432.9232834,"AM1",41088.360613425924]
["402|KTEI|V5|FY14","40","2","KTEI","V5","FY14",11177018.245812884,"AM1",41088.360613425924]
["402|KTED|V5|FY14","40","2","KTED","V5","FY14",-36585476.726395719,"AM1",41088.360613425924]
["402|KTEA|V5|FY14","40","2","KTEA","V5","FY14",14265573.331891682,"AM1",41088.360613425924]
["402|KTTO|V5|FY14","40","2","KTTO","V5","FY14",372222445.77848071,"AM1",41088.360613425924]
["402|KTTD|V5|FY14","40","2","KTTD","V5","FY14",-23887583.695422351,"AM1",41088.360613425924]
["402|KREI|V5|FY14","40","2","KREI","V5","FY14",30676.448682128826,"AM1",41088.360613425924]
["402|KRED|V5|FY14","40","2","KRED","V5","FY14",-14084.778050826893,"AM1",41088.360613425924]
["402|KREA|V5|FY14","40","2","KREA","V5","FY14",2473907.151784583,"AM1",41088.360613425924]
["402|KRTD|V5|FY14","40","2","KRTD","V5","FY14",-15461.919698653641,"AM1",41088.360613425924]
["401|KBEO|V5|FY14","40","1","KBEO","V5","FY14",668900.55051193933,"AM1",41088.360613425924]
["401|KBED|V5|FY14","40","1","KBED","V5","FY14",-27796.078614761747,"AM1",41088.360613425924]
["401|KBEI|V5|FY14","40","1","KBEI","V5","FY14",16588.733652696093,"AM1",41088.360613425924]
["401|KBTO|V5|FY14","40","1","KBTO","V5","FY14",68012.632842012186,"AM1",41088.360613425924]
["401|KBTD|V5|FY14","40","1","KBTD","V5","FY14",-4483.7298418505015,"AM1",41088.360613425924]
["401|KEEO|V5|FY14","40","1","KEEO","V5","FY14",12222598.466652397,"AM1",41088.360613425924]
["401|KEED|V5|FY14","40","1","KEED","V5","FY14",-2087970.1857213499,"AM1",41088.360613425924]
["401|KEEA|V5|FY14","40","1","KEEA","V5","FY14",3631219.8603824964,"AM1",41088.360613425924]
["401|KEEI|V5|FY14","40","1","KEEI","V5","FY14",348147.56824172242,"AM1",41088.360613425924]
["401|KETO|V5|FY14","40","1","KETO","V5","FY14",11378302.458237968,"AM1",41088.360613425924]
["401|KETD|V5|FY14","40","1","KETD","V5","FY14",-2256554.5802158033,"AM1",41088.360613425924]
["401|KLEO|V5|FY14","40","1","KLEO","V5","FY14",8778071.5245297477,"AM1",41088.360613425924]
["401|KLEI|V5|FY14","40","1","KLEI","V5","FY14",217696.17380833771,"AM1",41088.360613425924]
["401|KCEO|V5|FY14","40","1","KCEO","V5","FY14",7042596.3688331796,"AM1",41088.360613425924]
["401|KCED|V5|FY14","40","1","KCED","V5","FY14",-1707040.5747641856,"AM1",41088.360613425924]
["401|KCEA|V5|FY14","40","1","KCEA","V5","FY14",4994650.0885818452,"AM1",41088.360613425924]
["401|KCEI|V5|FY14","40","1","KCEI","V5","FY14",236590.05104547774,"AM1",41088.360613425924]
["401|KCTO|V5|FY14","40","1","KCTO","V5","FY14",5837949.6361999186,"AM1",41088.360613425924]
["401|KCTD|V5|FY14","40","1","KCTD","V5","FY14",-3545816.3678789968,"AM1",41088.360613425924]
["401|KIEO|V5|FY14","40","1","KIEO","V5","FY14",762965.79527051863,"AM1",41088.360613425924]
["401|KIED|V5|FY14","40","1","KIED","V5","FY14",-245912.07038463766,"AM1",41088.360613425924]
["401|KIEA|V5|FY14","40","1","KIEA","V5","FY14",554961.12095353834,"AM1",41088.360613425924]
["401|KIEI|V5|FY14","40","1","KIEI","V5","FY14",25803.069622532734,"AM1",41088.360613425924]
["401|KITO|V5|FY14","40","1","KITO","V5","FY14",648661.07068887982,"AM1",41088.360613425924]
["401|KITD|V5|FY14","40","1","KITD","V5","FY14",-393979.59643099969,"AM1",41088.360613425924]
["401|KQEO|V5|FY14","40","1","KQEO","V5","FY14",7307466.6167402873,"AM1",41088.360613425924]
["401|KQED|V5|FY14","40","1","KQED","V5","FY14",-3744345.8944177241,"AM1",41088.360613425924]
["401|KQEI|V5|FY14","40","1","KQEI","V5","FY14",181225.1720951591,"AM1",41088.360613425924]
["401|KQTO|V5|FY14","40","1","KQTO","V5","FY14",6793174.7511187308,"AM1",41088.360613425924]
["401|KQTD|V5|FY14","40","1","KQTD","V5","FY14",-3396587.3755593654,"AM1",41088.360613425924]
["402|KBEO|V5|FY14","40","2","KBEO","V5","FY14",5038230.3783607129,"AM1",41088.360613425924]
["402|KBED|V5|FY14","40","2","KBED","V5","FY14",-209363.03247024398,"AM1",41088.360613425924]
["402|KBEI|V5|FY14","40","2","KBEI","V5","FY14",124948.11338334568,"AM1",41088.360613425924]
["402|KBTO|V5|FY14","40","2","KBTO","V5","FY14",512278.41363662184,"AM1",41088.360613425924]
["402|KBTD|V5|FY14","40","2","KBTD","V5","FY14",-33771.931986428324,"AM1",41088.360613425924]
["402|KEEO|V5|FY14","40","2","KEEO","V5","FY14",11012024.529375577,"AM1",41088.360613425924]
["402|KEED|V5|FY14","40","2","KEED","V5","FY14",-1881169.4554558822,"AM1",41088.360613425924]
["402|KEEA|V5|FY14","40","2","KEEA","V5","FY14",3271569.6488915035,"AM1",41088.360613425924]
["402|KEEI|V5|FY14","40","2","KEEI","V5","FY14",313665.67197476898,"AM1",41088.360613425924]
["402|KETO|V5|FY14","40","2","KETO","V5","FY14",10251350.898471298,"AM1",41088.360613425924]
["402|KETD|V5|FY14","40","2","KETD","V5","FY14",-2033056.5924266272,"AM1",41088.360613425924]
["402|KLEO|V5|FY14","40","2","KLEO","V5","FY14",44719213.16624257,"AM1",41088.360613425924]
["402|KLEI|V5|FY14","40","2","KLEI","V5","FY14",1109036.4865228157,"AM1",41088.360613425924]
["402|KCEO|V5|FY14","40","2","KCEO","V5","FY14",6839533.3018419212,"AM1",41088.360613425924]
["402|KCED|V5|FY14","40","2","KCED","V5","FY14",-1657820.531979373,"AM1",41088.360613425924]
["402|KCEA|V5|FY14","40","2","KCEA","V5","FY14",4850636.5866830237,"AM1",41088.360613425924]
["402|KCEI|V5|FY14","40","2","KCEI","V5","FY14",229768.31956054913,"AM1",41088.360613425924]
["402|KCTO|V5|FY14","40","2","KCTO","V5","FY14",5669620.8131377976,"AM1",41088.360613425924]
["402|KCTD|V5|FY14","40","2","KCTD","V5","FY14",-3443577.8880712148,"AM1",41088.360613425924]
["402|KIEO|V5|FY14","40","2","KIEO","V5","FY14",740966.78151435684,"AM1",41088.360613425924]
["402|KIED|V5|FY14","40","2","KIED","V5","FY14",-238821.55197249871,"AM1",41088.360613425924]
["402|KIEA|V5|FY14","40","2","KIEA","V5","FY14",538959.62074255815,"AM1",41088.360613425924]
["402|KIEI|V5|FY14","40","2","KIEI","V5","FY14",25059.075478763771,"AM1",41088.360613425924]
["402|KITO|V5|FY14","40","2","KITO","V5","FY14",629957.86812642193,"AM1",41088.360613425924]
["402|KITD|V5|FY14","40","2","KITD","V5","FY14",-382619.76534124609,"AM1",41088.360613425924]
["402|KQEO|V5|FY14","40","2","KQEO","V5","FY14",7096766.3997438429,"AM1",41088.360613425924]
["402|KQED|V5|FY14","40","2","KQED","V5","FY14",-3636383.103228746,"AM1",41088.360613425924]
["402|KQEI|V5|FY14","40","2","KQEI","V5","FY14",175999.8067136473,"AM1",41088.360613425924]
["402|KQTO|V5|FY14","40","2","KQTO","V5","FY14",6597303.395254232,"AM1",41088.360613425924]
["402|KQTD|V5|FY14","40","2","KQTD","V5","FY14",-3298651.697627116,"AM1",41088.360613425924]
["401|ROOI|V5|FY14","40","1","ROOI","V5","FY14",-10204952.1,"RM1",41089.365104166667]
["402|ROOI|V5|FY14","40","2","ROOI","V5","FY14",-8652996.9400000013,"RM1",41089.365104166667]
["404|ROOI|V5|FY14","40","4","ROOI","V5","FY14",-1331669.5,"RM1",41089.365104166667]
["401|RcDC|V5|FY14","40","1","RcDC","V5","FY14",-21222765.701427661,"AM2",41088.360752314817]
["402|RcDC|V5|FY14","40","2","RcDC","V5","FY14",-44004947.439731143,"AM2",41088.360752314817]
["401|RCCA|V5|FY14","40","1","RCCA","V5","FY14",-21590698.806037985,"AM2",41088.360752314817]
["402|RCCA|V5|FY14","40","2","RCCA","V5","FY14",-21447031.920658302,"AM2",41088.360752314817]
["401|SD1C|V5|FY14","40","1","SD1C","V5","FY14",18089493.827361383,"AM3",41088.360763888886]
["401|SR1C|V5|FY14","40","1","SR1C","V5","FY14",2615997.7669314104,"AM3",41088.360763888886]
["401|SP1C|V5|FY14","40","1","SP1C","V5","FY14",468505.7761070588,"AM3",41088.360763888886]
["401|SS1C|V5|FY14","40","1","SS1C","V5","FY14",48768.331027805914,"AM3",41088.360763888886]
["402|SD2C|V5|FY14","40","2","SD2C","V5","FY14",29889739.02157956,"AM3",41088.360763888886]
["402|SP2C|V5|FY14","40","2","SP2C","V5","FY14",2261311.8140780213,"AM3",41088.360763888886]
["402|ST2C|V5|FY14","40","2","ST2C","V5","FY14",11853896.604073558,"AM3",41088.360763888886]
["401|BDEO|V5|FY14","40","1","BDEO","V5","FY14",1405709937.2559435,"FA1",41088.360879629632]
["401|BDEI|V5|FY14","40","1","BDEI","V5","FY14",35667585.618117139,"FA1",41088.360879629632]
["401|BDED|V5|FY14","40","1","BDED","V5","FY14",-30463334.125679463,"FA1",41088.360879629632]
["401|BDEA|V5|FY14","40","1","BDEA","V5","FY14",41986974.937484264,"FA1",41088.360879629632]
["401|BDTO|V5|FY14","40","1","BDTO","V5","FY14",1361866222.3914657,"FA1",41088.360879629632]
["401|BDTD|V5|FY14","40","1","BDTD","V5","FY14",-32145845.528350454,"FA1",41088.360879629632]
["401|BPEO|V5|FY14","40","1","BPEO","V5","FY14",16119381.601596205,"FA1",41088.360879629632]
["401|BPEI|V5|FY14","40","1","BPEI","V5","FY14",432512.73773809709,"FA1",41088.360879629632]
["401|BPED|V5|FY14","40","1","BPED","V5","FY14",-1834824.2502628912,"FA1",41088.360879629632]
["401|BPEA|V5|FY14","40","1","BPEA","V5","FY14",2362255.8158553573,"FA1",41088.360879629632]
["401|BPTO|V5|FY14","40","1","BPTO","V5","FY14",12291567.231267834,"FA1",41088.360879629632]
["401|BPTD|V5|FY14","40","1","BPTD","V5","FY14",-1212626.7914537026,"FA1",41088.360879629632]
["401|BREO|V5|FY14","40","1","BREO","V5","FY14",49867061.763442539,"FA1",41088.360879629632]
["401|BREI|V5|FY14","40","1","BREI","V5","FY14",1273106.5832572901,"FA1",41088.360879629632]
["401|BRED|V5|FY14","40","1","BRED","V5","FY14",-2005159.2246387086,"FA1",41088.360879629632]
["401|BREA|V5|FY14","40","1","BREA","V5","FY14",2114403.1336981296,"FA1",41088.360879629632]
["401|BRTO|V5|FY14","40","1","BRTO","V5","FY14",38867289.696727857,"FA1",41088.360879629632]
["401|BRTD|V5|FY14","40","1","BRTD","V5","FY14",-1450145.8983451833,"FA1",41088.360879629632]
["401|BSEO|V5|FY14","40","1","BSEO","V5","FY14",4797499.4445271669,"FA1",41088.360879629632]
["401|BSEI|V5|FY14","40","1","BSEI","V5","FY14",145584.56523586952,"FA1",41088.360879629632]
["401|BSED|V5|FY14","40","1","BSED","V5","FY14",-1098337.0730341298,"FA1",41088.360879629632]
["401|BSEA|V5|FY14","40","1","BSEA","V5","FY14",2051766.3298152271,"FA1",41088.360879629632]
["401|BSTO|V5|FY14","40","1","BSTO","V5","FY14",4056840.1054474362,"FA1",41088.360879629632]
["401|BSTD|V5|FY14","40","1","BSTD","V5","FY14",-1179644.1544776249,"FA1",41088.360879629632]
["401|BMEO|V5|FY14","40","1","BMEO","V5","FY14",16233969.424999999,"FA1",41088.360879629632]
["401|BMEI|V5|FY14","40","1","BMEI","V5","FY14",457584.19421266683,"FA1",41088.360879629632]
["401|BMED|V5|FY14","40","1","BMED","V5","FY14",-1335966.1463896222,"FA1",41088.360879629632]
["401|BMEA|V5|FY14","40","1","BMEA","V5","FY14",4138796.6870133476,"FA1",41088.360879629632]
["401|BMTO|V5|FY14","40","1","BMTO","V5","FY14",13227650.000000002,"FA1",41088.360879629632]
["401|BMTD|V5|FY14","40","1","BMTD","V5","FY14",-724269.9171753336,"FA1",41088.360879629632]
["401|BTEO|V5|FY14","40","1","BTEO","V5","FY14",5068.6561464700007,"FA1",41088.360879629632]
["401|BTEI|V5|FY14","40","1","BTEI","V5","FY14",126.71640366175002,"FA1",41088.360879629632]
["401|BTED|V5|FY14","40","1","BTED","V5","FY14",-89.575388795375005,"FA1",41088.360879629632]
["401|BTTO|V5|FY14","40","1","BTTO","V5","FY14",4945.0303868000001,"FA1",41088.360879629632]
["401|BTTD|V5|FY14","40","1","BTTD","V5","FY14",-85.259144599999999,"FA1",41088.360879629632]
["402|BDEO|V5|FY14","40","2","BDEO","V5","FY14",1631736109.871839,"FA1",41088.360879629632]
["402|BDEI|V5|FY14","40","2","BDEI","V5","FY14",42189717.151534721,"FA1",41088.360879629632]
["402|BDED|V5|FY14","40","2","BDED","V5","FY14",-44859569.898524679,"FA1",41088.360879629632]
["402|BDEA|V5|FY14","40","2","BDEA","V5","FY14",111705152.37910001,"FA1",41088.360879629632]
["402|BDTO|V5|FY14","40","2","BDTO","V5","FY14",1504895718.0402124,"FA1",41088.360879629632]
["402|BDTD|V5|FY14","40","2","BDTD","V5","FY14",-43569567.183459483,"FA1",41088.360879629632]
["402|BPEO|V5|FY14","40","2","BPEO","V5","FY14",126473330.18374276,"FA1",41088.360879629632]
["402|BPEI|V5|FY14","40","2","BPEI","V5","FY14",3293519.3051568875,"FA1",41088.360879629632]
["402|BPED|V5|FY14","40","2","BPED","V5","FY14",-9587857.7811869476,"FA1",41088.360879629632]
["402|BPEA|V5|FY14","40","2","BPEA","V5","FY14",10534884.045065472,"FA1",41088.360879629632]
["402|BPTO|V5|FY14","40","2","BPTO","V5","FY14",106045452.89253962,"FA1",41088.360879629632]
["402|BPTD|V5|FY14","40","2","BPTD","V5","FY14",-7131703.2643451309,"FA1",41088.360879629632]
["402|BSEO|V5|FY14","40","2","BSEO","V5","FY14",2890136.9790800284,"FA1",41088.360879629632]
["402|BSEI|V5|FY14","40","2","BSEI","V5","FY14",82361.520904134231,"FA1",41088.360879629632]
["402|BSED|V5|FY14","40","2","BSED","V5","FY14",-363194.80702699773,"FA1",41088.360879629632]
["402|BSEA|V5|FY14","40","2","BSEA","V5","FY14",808647.71417068143,"FA1",41088.360879629632]
["402|BSTO|V5|FY14","40","2","BSTO","V5","FY14",2376298.3052451937,"FA1",41088.360879629632]
["402|BSTD|V5|FY14","40","2","BSTD","V5","FY14",-658960.60311255674,"FA1",41088.360879629632]
["402|BTEO|V5|FY14","40","2","BTEO","V5","FY14",479461681.44094265,"FA1",41088.360879629632]
["402|BTEI|V5|FY14","40","2","BTEI","V5","FY14",12161355.452672211,"FA1",41088.360879629632]
["402|BTED|V5|FY14","40","2","BTED","V5","FY14",-33812610.16534923,"FA1",41088.360879629632]
["402|BTEA|V5|FY14","40","2","BTEA","V5","FY14",13985073.331891682,"FA1",41088.360879629632]
["402|BTTO|V5|FY14","40","2","BTTO","V5","FY14",439641744.18293053,"FA1",41088.360879629632]
["402|BTTD|V5|FY14","40","2","BTTD","V5","FY14",-25179196.004313719,"FA1",41088.360879629632]
["402|BREI|V5|FY14","40","2","BREI","V5","FY14",30923.839397307285,"FA1",41088.360879629632]
["402|BRED|V5|FY14","40","2","BRED","V5","FY14",-14087.526836551096,"FA1",41088.360879629632]
["402|BREA|V5|FY14","40","2","BREA","V5","FY14",2473907.151784583,"FA1",41088.360879629632]
["402|BRTD|V5|FY14","40","2","BRTD","V5","FY14",-15461.919698653641,"FA1",41088.360879629632]
["401|BBEO|V5|FY14","40","1","BBEO","V5","FY14",630074.46702127194,"FA1",41088.360879629632]
["401|BBED|V5|FY14","40","1","BBED","V5","FY14",-33000.619460631431,"FA1",41088.360879629632]
["401|BBEI|V5|FY14","40","1","BBEI","V5","FY14",15751.861675531802,"FA1",41088.360879629632]
["401|BBTO|V5|FY14","40","1","BBTO","V5","FY14",1043882.8016563746,"FA1",41088.360879629632]
["401|BBTD|V5|FY14","40","1","BBTD","V5","FY14",-4291.769223535126,"FA1",41088.360879629632]
["401|BEEO|V5|FY14","40","1","BEEO","V5","FY14",11482599.039200133,"FA1",41088.360879629632]
["401|BEED|V5|FY14","40","1","BEED","V5","FY14",-2315609.6346161612,"FA1",41088.360879629632]
["401|BEEA|V5|FY14","40","1","BEEA","V5","FY14",3631219.8603824987,"FA1",41088.360879629632]
["401|BEEI|V5|FY14","40","1","BEEI","V5","FY14",332455.22423478455,"FA1",41088.360879629632]
["401|BETO|V5|FY14","40","1","BETO","V5","FY14",12372866.031930275,"FA1",41088.360879629632]
["401|BETD|V5|FY14","40","1","BETD","V5","FY14",-2276044.2181732683,"FA1",41088.360879629632]
["401|BLEO|V5|FY14","40","1","BLEO","V5","FY14",7519642.6185425213,"FA1",41088.360879629632]
["401|BLEI|V5|FY14","40","1","BLEI","V5","FY14",187991.06546356305,"FA1",41088.360879629632]
["401|BCEO|V5|FY14","40","1","BCEO","V5","FY14",7813578.7439257894,"FA1",41088.360879629632]
["401|BCED|V5|FY14","40","1","BCED","V5","FY14",-1464352.1631765051,"FA1",41088.360879629632]
["401|BCEA|V5|FY14","40","1","BCEA","V5","FY14",4994650.0885818452,"FA1",41088.360879629632]
["401|BCEI|V5|FY14","40","1","BCEI","V5","FY14",257772.59470541781,"FA1",41088.360879629632]
["401|BCTO|V5|FY14","40","1","BCTO","V5","FY14",6129580.1048519257,"FA1",41088.360879629632]
["401|BCTD|V5|FY14","40","1","BCTD","V5","FY14",-3545816.3678789963,"FA1",41088.360879629632]
["401|BIEO|V5|FY14","40","1","BIEO","V5","FY14",781101.18899962376,"FA1",41088.360879629632]
["401|BIED|V5|FY14","40","1","BIED","V5","FY14",-245173.62853853262,"FA1",41088.360879629632]
["401|BIEA|V5|FY14","40","1","BIEA","V5","FY14",554961.12095353834,"FA1",41088.360879629632]
["401|BIEI|V5|FY14","40","1","BIEI","V5","FY14",26464.543736909825,"FA1",41088.360879629632]
["401|BITO|V5|FY14","40","1","BITO","V5","FY14",695594.60301176494,"FA1",41088.360879629632]
["401|BITD|V5|FY14","40","1","BITD","V5","FY14",-333682.38117658434,"FA1",41088.360879629632]
["402|BBEO|V5|FY14","40","2","BBEO","V5","FY14",4745788.1712706909,"FA1",41088.360879629632]
["402|BBED|V5|FY14","40","2","BBED","V5","FY14",-248564.18991436862,"FA1",41088.360879629632]
["402|BBEI|V5|FY14","40","2","BBEI","V5","FY14",118644.70428176731,"FA1",41088.360879629632]
["402|BBTO|V5|FY14","40","2","BBTO","V5","FY14",7862636.7383436253,"FA1",41088.360879629632]
["402|BBTD|V5|FY14","40","2","BBTD","V5","FY14",-32326.064109798252,"FA1",41088.360879629632]
["402|BEEO|V5|FY14","40","2","BEEO","V5","FY14",10345317.53829987,"FA1",41088.360879629632]
["402|BEED|V5|FY14","40","2","BEED","V5","FY14",-2086262.6033591309,"FA1",41088.360879629632]
["402|BEEA|V5|FY14","40","2","BEEA","V5","FY14",3271569.6488915011,"FA1",41088.360879629632]
["402|BEEI|V5|FY14","40","2","BEEI","V5","FY14",299527.55906864046,"FA1",41088.360879629632]
["402|BETO|V5|FY14","40","2","BETO","V5","FY14",11147409.00750632,"FA1",41088.360879629632]
["402|BETD|V5|FY14","40","2","BETD","V5","FY14",-2050615.9004446212,"FA1",41088.360879629632]
["402|BLEO|V5|FY14","40","2","BLEO","V5","FY14",36809588.366741501,"FA1",41088.360879629632]
["402|BLEI|V5|FY14","40","2","BLEI","V5","FY14",920239.70916853764,"FA1",41088.360879629632]
["402|BCEO|V5|FY14","40","2","BCEO","V5","FY14",7588285.5167090558,"FA1",41088.360879629632]
["402|BCED|V5|FY14","40","2","BCED","V5","FY14",-1422129.689271023,"FA1",41088.360879629632]
["402|BCEA|V5|FY14","40","2","BCEA","V5","FY14",4850636.5866830237,"FA1",41088.360879629632]
["402|BCEI|V5|FY14","40","2","BCEI","V5","FY14",250340.09525126423,"FA1",41088.360879629632]
["402|BCTO|V5|FY14","40","2","BCTO","V5","FY14",5952842.5395744136,"FA1",41088.360879629632]
["402|BCTD|V5|FY14","40","2","BCTD","V5","FY14",-3443577.8880712148,"FA1",41088.360879629632]
["402|BIEO|V5|FY14","40","2","BIEO","V5","FY14",758579.26742951665,"FA1",41088.360879629632]
["402|BIED|V5|FY14","40","2","BIED","V5","FY14",-238104.40202759195,"FA1",41088.360879629632]
["402|BIEA|V5|FY14","40","2","BIEA","V5","FY14",538959.62074255815,"FA1",41088.360879629632]
["402|BIEI|V5|FY14","40","2","BIEI","V5","FY14",25701.476945019895,"FA1",41088.360879629632]
["402|BITO|V5|FY14","40","2","BITO","V5","FY14",675538.14001535752,"FA1",41088.360879629632]
["402|BITD|V5|FY14","40","2","BITD","V5","FY14",-324061.13296441542,"FA1",41088.360879629632]
["401|EDEP|V5|FY14","40","1","EDEP","V5","FY14",40795846.441185445,"FA2",41088.361006944448]
["402|EDEP|V5|FY14","40","2","EDEP","V5","FY14",92632381.0634965,"FA2",41088.361006944448]
["851|EOLE|V5|FY14","85","1","EOLE","V5","FY14",3727066,"FM",41092.672847222224]
["851|EOLC|V5|FY14","85","1","EOLC","V5","FY14",153475,"FM",41092.672847222224]
["851|EOSC|V5|FY14","85","1","EOSC","V5","FY14",14644,"FM",41092.672847222224]
["851|EOSE|V5|FY14","85","1","EOSE","V5","FY14",452805,"FM",41092.672847222224]
["851|EOSS|V5|FY14","85","1","EOSS","V5","FY14",3107,"FM",41092.672847222224]
["851|EOSP|V5|FY14","85","1","EOSP","V5","FY14",53263,"FM",41092.672847222224]
["851|EOSU|V5|FY14","85","1","EOSU","V5","FY14",104578,"FM",41092.672847222224]
["851|EOSO|V5|FY14","85","1","EOSO","V5","FY14",3441281,"FM",41092.672847222224]
["851|EOSR|V5|FY14","85","1","EOSR","V5","FY14",146907,"FM",41092.672847222224]
["852|EOLE|V5|FY14","85","2","EOLE","V5","FY14",4665731,"FM",41092.672847222224]
["852|EOLC|V5|FY14","85","2","EOLC","V5","FY14",134314,"FM",41092.672847222224]
["852|EOSC|V5|FY14","85","2","EOSC","V5","FY14",717224,"FM",41092.672847222224]
["852|EOSE|V5|FY14","85","2","EOSE","V5","FY14",1418146,"FM",41092.672847222224]
["852|EOSS|V5|FY14","85","2","EOSS","V5","FY14",1244250,"FM",41092.672847222224]
["852|EOSP|V5|FY14","85","2","EOSP","V5","FY14",109747,"FM",41092.672847222224]
["852|EOSU|V5|FY14","85","2","EOSU","V5","FY14",269640,"FM",41092.672847222224]
["852|EOSO|V5|FY14","85","2","EOSO","V5","FY14",5865879,"FM",41092.672847222224]
["852|EOSR|V5|FY14","85","2","EOSR","V5","FY14",139573,"FM",41092.672847222224]
["854|EOLE|V5|FY14","85","4","EOLE","V5","FY14",5463,"FM",41092.672847222224]
["854|EOSO|V5|FY14","85","4","EOSO","V5","FY14",25625,"FM",41092.672847222224]
["855|EOLE|V5|FY14","85","5","EOLE","V5","FY14",10306786,"FM",41092.672847222224]
["855|EOLC|V5|FY14","85","5","EOLC","V5","FY14",83572,"FM",41092.672847222224]
["855|EOSC|V5|FY14","85","5","EOSC","V5","FY14",57244,"FM",41092.672847222224]
["855|EOSU|V5|FY14","85","5","EOSU","V5","FY14",227191,"FM",41092.672847222224]
["855|EOSO|V5|FY14","85","5","EOSO","V5","FY14",7053344,"FM",41092.672847222224]
["851|RURF|V5|FY14","85","1","RURF","V5","FY14",-20018412.959999997,"RM1",41089.365104166667]
["851|EOBV|V5|FY14","85","1","EOBV","V5","FY14",38031796.699209638,"RM1",41089.365104166667]
["851|EFDD|V5|FY14","85","1","EFDD","V5","FY14",198363.96390928791,"RM1",41089.365104166667]
["852|EFDD|V5|FY14","85","2","EFDD","V5","FY14",126070.74525048191,"RM1",41089.365104166667]
["851|P846|V5|FY14","85","1","P846","V5","FY14",2124,"RM2",41089.365416666667]
["851|P847|V5|FY14","85","1","P847","V5","FY14",1961,"RM2",41089.365416666667]
["851|P848|V5|FY14","85","1","P848","V5","FY14",68257,"RM2",41089.365416666667]
["851|P849|V5|FY14","85","1","P849","V5","FY14",63379,"RM2",41089.365416666667]
["852|Q850|V5|FY14","85","2","Q850","V5","FY14",61640,"RM2",41089.365416666667]
["852|Q851|V5|FY14","85","2","Q851","V5","FY14",2119,"RM2",41089.365416666667]
["852|Q852|V5|FY14","85","2","Q852","V5","FY14",455,"RM2",41089.365416666667]
["851|EOSA|V5|FY14","85","1","EOSA","V5","FY14",7087778,"FM",41092.67292824074]
["852|EOSA|V5|FY14","85","2","EOSA","V5","FY14",8239085,"FM",41092.67292824074]
["854|EOSA|V5|FY14","85","4","EOSA","V5","FY14",71746,"FM",41092.67292824074]
["855|EOSA|V5|FY14","85","5","EOSA","V5","FY14",-6984158,"FM",41092.67292824074]
["851|EOLA|V5|FY14","85","1","EOLA","V5","FY14",3147640,"FM",41092.67292824074]
["852|EOLA|V5|FY14","85","2","EOLA","V5","FY14",3727503,"FM",41092.67292824074]
["854|EOLA|V5|FY14","85","4","EOLA","V5","FY14",30201,"FM",41092.67292824074]
["855|EOLA|V5|FY14","85","5","EOLA","V5","FY14",-10743978,"FM",41092.67292824074]
["852|Cx2W|V5|FY14","85","2","Cx2W","V5","FY14",-207402278.67189547,"CM1",41088.345868055556]
["851|CD1G|V5|FY14","85","1","CD1G","V5","FY14",1923022.8835508581,"CM2",41088.345891203702]
["851|CD1M|V5|FY14","85","1","CD1M","V5","FY14",284805.93043223908,"CM2",41088.345891203702]
["851|CD1Q|V5|FY14","85","1","CD1Q","V5","FY14",42053.277410064256,"CM2",41088.345891203702]
["851|CD1R|V5|FY14","85","1","CD1R","V5","FY14",5047845.0019433722,"CM2",41088.345891203702]
["851|CL1G|V5|FY14","85","1","CL1G","V5","FY14",1962537.6544676006,"CM2",41088.345891203702]
["851|CM1R|V5|FY14","85","1","CM1R","V5","FY14",894958.27070224087,"CM2",41088.345891203702]
["851|CP1G|V5|FY14","85","1","CP1G","V5","FY14",33130.101623313996,"CM2",41088.345891203702]
["851|CP1M|V5|FY14","85","1","CP1M","V5","FY14",35200.732974771119,"CM2",41088.345891203702]
["851|CP1R|V5|FY14","85","1","CP1R","V5","FY14",450313.40962655679,"CM2",41088.345891203702]
["851|CR1R|V5|FY14","85","1","CR1R","V5","FY14",280201.05673995533,"CM2",41088.345891203702]
["851|CS1M|V5|FY14","85","1","CS1M","V5","FY14",443882.86216230545,"CM2",41088.345891203702]
["851|CS1R|V5|FY14","85","1","CS1R","V5","FY14",94838.861522177758,"CM2",41088.345891203702]
["852|CD2G|V5|FY14","85","2","CD2G","V5","FY14",97867235.076722801,"CM2",41088.345891203702]
["852|CD2M|V5|FY14","85","2","CD2M","V5","FY14",882577.22686911374,"CM2",41088.345891203702]
["852|CD2Q|V5|FY14","85","2","CD2Q","V5","FY14",547879.37648314412,"CM2",41088.345891203702]
["852|CD2R|V5|FY14","85","2","CD2R","V5","FY14",5305241.4738890762,"CM2",41088.345891203702]
["852|CD6R|V5|FY14","85","2","CD6R","V5","FY14",583623.76321340166,"CM2",41088.345891203702]
["852|CP2G|V5|FY14","85","2","CP2G","V5","FY14",57037.303777255642,"CM2",41088.345891203702]
["852|CP2M|V5|FY14","85","2","CP2M","V5","FY14",1599652.7285810118,"CM2",41088.345891203702]
["852|CP2R|V5|FY14","85","2","CP2R","V5","FY14",1861533.7531931684,"CM2",41088.345891203702]
["852|CS2M|V5|FY14","85","2","CS2M","V5","FY14",478818.08742507949,"CM2",41088.345891203702]
["852|CT2G|V5|FY14","85","2","CT2G","V5","FY14",129643898.71054845,"CM2",41088.345891203702]
["852|CT2M|V5|FY14","85","2","CT2M","V5","FY14",2179136.0510967998,"CM2",41088.345891203702]
["852|CT2R|V5|FY14","85","2","CT2R","V5","FY14",1340074.1408149973,"CM2",41088.345891203702]
["855|CE5R|V5|FY14","85","5","CE5R","V5","FY14",205501.32507514142,"CM2",41088.345891203702]
["851|CD1D|V5|FY14","85","1","CD1D","V5","FY14",5676565.2151473667,"CM2",41088.345891203702]
["851|CM1D|V5|FY14","85","1","CM1D","V5","FY14",318849.62575097778,"CM2",41088.345891203702]
["852|CD2D|V5|FY14","85","2","CD2D","V5","FY14",7819852.1131316097,"CM2",41088.345891203702]
["851|EZSE|V5|FY14","85","1","EZSE","V5","FY14",190859.3556635376,"CM3",41088.346018518518]
["852|EZSE|V5|FY14","85","2","EZSE","V5","FY14",150272.84396119716,"CM3",41088.346018518518]
["852|Hx2W|V5|FY14","85","2","Hx2W","V5","FY14",-195737372.03452229,"CM4",41088.346018518518]
["851|HD1G|V5|FY14","85","1","HD1G","V5","FY14",1923022.8835508581,"CM5",41088.346041666664]
["851|HD1M|V5|FY14","85","1","HD1M","V5","FY14",284805.93043223908,"CM5",41088.346041666664]
["851|HD1Q|V5|FY14","85","1","HD1Q","V5","FY14",42053.277410064256,"CM5",41088.346041666664]
["851|HD1R|V5|FY14","85","1","HD1R","V5","FY14",5047845.0019433722,"CM5",41088.346041666664]
["851|HL1G|V5|FY14","85","1","HL1G","V5","FY14",1962537.6544676006,"CM5",41088.346041666664]
["851|HM1R|V5|FY14","85","1","HM1R","V5","FY14",894958.27070224087,"CM5",41088.346041666664]
["851|HP1G|V5|FY14","85","1","HP1G","V5","FY14",33130.101623313996,"CM5",41088.346041666664]
["851|HP1M|V5|FY14","85","1","HP1M","V5","FY14",35200.732974771119,"CM5",41088.346041666664]
["851|HP1R|V5|FY14","85","1","HP1R","V5","FY14",450313.40962655679,"CM5",41088.346041666664]
["851|HR1R|V5|FY14","85","1","HR1R","V5","FY14",280201.05673995533,"CM5",41088.346041666664]
["851|HS1M|V5|FY14","85","1","HS1M","V5","FY14",443882.86216230545,"CM5",41088.346041666664]
["851|HS1R|V5|FY14","85","1","HS1R","V5","FY14",94838.861522177758,"CM5",41088.346041666664]
["852|HD2G|V5|FY14","85","2","HD2G","V5","FY14",89244700.63980794,"CM5",41088.346041666664]
["852|HD2M|V5|FY14","85","2","HD2M","V5","FY14",882577.22686911374,"CM5",41088.346041666664]
["852|HD2Q|V5|FY14","85","2","HD2Q","V5","FY14",547879.37648314412,"CM5",41088.346041666664]
["852|HD2R|V5|FY14","85","2","HD2R","V5","FY14",5305241.4738890762,"CM5",41088.346041666664]
["852|HD6R|V5|FY14","85","2","HD6R","V5","FY14",583623.76321340166,"CM5",41088.346041666664]
["852|HP2G|V5|FY14","85","2","HP2G","V5","FY14",57037.303777255642,"CM5",41088.346041666664]
["852|HP2M|V5|FY14","85","2","HP2M","V5","FY14",1599652.7285810118,"CM5",41088.346041666664]
["852|HP2R|V5|FY14","85","2","HP2R","V5","FY14",1861533.7531931684,"CM5",41088.346041666664]
["852|HS2M|V5|FY14","85","2","HS2M","V5","FY14",478818.08742507949,"CM5",41088.346041666664]
["852|HT2G|V5|FY14","85","2","HT2G","V5","FY14",116409603.65634392,"CM5",41088.346041666664]
["852|HT2M|V5|FY14","85","2","HT2M","V5","FY14",2179136.0510967998,"CM5",41088.346041666664]
["852|HT2R|V5|FY14","85","2","HT2R","V5","FY14",1340074.1408149973,"CM5",41088.346041666664]
["855|HE5R|V5|FY14","85","5","HE5R","V5","FY14",205501.32507514142,"CM5",41088.346041666664]
["851|HD1D|V5|FY14","85","1","HD1D","V5","FY14",5676565.2151473667,"CM5",41088.346041666664]
["851|HM1D|V5|FY14","85","1","HM1D","V5","FY14",318849.62575097778,"CM5",41088.346041666664]
["852|HD2D|V5|FY14","85","2","HD2D","V5","FY14",7819852.1131316097,"CM5",41088.346041666664]
["851|VRxx|V5|FY14","85","1","VRxx","V5","FY14",11201.160807,"RM2",41089.365266203706]
["851|VNxx|V5|FY14","85","1","VNxx","V5","FY14",4599.5654045370657,"RM2",41089.365266203706]
["851|Vlos|V5|FY14","85","1","Vlos","V5","FY14",1008.556992225771,"RM2",41089.365266203706]
["851|Vblk|V5|FY14","85","1","Vblk","V5","FY14",16809.283203762836,"RM2",41089.365266203706]
["851|KDEO|V5|FY14","85","1","KDEO","V5","FY14",192360733.20199758,"AM1",41088.360613425924]
["851|KDEI|V5|FY14","85","1","KDEI","V5","FY14",4931427.40803474,"AM1",41088.360613425924]
["851|KDED|V5|FY14","85","1","KDED","V5","FY14",-6482709.9128786176,"AM1",41088.360613425924]
["851|KDEA|V5|FY14","85","1","KDEA","V5","FY14",12974292.308483901,"AM1",41088.360613425924]
["851|KDTO|V5|FY14","85","1","KDTO","V5","FY14",142586172.67697942,"AM1",41088.360613425924]
["851|KDTD|V5|FY14","85","1","KDTD","V5","FY14",-3780952.9447931275,"AM1",41088.360613425924]
["851|KPEO|V5|FY14","85","1","KPEO","V5","FY14",8809839.018052619,"AM1",41088.360613425924]
["851|KPEI|V5|FY14","85","1","KPEI","V5","FY14",224915.19627609052,"AM1",41088.360613425924]
["851|KPED|V5|FY14","85","1","KPED","V5","FY14",-417678.94189997896,"AM1",41088.360613425924]
["851|KPEA|V5|FY14","85","1","KPEA","V5","FY14",518644.24422464188,"AM1",41088.360613425924]
["851|KPTO|V5|FY14","85","1","KPTO","V5","FY14",7969274.8890817054,"AM1",41088.360613425924]
["851|KPTD|V5|FY14","85","1","KPTD","V5","FY14",-279505.61691119894,"AM1",41088.360613425924]
["851|KREO|V5|FY14","85","1","KREO","V5","FY14",24479276.585680608,"AM1",41088.360613425924]
["851|KREI|V5|FY14","85","1","KREI","V5","FY14",610560.55242845451,"AM1",41088.360613425924]
["851|KRED|V5|FY14","85","1","KRED","V5","FY14",-440449.46535286569,"AM1",41088.360613425924]
["851|KREA|V5|FY14","85","1","KREA","V5","FY14",280201.05673995533,"AM1",41088.360613425924]
["851|KRTO|V5|FY14","85","1","KRTO","V5","FY14",18556674.079580918,"AM1",41088.360613425924]
["851|KRTD|V5|FY14","85","1","KRTD","V5","FY14",-382121.39454898535,"AM1",41088.360613425924]
["851|KSEO|V5|FY14","85","1","KSEO","V5","FY14",2175189.3238188946,"AM1",41088.360613425924]
["851|KSEI|V5|FY14","85","1","KSEI","V5","FY14",60624.844604396174,"AM1",41088.360613425924]
["851|KSED|V5|FY14","85","1","KSED","V5","FY14",-328583.83376505837,"AM1",41088.360613425924]
["851|KSEA|V5|FY14","85","1","KSEA","V5","FY14",538721.72368448321,"AM1",41088.360613425924]
["851|KSTO|V5|FY14","85","1","KSTO","V5","FY14",2095702.4107097404,"AM1",41088.360613425924]
["851|KSTD|V5|FY14","85","1","KSTD","V5","FY14",-311075.78055339656,"AM1",41088.360613425924]
["851|KMEO|V5|FY14","85","1","KMEO","V5","FY14",6095524.4273991492,"AM1",41088.360613425924]
["851|KMEI|V5|FY14","85","1","KMEI","V5","FY14",166220.2237155188,"AM1",41088.360613425924]
["851|KMED|V5|FY14","85","1","KMED","V5","FY14",-1016829.983509255,"AM1",41088.360613425924]
["851|KMEA|V5|FY14","85","1","KMEA","V5","FY14",1213807.8964532188,"AM1",41088.360613425924]
["851|KMTO|V5|FY14","85","1","KMTO","V5","FY14",4103283.9441035832,"AM1",41088.360613425924]
["851|KMTD|V5|FY14","85","1","KMTD","V5","FY14",-758471.41827603849,"AM1",41088.360613425924]
["852|KDEO|V5|FY14","85","2","KDEO","V5","FY14",262625705.59517515,"AM1",41088.360613425924]
["852|KDEI|V5|FY14","85","2","KDEI","V5","FY14",7914396.9707361767,"AM1",41088.360613425924]
["852|KDED|V5|FY14","85","2","KDED","V5","FY14",-9996754.5018239431,"AM1",41088.360613425924]
["852|KDEA|V5|FY14","85","2","KDEA","V5","FY14",113006409.03030916,"AM1",41088.360613425924]
["852|KDTO|V5|FY14","85","2","KDTO","V5","FY14",153587070.66322416,"AM1",41088.360613425924]
["852|KDTD|V5|FY14","85","2","KDTD","V5","FY14",-4194399.9224669961,"AM1",41088.360613425924]
["852|KPEO|V5|FY14","85","2","KPEO","V5","FY14",34379266.972985595,"AM1",41088.360613425924]
["852|KPEI|V5|FY14","85","2","KPEI","V5","FY14",896231.7958708806,"AM1",41088.360613425924]
["852|KPED|V5|FY14","85","2","KPED","V5","FY14",-1257658.4762787661,"AM1",41088.360613425924]
["852|KPEA|V5|FY14","85","2","KPEA","V5","FY14",3518223.7855514358,"AM1",41088.360613425924]
["852|KPTO|V5|FY14","85","2","KPTO","V5","FY14",29386064.116943706,"AM1",41088.360613425924]
["852|KPTD|V5|FY14","85","2","KPTD","V5","FY14",-1172569.5110123111,"AM1",41088.360613425924]
["852|KSEO|V5|FY14","85","2","KSEO","V5","FY14",2196293.6716904016,"AM1",41088.360613425924]
["852|KSEI|V5|FY14","85","2","KSEI","V5","FY14",60405.427341992938,"AM1",41088.360613425924]
["852|KSED|V5|FY14","85","2","KSED","V5","FY14",-375965.68230712367,"AM1",41088.360613425924]
["852|KSEA|V5|FY14","85","2","KSEA","V5","FY14",478818.08742507949,"AM1",41088.360613425924]
["852|KSTO|V5|FY14","85","2","KSTO","V5","FY14",2155899.8586361003,"AM1",41088.360613425924]
["852|KSTD|V5|FY14","85","2","KSTD","V5","FY14",-325942.3118003413,"AM1",41088.360613425924]
["852|KTEO|V5|FY14","85","2","KTEO","V5","FY14",68149245.494110942,"AM1",41088.360613425924]
["852|KTEI|V5|FY14","85","2","KTEI","V5","FY14",3341323.8386444584,"AM1",41088.360613425924]
["852|KTED|V5|FY14","85","2","KTED","V5","FY14",-5408520.8796213577,"AM1",41088.360613425924]
["852|KTEA|V5|FY14","85","2","KTEA","V5","FY14",133163108.90246026,"AM1",41088.360613425924]
["852|KTTO|V5|FY14","85","2","KTTO","V5","FY14",48115806.061236106,"AM1",41088.360613425924]
["852|KTTD|V5|FY14","85","2","KTTD","V5","FY14",-4611947.9654920353,"AM1",41088.360613425924]
["852|KREO|V5|FY14","85","2","KREO","V5","FY14",1115926.4318294951,"AM1",41088.360613425924]
["852|KREI|V5|FY14","85","2","KREI","V5","FY14",27674.975509371478,"AM1",41088.360613425924]
["852|KRED|V5|FY14","85","2","KRED","V5","FY14",-120781.23996516706,"AM1",41088.360613425924]
["852|KRTO|V5|FY14","85","2","KRTO","V5","FY14",1741232.535504827,"AM1",41088.360613425924]
["852|KRTD|V5|FY14","85","2","KRTD","V5","FY14",-88315.360797021276,"AM1",41088.360613425924]
["851|KBEO|V5|FY14","85","1","KBEO","V5","FY14",970632.47521876008,"AM1",41088.360613425924]
["851|KBED|V5|FY14","85","1","KBED","V5","FY14",-18797.416162537382,"AM1",41088.360613425924]
["851|KBEI|V5|FY14","85","1","KBEI","V5","FY14",24071.685385425248,"AM1",41088.360613425924]
["851|KBTO|V5|FY14","85","1","KBTO","V5","FY14",868536.04082957003,"AM1",41088.360613425924]
["851|KBTD|V5|FY14","85","1","KBTD","V5","FY14",-23480.52304789636,"AM1",41088.360613425924]
["851|KEEO|V5|FY14","85","1","KEEO","V5","FY14",1461554.396806435,"AM1",41088.360613425924]
["851|KEED|V5|FY14","85","1","KEED","V5","FY14",-240346.29866854969,"AM1",41088.360613425924]
["851|KEEA|V5|FY14","85","1","KEEA","V5","FY14",78754.612443005128,"AM1",41088.360613425924]
["851|KEEI|V5|FY14","85","1","KEEI","V5","FY14",37223.106235092841,"AM1",41088.360613425924]
["851|KETO|V5|FY14","85","1","KETO","V5","FY14",1179285.4085142941,"AM1",41088.360613425924]
["851|KETD|V5|FY14","85","1","KETD","V5","FY14",-325420.87707696628,"AM1",41088.360613425924]
["851|KLEO|V5|FY14","85","1","KLEO","V5","FY14",2825063.7054417469,"AM1",41088.360613425924]
["851|KLEA|V5|FY14","85","1","KLEA","V5","FY14",1962537.6544676009,"AM1",41088.360613425924]
["851|KLEI|V5|FY14","85","1","KLEI","V5","FY14",94397.046810353568,"AM1",41088.360613425924]
["851|KCEO|V5|FY14","85","1","KCEO","V5","FY14",1051441.9021042953,"AM1",41088.360613425924]
["851|KCED|V5|FY14","85","1","KCED","V5","FY14",-254856.85887698221,"AM1",41088.360613425924]
["851|KCEA|V5|FY14","85","1","KCEA","V5","FY14",745688.67991989839,"AM1",41088.360613425924]
["851|KCEI|V5|FY14","85","1","KCEI","V5","FY14",35322.298803193262,"AM1",41088.360613425924]
["851|KCTO|V5|FY14","85","1","KCTO","V5","FY14",871591.1786510793,"AM1",41088.360613425924]
["851|KCTD|V5|FY14","85","1","KCTD","V5","FY14",-529381.45409757888,"AM1",41088.360613425924]
["851|KIEO|V5|FY14","85","1","KIEO","V5","FY14",113908.87181465175,"AM1",41088.360613425924]
["851|KIED|V5|FY14","85","1","KIED","V5","FY14",-36714.052814369577,"AM1",41088.360613425924]
["851|KIEA|V5|FY14","85","1","KIEA","V5","FY14",82854.297768877586,"AM1",41088.360613425924]
["851|KIEI|V5|FY14","85","1","KIEI","V5","FY14",3852.3333133374449,"AM1",41088.360613425924]
["851|KITO|V5|FY14","85","1","KITO","V5","FY14",96843.464294564357,"AM1",41088.360613425924]
["851|KITD|V5|FY14","85","1","KITD","V5","FY14",-58820.161566397641,"AM1",41088.360613425924]
["851|KQEO|V5|FY14","85","1","KQEO","V5","FY14",1090986.3630793358,"AM1",41088.360613425924]
["851|KQED|V5|FY14","85","1","KQED","V5","FY14",-559021.4124418518,"AM1",41088.360613425924]
["851|KQEI|V5|FY14","85","1","KQEI","V5","FY14",27056.461804367529,"AM1",41088.360613425924]
["851|KQTO|V5|FY14","85","1","KQTO","V5","FY14",1014203.8827118735,"AM1",41088.360613425924]
["851|KQTD|V5|FY14","85","1","KQTD","V5","FY14",-507101.94135593675,"AM1",41088.360613425924]
["852|KBEO|V5|FY14","85","2","KBEO","V5","FY14",1562124.0660285687,"AM1",41088.360613425924]
["852|KBED|V5|FY14","85","2","KBED","V5","FY14",-30252.332284715725,"AM1",41088.360613425924]
["852|KBEI|V5|FY14","85","2","KBEI","V5","FY14",38740.676837508501,"AM1",41088.360613425924]
["852|KBTO|V5|FY14","85","2","KBTO","V5","FY14",1397811.3098753036,"AM1",41088.360613425924]
["852|KBTD|V5|FY14","85","2","KBTD","V5","FY14",-37789.267382374157,"AM1",41088.360613425924]
["852|KEEO|V5|FY14","85","2","KEEO","V5","FY14",2352207.818460464,"AM1",41088.360613425924]
["852|KEED|V5|FY14","85","2","KEED","V5","FY14",-386810.40137917589,"AM1",41088.360613425924]
["852|KEEA|V5|FY14","85","2","KEEA","V5","FY14",126746.71263213624,"AM1",41088.360613425924]
["852|KEEI|V5|FY14","85","2","KEEI","V5","FY14",59906.413134457995,"AM1",41088.360613425924]
["852|KETO|V5|FY14","85","2","KETO","V5","FY14",1897927.5517659965,"AM1",41088.360613425924]
["852|KETD|V5|FY14","85","2","KETD","V5","FY14",-523728.39014631452,"AM1",41088.360613425924]
["852|KLEO|V5|FY14","85","2","KLEO","V5","FY14",9696134.3165485244,"AM1",41088.360613425924]
["852|KLEI|V5|FY14","85","2","KLEI","V5","FY14",240464.1310504034,"AM1",41088.360613425924]
["852|KCEO|V5|FY14","85","2","KCEO","V5","FY14",720562.90821164835,"AM1",41088.360613425924]
["852|KCED|V5|FY14","85","2","KCED","V5","FY14",-174655.77417312036,"AM1",41088.360613425924]
["852|KCEA|V5|FY14","85","2","KCEA","V5","FY14",511027.38320418308,"AM1",41088.360613425924]
["852|KCEI|V5|FY14","85","2","KCEI","V5","FY14",24206.699675380747,"AM1",41088.360613425924]
["852|KCTO|V5|FY14","85","2","KCTO","V5","FY14",597309.53579415497,"AM1",41088.360613425924]
["852|KCTD|V5|FY14","85","2","KCTD","V5","FY14",-362790.03086565714,"AM1",41088.360613425924]
["852|KIEO|V5|FY14","85","2","KIEO","V5","FY14",78062.808588478467,"AM1",41088.360613425924]
["852|KIED|V5|FY14","85","2","KIED","V5","FY14",-25160.481634993917,"AM1",41088.360613425924]
["852|KIEA|V5|FY14","85","2","KIEA","V5","FY14",56780.820356020333,"AM1",41088.360613425924]
["852|KIEI|V5|FY14","85","2","KIEI","V5","FY14",2640.0398254089177,"AM1",41088.360613425924]
["852|KITO|V5|FY14","85","2","KITO","V5","FY14",66367.726199350538,"AM1",41088.360613425924]
["852|KITD|V5|FY14","85","2","KITD","V5","FY14",-40310.003429517456,"AM1",41088.360613425924]
["852|KQEO|V5|FY14","85","2","KQEO","V5","FY14",747663.09486657463,"AM1",41088.360613425924]
["852|KQED|V5|FY14","85","2","KQED","V5","FY14",-383102.56980963296,"AM1",41088.360613425924]
["852|KQEI|V5|FY14","85","2","KQEI","V5","FY14",18542.04475269105,"AM1",41088.360613425924]
["852|KQTO|V5|FY14","85","2","KQTO","V5","FY14",695043.34741067141,"AM1",41088.360613425924]
["852|KQTD|V5|FY14","85","2","KQTD","V5","FY14",-347521.67370533571,"AM1",41088.360613425924]
["851|RURV|V5|FY14","85","1","RURV","V5","FY14",-35381041.674338222,"RM1",41089.365104166667]
["851|RUNF|V5|FY14","85","1","RUNF","V5","FY14",-3091573.3857108243,"RM1",41089.365104166667]
["851|RUNV|V5|FY14","85","1","RUNV","V5","FY14",-18501800.213666122,"RM1",41089.365104166667]
["852|RURF|V5|FY14","85","2","RURF","V5","FY14",-36727577.600000001,"RM1",41089.365104166667]
["852|RUNF|V5|FY14","85","2","RUNF","V5","FY14",-9951114.6124232095,"RM1",41089.365104166667]
["852|RUTW|V5|FY14","85","2","RUTW","V5","FY14",-3143987.96496954,"RM1",41089.365104166667]
["852|RURW|V5|FY14","85","2","RURW","V5","FY14",-124857.9228,"RM1",41089.365104166667]
["851|ROOI|V5|FY14","85","1","ROOI","V5","FY14",-2352757.33,"RM1",41089.365104166667]
["852|ROOI|V5|FY14","85","2","ROOI","V5","FY14",-480760,"RM1",41089.365104166667]
["854|ROOI|V5|FY14","85","4","ROOI","V5","FY14",-178500,"RM1",41089.365104166667]
["851|RcDC|V5|FY14","85","1","RcDC","V5","FY14",-5963679.0163628431,"AM2",41088.360752314817]
["852|RcDC|V5|FY14","85","2","RcDC","V5","FY14",-8373891.2347554322,"AM2",41088.360752314817]
["851|RCCA|V5|FY14","85","1","RCCA","V5","FY14",-5995414.8408983443,"AM2",41088.360752314817]
["852|RCCA|V5|FY14","85","2","RCCA","V5","FY14",-7819852.1131316097,"AM2",41088.360752314817]
["851|SD1C|V5|FY14","85","1","SD1C","V5","FY14",5010913.0564252436,"AM3",41088.360763888886]
["851|SR1C|V5|FY14","85","1","SR1C","V5","FY14",797058.56216555834,"AM3",41088.360763888886]
["851|SP1C|V5|FY14","85","1","SP1C","V5","FY14",155707.39777204194,"AM3",41088.360763888886]
["852|SD2C|V5|FY14","85","2","SD2C","V5","FY14",2637751.894311748,"AM3",41088.360763888886]
["852|SP2C|V5|FY14","85","2","SP2C","V5","FY14",62265.663059250153,"AM3",41088.360763888886]
["852|ST2C|V5|FY14","85","2","ST2C","V5","FY14",5673873.677384438,"AM3",41088.360763888886]
["851|BDEO|V5|FY14","85","1","BDEO","V5","FY14",175920183.60477233,"FA1",41088.360879629632]
["851|BDEI|V5|FY14","85","1","BDEI","V5","FY14",4560183.2439753572,"FA1",41088.360879629632]
["851|BDED|V5|FY14","85","1","BDED","V5","FY14",-5863505.1701352773,"FA1",41088.360879629632]
["851|BDEA|V5|FY14","85","1","BDEA","V5","FY14",12974292.308483901,"FA1",41088.360879629632]
["851|BDTO|V5|FY14","85","1","BDTO","V5","FY14",149077244.55700836,"FA1",41088.360879629632]
["851|BDTD|V5|FY14","85","1","BDTD","V5","FY14",-3791132.5894666859,"FA1",41088.360879629632]
["851|BPEO|V5|FY14","85","1","BPEO","V5","FY14",8114241.5270431247,"FA1",41088.360879629632]
["851|BPEI|V5|FY14","85","1","BPEI","V5","FY14",209339.09122888616,"FA1",41088.360879629632]
["851|BPED|V5|FY14","85","1","BPED","V5","FY14",-346970.68783666054,"FA1",41088.360879629632]
["851|BPEA|V5|FY14","85","1","BPEA","V5","FY14",518644.24422464188,"FA1",41088.360879629632]
["851|BPTO|V5|FY14","85","1","BPTO","V5","FY14",7954952.272725,"FA1",41088.360879629632]
["851|BPTD|V5|FY14","85","1","BPTD","V5","FY14",-266663.43258707743,"FA1",41088.360879629632]
["851|BREO|V5|FY14","85","1","BREO","V5","FY14",25880038.787685417,"FA1",41088.360879629632]
["851|BREI|V5|FY14","85","1","BREI","V5","FY14",650503.48290138494,"FA1",41088.360879629632]
["851|BRED|V5|FY14","85","1","BRED","V5","FY14",-513021.993205429,"FA1",41088.360879629632]
["851|BREA|V5|FY14","85","1","BREA","V5","FY14",280201.05673995533,"FA1",41088.360879629632]
["851|BRTO|V5|FY14","85","1","BRTO","V5","FY14",23805007.995218754,"FA1",41088.360879629632]
["851|BRTD|V5|FY14","85","1","BRTD","V5","FY14",-507027.76979212475,"FA1",41088.360879629632]
["851|BSEO|V5|FY14","85","1","BSEO","V5","FY14",2298632.0819043755,"FA1",41088.360879629632]
["851|BSEI|V5|FY14","85","1","BSEI","V5","FY14",64199.823593665431,"FA1",41088.360879629632]
["851|BSED|V5|FY14","85","1","BSED","V5","FY14",-293574.86575229862,"FA1",41088.360879629632]
["851|BSEA|V5|FY14","85","1","BSEA","V5","FY14",538721.72368448321,"FA1",41088.360879629632]
["851|BSTO|V5|FY14","85","1","BSTO","V5","FY14",2288888.5791750005,"FA1",41088.360879629632]
["851|BSTD|V5|FY14","85","1","BSTD","V5","FY14",-329095.8337342242,"FA1",41088.360879629632]
["851|BMEO|V5|FY14","85","1","BMEO","V5","FY14",8269450.6310694618,"FA1",41088.360879629632]
["851|BMEI|V5|FY14","85","1","BMEI","V5","FY14",221908.86448240178,"FA1",41088.360879629632]
["851|BMED|V5|FY14","85","1","BMED","V5","FY14",-1198282.2633776171,"FA1",41088.360879629632]
["851|BMEA|V5|FY14","85","1","BMEA","V5","FY14",1213807.8964532188,"FA1",41088.360879629632]
["851|BMTO|V5|FY14","85","1","BMTO","V5","FY14",8547388.181499999,"FA1",41088.360879629632]
["851|BMTD|V5|FY14","85","1","BMTD","V5","FY14",-1061249.0357675562,"FA1",41088.360879629632]
["852|BDEO|V5|FY14","85","2","BDEO","V5","FY14",246428941.73404038,"FA1",41088.360879629632]
["852|BDEI|V5|FY14","85","2","BDEI","V5","FY14",7465521.9757684395,"FA1",41088.360879629632]
["852|BDED|V5|FY14","85","2","BDED","V5","FY14",-9036995.3360716812,"FA1",41088.360879629632]
["852|BDEA|V5|FY14","85","2","BDEA","V5","FY14",104383874.59339428,"FA1",41088.360879629632]
["852|BDTO|V5|FY14","85","2","BDTO","V5","FY14",167747186.84067938,"FA1",41088.360879629632]
["852|BDTD|V5|FY14","85","2","BDTD","V5","FY14",-4407902.032365391,"FA1",41088.360879629632]
["852|BPEO|V5|FY14","85","2","BPEO","V5","FY14",36727256.396495581,"FA1",41088.360879629632]
["852|BPEI|V5|FY14","85","2","BPEI","V5","FY14",962159.20723178261,"FA1",41088.360879629632]
["852|BPED|V5|FY14","85","2","BPED","V5","FY14",-1275904.7362706547,"FA1",41088.360879629632]
["852|BPEA|V5|FY14","85","2","BPEA","V5","FY14",3518223.7855514358,"FA1",41088.360879629632]
["852|BPTO|V5|FY14","85","2","BPTO","V5","FY14",36660455.025380008,"FA1",41088.360879629632]
["852|BPTD|V5|FY14","85","2","BPTD","V5","FY14",-1339690.9764391908,"FA1",41088.360879629632]
["852|BSEO|V5|FY14","85","2","BSEO","V5","FY14",1754876.7228106256,"FA1",41088.360879629632]
["852|BSEI|V5|FY14","85","2","BSEI","V5","FY14",49857.144163079138,"FA1",41088.360879629632]
["852|BSED|V5|FY14","85","2","BSED","V5","FY14",-254415.17432681654,"FA1",41088.360879629632]
["852|BSEA|V5|FY14","85","2","BSEA","V5","FY14",478818.08742507949,"FA1",41088.360879629632]
["852|BSTO|V5|FY14","85","2","BSTO","V5","FY14",1822228.3154250004,"FA1",41088.360879629632]
["852|BSTD|V5|FY14","85","2","BSTD","V5","FY14",-262707.19442125398,"FA1",41088.360879629632]
["852|BTEO|V5|FY14","85","2","BTEO","V5","FY14",52667323.498808339,"FA1",41088.360879629632]
["852|BTEI|V5|FY14","85","2","BTEI","V5","FY14",2815793.2605734048,"FA1",41088.360879629632]
["852|BTED|V5|FY14","85","2","BTED","V5","FY14",-4266930.7378784316,"FA1",41088.360879629632]
["852|BTEA|V5|FY14","85","2","BTEA","V5","FY14",119928813.84825571,"FA1",41088.360879629632]
["852|BTTO|V5|FY14","85","2","BTTO","V5","FY14",50267498.720666669,"FA1",41088.360879629632]
["852|BTTD|V5|FY14","85","2","BTTD","V5","FY14",-3694257.9381375955,"FA1",41088.360879629632]
["852|BREO|V5|FY14","85","2","BREO","V5","FY14",1236620.2391439143,"FA1",41088.360879629632]
["852|BREI|V5|FY14","85","2","BREI","V5","FY14",30915.505978597856,"FA1",41088.360879629632]
["852|BRED|V5|FY14","85","2","BRED","V5","FY14",-118025.56932621139,"FA1",41088.360879629632]
["852|BRTO|V5|FY14","85","2","BRTO","V5","FY14",1665600.9600000002,"FA1",41088.360879629632]
["852|BRTD|V5|FY14","85","2","BRTD","V5","FY14",-154568.28,"FA1",41088.360879629632]
["851|BBEO|V5|FY14","85","1","BBEO","V5","FY14",523574.8342734105,"FA1",41088.360879629632]
["851|BBED|V5|FY14","85","1","BBED","V5","FY14",-13356.993215317338,"FA1",41088.360879629632]
["851|BBEI|V5|FY14","85","1","BBEI","V5","FY14",13089.370856835263,"FA1",41088.360879629632]
["851|BBTO|V5|FY14","85","1","BBTO","V5","FY14",607109.96988227381,"FA1",41088.360879629632]
["851|BBTD|V5|FY14","85","1","BBTD","V5","FY14",-16198.86854858866,"FA1",41088.360879629632]
["851|BEEO|V5|FY14","85","1","BEEO","V5","FY14",1183635.4062882201,"FA1",41088.360879629632]
["851|BEED|V5|FY14","85","1","BEED","V5","FY14",-400359.81585483742,"FA1",41088.360879629632]
["851|BEEA|V5|FY14","85","1","BEEA","V5","FY14",78754.612443005128,"FA1",41088.360879629632]
["851|BEEI|V5|FY14","85","1","BEEI","V5","FY14",30575.317812743066,"FA1",41088.360879629632]
["851|BETO|V5|FY14","85","1","BETO","V5","FY14",1370038.0751652857,"FA1",41088.360879629632]
["851|BETD|V5|FY14","85","1","BETD","V5","FY14",-356761.08426089492,"FA1",41088.360879629632]
["851|BLEO|V5|FY14","85","1","BLEO","V5","FY14",2727775.882375,"FA1",41088.360879629632]
["851|BLEA|V5|FY14","85","1","BLEA","V5","FY14",1962537.6544676009,"FA1",41088.360879629632]
["851|BLEI|V5|FY14","85","1","BLEI","V5","FY14",92726.117740220012,"FA1",41088.360879629632]
["851|BCEO|V5|FY14","85","1","BCEO","V5","FY14",1166547.629097786,"FA1",41088.360879629632]
["851|BCED|V5|FY14","85","1","BCED","V5","FY14",-218624.09020267896,"FA1",41088.360879629632]
["851|BCEA|V5|FY14","85","1","BCEA","V5","FY14",745688.67991989839,"FA1",41088.360879629632]
["851|BCEI|V5|FY14","85","1","BCEI","V5","FY14",38484.799226443385,"FA1",41088.360879629632]
["851|BCTO|V5|FY14","85","1","BCTO","V5","FY14",915130.87319157971,"FA1",41088.360879629632]
["851|BCTD|V5|FY14","85","1","BCTD","V5","FY14",-529381.45409757877,"FA1",41088.360879629632]
["851|BIEO|V5|FY14","85","1","BIEO","V5","FY14",116616.44042703553,"FA1",41088.360879629632]
["851|BIED|V5|FY14","85","1","BIED","V5","FY14",-36603.805306405317,"FA1",41088.360879629632]
["851|BIEA|V5|FY14","85","1","BIEA","V5","FY14",82854.297768877586,"FA1",41088.360879629632]
["851|BIEI|V5|FY14","85","1","BIEI","V5","FY14",3951.0897327868583,"FA1",41088.360879629632]
["851|BITO|V5|FY14","85","1","BITO","V5","FY14",103850.52247504386,"FA1",41088.360879629632]
["851|BITD|V5|FY14","85","1","BITD","V5","FY14",-49817.939178747358,"FA1",41088.360879629632]
["852|BBEO|V5|FY14","85","2","BBEO","V5","FY14",842634.95181436127,"FA1",41088.360879629632]
["852|BBED|V5|FY14","85","2","BBED","V5","FY14",-21496.581954693957,"FA1",41088.360879629632]
["852|BBEI|V5|FY14","85","2","BBEI","V5","FY14",21065.873795359032,"FA1",41088.360879629632]
["852|BBTO|V5|FY14","85","2","BBTO","V5","FY14",977075.38011772628,"FA1",41088.360879629632]
["852|BBTD|V5|FY14","85","2","BBTD","V5","FY14",-26070.261451411341,"FA1",41088.360879629632]
["852|BEEO|V5|FY14","85","2","BEEO","V5","FY14",1904928.385122916,"FA1",41088.360879629632]
["852|BEED|V5|FY14","85","2","BEED","V5","FY14",-644334.20412463846,"FA1",41088.360879629632]
["852|BEEA|V5|FY14","85","2","BEEA","V5","FY14",126746.71263213624,"FA1",41088.360879629632]
["852|BEEI|V5|FY14","85","2","BEEI","V5","FY14",49207.543535974604,"FA1",41088.360879629632]
["852|BETO|V5|FY14","85","2","BETO","V5","FY14",2204922.5667097131,"FA1",41088.360879629632]
["852|BETD|V5|FY14","85","2","BETD","V5","FY14",-574166.93730630144,"FA1",41088.360879629632]
["852|BLEO|V5|FY14","85","2","BLEO","V5","FY14",9551305.5222500004,"FA1",41088.360879629632]
["852|BLEI|V5|FY14","85","2","BLEI","V5","FY14",238782.63805625003,"FA1",41088.360879629632]
["852|BCEO|V5|FY14","85","2","BCEO","V5","FY14",799445.93277843867,"FA1",41088.360879629632]
["852|BCED|V5|FY14","85","2","BCED","V5","FY14",-149825.1210326427,"FA1",41088.360879629632]
["852|BCEA|V5|FY14","85","2","BCEA","V5","FY14",511027.38320418319,"FA1",41088.360879629632]
["852|BCEI|V5|FY14","85","2","BCEI","V5","FY14",26373.990609513257,"FA1",41088.360879629632]
["852|BCTO|V5|FY14","85","2","BCTO","V5","FY14",627147.69314546615,"FA1",41088.360879629632]
["852|BCTD|V5|FY14","85","2","BCTD","V5","FY14",-362790.03086565714,"FA1",41088.360879629632]
["852|BIEO|V5|FY14","85","2","BIEO","V5","FY14",79918.330524229052,"FA1",41088.360879629632]
["852|BIED|V5|FY14","85","2","BIED","V5","FY14",-25084.927993082911,"FA1",41088.360879629632]
["852|BIEA|V5|FY14","85","2","BIEA","V5","FY14",56780.82035602034,"FA1",41088.360879629632]
["852|BIEI|V5|FY14","85","2","BIEI","V5","FY14",2707.7185175559812,"FA1",41088.360879629632]
["852|BITO|V5|FY14","85","2","BITO","V5","FY14",71169.72829802068,"FA1",41088.360879629632]
["852|BITD|V5|FY14","85","2","BITD","V5","FY14",-34140.696755481316,"FA1",41088.360879629632]
["851|EDEP|V5|FY14","85","1","EDEP","V5","FY14",8884299.6848865207,"FA2",41088.361006944448]
["852|EDEP|V5|FY14","85","2","EDEP","V5","FY14",15793012.388978852,"FA2",41088.361006944448]
["861|EOLE|V5|FY14","86","1","EOLE","V5","FY14",676501,"FM",41092.672847222224]
["861|EOLC|V5|FY14","86","1","EOLC","V5","FY14",3014,"FM",41092.672847222224]
["861|EOSC|V5|FY14","86","1","EOSC","V5","FY14",2383,"FM",41092.672847222224]
["861|EOSE|V5|FY14","86","1","EOSE","V5","FY14",85515,"FM",41092.672847222224]
["861|EOSP|V5|FY14","86","1","EOSP","V5","FY14",6565,"FM",41092.672847222224]
["861|EOSU|V5|FY14","86","1","EOSU","V5","FY14",13750,"FM",41092.672847222224]
["861|EOSO|V5|FY14","86","1","EOSO","V5","FY14",793390,"FM",41092.672847222224]
["861|EOSR|V5|FY14","86","1","EOSR","V5","FY14",18109,"FM",41092.672847222224]
["862|EOLE|V5|FY14","86","2","EOLE","V5","FY14",800470,"FM",41092.672847222224]
["862|EOLC|V5|FY14","86","2","EOLC","V5","FY14",-1176,"FM",41092.672847222224]
["862|EOSC|V5|FY14","86","2","EOSC","V5","FY14",15250,"FM",41092.672847222224]
["862|EOSE|V5|FY14","86","2","EOSE","V5","FY14",127732,"FM",41092.672847222224]
["862|EOSS|V5|FY14","86","2","EOSS","V5","FY14",212097,"FM",41092.672847222224]
["862|EOSP|V5|FY14","86","2","EOSP","V5","FY14",56770,"FM",41092.672847222224]
["862|EOSU|V5|FY14","86","2","EOSU","V5","FY14",42307,"FM",41092.672847222224]
["862|EOSO|V5|FY14","86","2","EOSO","V5","FY14",1114907,"FM",41092.672847222224]
["862|EOSR|V5|FY14","86","2","EOSR","V5","FY14",17205,"FM",41092.672847222224]
["864|EOLE|V5|FY14","86","4","EOLE","V5","FY14",1093,"FM",41092.672847222224]
["865|EOLE|V5|FY14","86","5","EOLE","V5","FY14",1734099,"FM",41092.672847222224]
["865|EOLC|V5|FY14","86","5","EOLC","V5","FY14",18243,"FM",41092.672847222224]
["865|EOSU|V5|FY14","86","5","EOSU","V5","FY14",9379,"FM",41092.672847222224]
["865|EOSO|V5|FY14","86","5","EOSO","V5","FY14",19362,"FM",41092.672847222224]
["861|EOBV|V5|FY14","86","1","EOBV","V5","FY14",5696430.5880768709,"RM1",41089.365104166667]
["861|EFDD|V5|FY14","86","1","EFDD","V5","FY14",22353.411565192127,"RM1",41089.365104166667]
["862|EFDD|V5|FY14","86","2","EFDD","V5","FY14",7245.5945663519997,"RM1",41089.365104166667]
["861|P846|V5|FY14","86","1","P846","V5","FY14",546,"RM2",41089.365416666667]
["861|P847|V5|FY14","86","1","P847","V5","FY14",402,"RM2",41089.365416666667]
["861|P848|V5|FY14","86","1","P848","V5","FY14",10884,"RM2",41089.365416666667]
["861|P849|V5|FY14","86","1","P849","V5","FY14",7793,"RM2",41089.365416666667]
["862|Q850|V5|FY14","86","2","Q850","V5","FY14",4533,"RM2",41089.365416666667]
["862|Q851|V5|FY14","86","2","Q851","V5","FY14",396,"RM2",41089.365416666667]
["861|EOSA|V5|FY14","86","1","EOSA","V5","FY14",446428,"FM",41092.67292824074]
["862|EOSA|V5|FY14","86","2","EOSA","V5","FY14",497799,"FM",41092.67292824074]
["864|EOSA|V5|FY14","86","4","EOSA","V5","FY14",-3970,"FM",41092.67292824074]
["865|EOSA|V5|FY14","86","5","EOSA","V5","FY14",-129344,"FM",41092.67292824074]
["861|EOLA|V5|FY14","86","1","EOLA","V5","FY14",544337,"FM",41092.67292824074]
["862|EOLA|V5|FY14","86","2","EOLA","V5","FY14",602140,"FM",41092.67292824074]
["864|EOLA|V5|FY14","86","4","EOLA","V5","FY14",3970,"FM",41092.67292824074]
["865|EOLA|V5|FY14","86","5","EOLA","V5","FY14",-1651739,"FM",41092.67292824074]
["862|Cx2W|V5|FY14","86","2","Cx2W","V5","FY14",22326280.907323621,"CM1",41088.345868055556]
["861|CD1G|V5|FY14","86","1","CD1G","V5","FY14",134007.3113308372,"CM2",41088.345891203702]
["861|CD1M|V5|FY14","86","1","CD1M","V5","FY14",5245.5240732055217,"CM2",41088.345891203702]
["861|CD1Q|V5|FY14","86","1","CD1Q","V5","FY14",14087.115833900942,"CM2",41088.345891203702]
["861|CD1R|V5|FY14","86","1","CD1R","V5","FY14",299286.992306309,"CM2",41088.345891203702]
["861|CM1R|V5|FY14","86","1","CM1R","V5","FY14",49320.318018033933,"CM2",41088.345891203702]
["861|CP1R|V5|FY14","86","1","CP1R","V5","FY14",103778.16916294642,"CM2",41088.345891203702]
["861|CR1G|V5|FY14","86","1","CR1G","V5","FY14",4197.4673153223011,"CM2",41088.345891203702]
["861|CR1M|V5|FY14","86","1","CR1M","V5","FY14",518.7880951521945,"CM2",41088.345891203702]
["861|CR1R|V5|FY14","86","1","CR1R","V5","FY14",259959.17622005389,"CM2",41088.345891203702]
["861|CS1M|V5|FY14","86","1","CS1M","V5","FY14",797345.14129154861,"CM2",41088.345891203702]
["861|CS1R|V5|FY14","86","1","CS1R","V5","FY14",52402.837894161057,"CM2",41088.345891203702]
["862|CD2G|V5|FY14","86","2","CD2G","V5","FY14",4082969.0483795339,"CM2",41088.345891203702]
["862|CD2Q|V5|FY14","86","2","CD2Q","V5","FY14",32869.936945768866,"CM2",41088.345891203702]
["862|CD2R|V5|FY14","86","2","CD2R","V5","FY14",344189.03183522745,"CM2",41088.345891203702]
["862|CP2G|V5|FY14","86","2","CP2G","V5","FY14",673604.15244832472,"CM2",41088.345891203702]
["862|CP2R|V5|FY14","86","2","CP2R","V5","FY14",155153.50043173178,"CM2",41088.345891203702]
["862|CS2M|V5|FY14","86","2","CS2M","V5","FY14",110970.71554057636,"CM2",41088.345891203702]
["862|CT2R|V5|FY14","86","2","CT2R","V5","FY14",75007.983652426614,"CM2",41088.345891203702]
["862|CT6Q|V5|FY14","86","2","CT6Q","V5","FY14",156181.00705710749,"CM2",41088.345891203702]
["865|CE5R|V5|FY14","86","5","CE5R","V5","FY14",205501.32507514142,"CM2",41088.345891203702]
["861|CD1D|V5|FY14","86","1","CD1D","V5","FY14",690176.83086530387,"CM2",41088.345891203702]
["862|CD2D|V5|FY14","86","2","CD2D","V5","FY14",425181.69123142568,"CM2",41088.345891203702]
["861|EZSE|V5|FY14","86","1","EZSE","V5","FY14",31852.705386646918,"CM3",41088.346018518518]
["862|EZSE|V5|FY14","86","2","EZSE","V5","FY14",39045.251764276873,"CM3",41088.346018518518]
["862|Hx2W|V5|FY14","86","2","Hx2W","V5","FY14",21090145.758265551,"CM4",41088.346018518518]
["861|HD1G|V5|FY14","86","1","HD1G","V5","FY14",134007.3113308372,"CM5",41088.346041666664]
["861|HD1M|V5|FY14","86","1","HD1M","V5","FY14",5245.5240732055217,"CM5",41088.346041666664]
["861|HD1Q|V5|FY14","86","1","HD1Q","V5","FY14",14087.115833900942,"CM5",41088.346041666664]
["861|HD1R|V5|FY14","86","1","HD1R","V5","FY14",299286.992306309,"CM5",41088.346041666664]
["861|HM1R|V5|FY14","86","1","HM1R","V5","FY14",49320.318018033933,"CM5",41088.346041666664]
["861|HP1R|V5|FY14","86","1","HP1R","V5","FY14",103778.16916294642,"CM5",41088.346041666664]
["861|HR1G|V5|FY14","86","1","HR1G","V5","FY14",4197.4673153223011,"CM5",41088.346041666664]
["861|HR1M|V5|FY14","86","1","HR1M","V5","FY14",518.7880951521945,"CM5",41088.346041666664]
["861|HR1R|V5|FY14","86","1","HR1R","V5","FY14",259959.17622005389,"CM5",41088.346041666664]
["861|HS1M|V5|FY14","86","1","HS1M","V5","FY14",797345.14129154861,"CM5",41088.346041666664]
["861|HS1R|V5|FY14","86","1","HS1R","V5","FY14",52402.837894161057,"CM5",41088.346041666664]
["862|HD2G|V5|FY14","86","2","HD2G","V5","FY14",3965397.4733795337,"CM5",41088.346041666664]
["862|HD2Q|V5|FY14","86","2","HD2Q","V5","FY14",32869.936945768866,"CM5",41088.346041666664]
["862|HD2R|V5|FY14","86","2","HD2R","V5","FY14",344189.03183522745,"CM5",41088.346041666664]
["862|HP2G|V5|FY14","86","2","HP2G","V5","FY14",649523.22744832479,"CM5",41088.346041666664]
["862|HP2R|V5|FY14","86","2","HP2R","V5","FY14",155153.50043173178,"CM5",41088.346041666664]
["862|HS2M|V5|FY14","86","2","HS2M","V5","FY14",110970.71554057636,"CM5",41088.346041666664]
["862|HT2R|V5|FY14","86","2","HT2R","V5","FY14",75007.983652426614,"CM5",41088.346041666664]
["862|HT6Q|V5|FY14","86","2","HT6Q","V5","FY14",156181.00705710749,"CM5",41088.346041666664]
["865|HE5R|V5|FY14","86","5","HE5R","V5","FY14",205501.32507514142,"CM5",41088.346041666664]
["861|HD1D|V5|FY14","86","1","HD1D","V5","FY14",690176.83086530387,"CM5",41088.346041666664]
["862|HD2D|V5|FY14","86","2","HD2D","V5","FY14",425181.69123142568,"CM5",41088.346041666664]
["861|VRxx|V5|FY14","86","1","VRxx","V5","FY14",1146.3113349999999,"RM2",41089.365266203706]
["861|VNxx|V5|FY14","86","1","VNxx","V5","FY14",775.16164584119986,"RM2",41089.365266203706]
["861|Vlos|V5|FY14","86","1","Vlos","V5","FY14",339.08346720727059,"RM2",41089.365266203706]
["861|Vblk|V5|FY14","86","1","Vblk","V5","FY14",2260.5564480484704,"RM2",41089.365266203706]
["861|KDEO|V5|FY14","86","1","KDEO","V5","FY14",19844943.951366831,"AM1",41088.360613425924]
["861|KDEI|V5|FY14","86","1","KDEI","V5","FY14",506325.37679657585,"AM1",41088.360613425924]
["861|KDED|V5|FY14","86","1","KDED","V5","FY14",-478462.5648487283,"AM1",41088.360613425924]
["861|KDEA|V5|FY14","86","1","KDEA","V5","FY14",1142803.7744095565,"AM1",41088.360613425924]
["861|KDTO|V5|FY14","86","1","KDTO","V5","FY14",23891327.936395723,"AM1",41088.360613425924]
["861|KDTD|V5|FY14","86","1","KDTD","V5","FY14",-419638.7453719991,"AM1",41088.360613425924]
["861|KPEO|V5|FY14","86","1","KPEO","V5","FY14",1503297.9868104823,"AM1",41088.360613425924]
["861|KPEI|V5|FY14","86","1","KPEI","V5","FY14",38568.63937052049,"AM1",41088.360613425924]
["861|KPED|V5|FY14","86","1","KPED","V5","FY14",-77676.417055304264,"AM1",41088.360613425924]
["861|KPEA|V5|FY14","86","1","KPEA","V5","FY14",103778.16916294643,"AM1",41088.360613425924]
["861|KPTO|V5|FY14","86","1","KPTO","V5","FY14",2999787.9705849909,"AM1",41088.360613425924]
["861|KPTD|V5|FY14","86","1","KPTD","V5","FY14",-113853.75996033094,"AM1",41088.360613425924]
["861|KREO|V5|FY14","86","1","KREO","V5","FY14",12498166.219799448,"AM1",41088.360613425924]
["861|KREI|V5|FY14","86","1","KREI","V5","FY14",313236.49760324485,"AM1",41088.360613425924]
["861|KRED|V5|FY14","86","1","KRED","V5","FY14",-285726.45433233626,"AM1",41088.360613425924]
["861|KREA|V5|FY14","86","1","KREA","V5","FY14",264675.43163052842,"AM1",41088.360613425924]
["861|KRTO|V5|FY14","86","1","KRTO","V5","FY14",14005454.384055376,"AM1",41088.360613425924]
["861|KRTD|V5|FY14","86","1","KRTD","V5","FY14",-264360.64212026587,"AM1",41088.360613425924]
["861|KSEO|V5|FY14","86","1","KSEO","V5","FY14",244082.07474774838,"AM1",41088.360613425924]
["861|KSEI|V5|FY14","86","1","KSEI","V5","FY14",16590.11039564696,"AM1",41088.360613425924]
["861|KSED|V5|FY14","86","1","KSED","V5","FY14",-69978.96009297666,"AM1",41088.360613425924]
["861|KSEA|V5|FY14","86","1","KSEA","V5","FY14",849747.97918570973,"AM1",41088.360613425924]
["861|KSTO|V5|FY14","86","1","KSTO","V5","FY14",240350,"AM1",41088.360613425924]
["861|KSTD|V5|FY14","86","1","KSTD","V5","FY14",-67787.398959285478,"AM1",41088.360613425924]
["861|KMEO|V5|FY14","86","1","KMEO","V5","FY14",1279793.232917656,"AM1",41088.360613425924]
["861|KMEI|V5|FY14","86","1","KMEI","V5","FY14",32350.444119781492,"AM1",41088.360613425924]
["861|KMED|V5|FY14","86","1","KMED","V5","FY14",-94694.739109833361,"AM1",41088.360613425924]
["861|KMEA|V5|FY14","86","1","KMEA","V5","FY14",49320.31801803394,"AM1",41088.360613425924]
["861|KMTO|V5|FY14","86","1","KMTO","V5","FY14",505531.85347542807,"AM1",41088.360613425924]
["861|KMTD|V5|FY14","86","1","KMTD","V5","FY14",-91945.906607594268,"AM1",41088.360613425924]
["862|KDEO|V5|FY14","86","2","KDEO","V5","FY14",8604647.0215743072,"AM1",41088.360613425924]
["862|KDEI|V5|FY14","86","2","KDEI","V5","FY14",273971.84651910304,"AM1",41088.360613425924]
["862|KDED|V5|FY14","86","2","KDED","V5","FY14",-577442.08706637716,"AM1",41088.360613425924]
["862|KDEA|V5|FY14","86","2","KDEA","V5","FY14",4885209.7083919561,"AM1",41088.360613425924]
["862|KDTO|V5|FY14","86","2","KDTO","V5","FY14",12039238.074311486,"AM1",41088.360613425924]
["862|KDTD|V5|FY14","86","2","KDTD","V5","FY14",-285846.52574604453,"AM1",41088.360613425924]
["862|KPEO|V5|FY14","86","2","KPEO","V5","FY14",1634961.1859133383,"AM1",41088.360613425924]
["862|KPEI|V5|FY14","86","2","KPEI","V5","FY14",50823.632306363485,"AM1",41088.360613425924]
["862|KPED|V5|FY14","86","2","KPED","V5","FY14",-90770.127842965987,"AM1",41088.360613425924]
["862|KPEA|V5|FY14","86","2","KPEA","V5","FY14",828757.65288005653,"AM1",41088.360613425924]
["862|KPTO|V5|FY14","86","2","KPTO","V5","FY14",1534173.3220237496,"AM1",41088.360613425924]
["862|KPTD|V5|FY14","86","2","KPTD","V5","FY14",-93701.238136793778,"AM1",41088.360613425924]
["862|KSEO|V5|FY14","86","2","KSEO","V5","FY14",103805.28,"AM1",41088.360613425924]
["862|KSEI|V5|FY14","86","2","KSEI","V5","FY14",3950.4078167031471,"AM1",41088.360613425924]
["862|KSED|V5|FY14","86","2","KSED","V5","FY14",-16891.220680299135,"AM1",41088.360613425924]
["862|KSEA|V5|FY14","86","2","KSEA","V5","FY14",110970.71554057636,"AM1",41088.360613425924]
["862|KSTO|V5|FY14","86","2","KSTO","V5","FY14",102600,"AM1",41088.360613425924]
["862|KSTD|V5|FY14","86","2","KSTD","V5","FY14",-16348.535777028817,"AM1",41088.360613425924]
["862|KTEO|V5|FY14","86","2","KTEO","V5","FY14",6602833.4747371972,"AM1",41088.360613425924]
["862|KTEI|V5|FY14","86","2","KTEI","V5","FY14",166617.01365828075,"AM1",41088.360613425924]
["862|KTED|V5|FY14","86","2","KTED","V5","FY14",-310347.68232584296,"AM1",41088.360613425924]
["862|KTEA|V5|FY14","86","2","KTEA","V5","FY14",231188.99070953412,"AM1",41088.360613425924]
["862|KTTO|V5|FY14","86","2","KTTO","V5","FY14",7388478.0361816613,"AM1",41088.360613425924]
["862|KTTD|V5|FY14","86","2","KTTD","V5","FY14",-259342.68841719182,"AM1",41088.360613425924]
["861|KEEO|V5|FY14","86","1","KEEO","V5","FY14",222453.74787205315,"AM1",41088.360613425924]
["861|KEED|V5|FY14","86","1","KEED","V5","FY14",-34847.888027095782,"AM1",41088.360613425924]
["861|KEEA|V5|FY14","86","1","KEEA","V5","FY14",156468.95248117362,"AM1",41088.360613425924]
["861|KEEI|V5|FY14","86","1","KEEI","V5","FY14",7457.0679579934713,"AM1",41088.360613425924]
["861|KETO|V5|FY14","86","1","KETO","V5","FY14",206212.82100325174,"AM1",41088.360613425924]
["861|KETD|V5|FY14","86","1","KETD","V5","FY14",-41504.358915189012,"AM1",41088.360613425924]
["861|KLEO|V5|FY14","86","1","KLEO","V5","FY14",242115.032442116,"AM1",41088.360613425924]
["861|KLEI|V5|FY14","86","1","KLEI","V5","FY14",6004.4528045644765,"AM1",41088.360613425924]
["861|KCEO|V5|FY14","86","1","KCEO","V5","FY14",171551.56954760005,"AM1",41088.360613425924]
["861|KCED|V5|FY14","86","1","KCED","V5","FY14",-41582.035167912385,"AM1",41088.360613425924]
["861|KCEA|V5|FY14","86","1","KCEA","V5","FY14",121665.36560709312,"AM1",41088.360613425924]
["861|KCEI|V5|FY14","86","1","KCEI","V5","FY14",5763.1294583084355,"AM1",41088.360613425924]
["861|KCTO|V5|FY14","86","1","KCTO","V5","FY14",142207.41479123945,"AM1",41088.360613425924]
["861|KCTD|V5|FY14","86","1","KCTD","V5","FY14",-86373.026562928557,"AM1",41088.360613425924]
["861|KIEO|V5|FY14","86","1","KIEO","V5","FY14",18585.188307686007,"AM1",41088.360613425924]
["861|KIED|V5|FY14","86","1","KIED","V5","FY14",-5990.205804194622,"AM1",41088.360613425924]
["861|KIEA|V5|FY14","86","1","KIEA","V5","FY14",13518.373956343679,"AM1",41088.360613425924]
["861|KIEI|V5|FY14","86","1","KIEI","V5","FY14",628.54050708927457,"AM1",41088.360613425924]
["861|KITO|V5|FY14","86","1","KITO","V5","FY14",15800.823865693272,"AM1",41088.360613425924]
["861|KITD|V5|FY14","86","1","KITD","V5","FY14",-9597.0029514365069,"AM1",41088.360613425924]
["861|KQEO|V5|FY14","86","1","KQEO","V5","FY14",178003.58019469815,"AM1",41088.360613425924]
["861|KQED|V5|FY14","86","1","KQED","V5","FY14",-91209.034491763363,"AM1",41088.360613425924]
["861|KQEI|V5|FY14","86","1","KQEI","V5","FY14",4414.4887888285139,"AM1",41088.360613425924]
["861|KQTO|V5|FY14","86","1","KQTO","V5","FY14",165475.87419930843,"AM1",41088.360613425924]
["861|KQTD|V5|FY14","86","1","KQTD","V5","FY14",-82737.937099654213,"AM1",41088.360613425924]
["862|KEEO|V5|FY14","86","2","KEEO","V5","FY14",69709.900127946865,"AM1",41088.360613425924]
["862|KEED|V5|FY14","86","2","KEED","V5","FY14",-10920.215178554463,"AM1",41088.360613425924]
["862|KEEA|V5|FY14","86","2","KEEA","V5","FY14",49032.372593967775,"AM1",41088.360613425924]
["862|KEEI|V5|FY14","86","2","KEEI","V5","FY14",2336.806943338283,"AM1",41088.360613425924]
["862|KETO|V5|FY14","86","2","KETO","V5","FY14",64620.512330081554,"AM1",41088.360613425924]
["862|KETD|V5|FY14","86","2","KETD","V5","FY14",-13006.140568673993,"AM1",41088.360613425924]
["862|KLEO|V5|FY14","86","2","KLEO","V5","FY14",152065.67053243492,"AM1",41088.360613425924]
["862|KLEI|V5|FY14","86","2","KLEI","V5","FY14",3771.2286292043859,"AM1",41088.360613425924]
["862|KCEO|V5|FY14","86","2","KCEO","V5","FY14",73808.032332599701,"AM1",41088.360613425924]
["862|KCED|V5|FY14","86","2","KCED","V5","FY14",-17890.178470660983,"AM1",41088.360613425924]
["862|KCEA|V5|FY14","86","2","KCEA","V5","FY14",52345.083534745878,"AM1",41088.360613425924]
["862|KCEI|V5|FY14","86","2","KCEI","V5","FY14",2479.5182376793214,"AM1",41088.360613425924]
["862|KCTO|V5|FY14","86","2","KCTO","V5","FY14",61183.0570628204,"AM1",41088.360613425924]
["862|KCTD|V5|FY14","86","2","KCTD","V5","FY14",-37160.97237718515,"AM1",41088.360613425924]
["862|KIEO|V5|FY14","86","2","KIEO","V5","FY14",7996.0572971646861,"AM1",41088.360613425924]
["862|KIED|V5|FY14","86","2","KIED","V5","FY14",-2577.2151478465339,"AM1",41088.360613425924]
["862|KIEA|V5|FY14","86","2","KIEA","V5","FY14",5816.1203927495408,"AM1",41088.360613425924]
["862|KIEI|V5|FY14","86","2","KIEI","V5","FY14",270.42211383977855,"AM1",41088.360613425924]
["862|KITO|V5|FY14","86","2","KITO","V5","FY14",6798.1174514244885,"AM1",41088.360613425924]
["862|KITD|V5|FY14","86","2","KITD","V5","FY14",-4128.9969307983492,"AM1",41088.360613425924]
["862|KQEO|V5|FY14","86","2","KQEO","V5","FY14",76583.933548234796,"AM1",41088.360613425924]
["862|KQED|V5|FY14","86","2","KQED","V5","FY14",-39241.607550115528,"AM1",41088.360613425924]
["862|KQEI|V5|FY14","86","2","KQEI","V5","FY14",1899.281551996223,"AM1",41088.360613425924]
["862|KQTO|V5|FY14","86","2","KQTO","V5","FY14",71194.036320250132,"AM1",41088.360613425924]
["862|KQTD|V5|FY14","86","2","KQTD","V5","FY14",-35597.018160125066,"AM1",41088.360613425924]
["861|RURF|V5|FY14","86","1","RURF","V5","FY14",-2947387.2,"RM1",41089.365104166667]
["861|RURV|V5|FY14","86","1","RURV","V5","FY14",-3254483.3913231413,"RM1",41089.365104166667]
["861|RUNF|V5|FY14","86","1","RUNF","V5","FY14",-302428.67665919999,"RM1",41089.365104166667]
["861|RUNV|V5|FY14","86","1","RUNV","V5","FY14",-2172885.3580945088,"RM1",41089.365104166667]
["862|RURF|V5|FY14","86","2","RURF","V5","FY14",-2104082.61,"RM1",41089.365104166667]
["862|RUNF|V5|FY14","86","2","RUNF","V5","FY14",-508555.2165408,"RM1",41089.365104166667]
["861|ROOI|V5|FY14","86","1","ROOI","V5","FY14",-264180,"RM1",41089.365104166667]
["862|ROOI|V5|FY14","86","2","ROOI","V5","FY14",-285599.99999999994,"RM1",41089.365104166667]
["861|RcDC|V5|FY14","86","1","RcDC","V5","FY14",-2276424.5693797544,"AM2",41088.360752314817]
["862|RcDC|V5|FY14","86","2","RcDC","V5","FY14",-1802012.526198792,"AM2",41088.360752314817]
["861|RCCA|V5|FY14","86","1","RCCA","V5","FY14",-690176.83086530387,"AM2",41088.360752314817]
["862|RCCA|V5|FY14","86","2","RCCA","V5","FY14",-425181.69123142568,"AM2",41088.360752314817]
["861|SD1C|V5|FY14","86","1","SD1C","V5","FY14",2039323.014965774,"AM3",41088.360763888886]
["861|SR1C|V5|FY14","86","1","SR1C","V5","FY14",110012.34925511084,"AM3",41088.360763888886]
["861|SP1C|V5|FY14","86","1","SP1C","V5","FY14",127089.20515886915,"AM3",41088.360763888886]
["862|SD2C|V5|FY14","86","2","SD2C","V5","FY14",138791.5022388082,"AM3",41088.360763888886]
["862|SP2C|V5|FY14","86","2","SP2C","V5","FY14",61297.979221633024,"AM3",41088.360763888886]
["862|ST2C|V5|FY14","86","2","ST2C","V5","FY14",1601923.0447383509,"AM3",41088.360763888886]
["861|BDEO|V5|FY14","86","1","BDEO","V5","FY14",19253170.892876446,"FA1",41088.360879629632]
["861|BDEI|V5|FY14","86","1","BDEI","V5","FY14",495614.31950203062,"FA1",41088.360879629632]
["861|BDED|V5|FY14","86","1","BDED","V5","FY14",-451374.10963761213,"FA1",41088.360879629632]
["861|BDEA|V5|FY14","86","1","BDEA","V5","FY14",1142803.7744095565,"FA1",41088.360879629632]
["861|BDTO|V5|FY14","86","1","BDTO","V5","FY14",24951490.318701591,"FA1",41088.360879629632]
["861|BDTD|V5|FY14","86","1","BDTD","V5","FY14",-424048.87673048495,"FA1",41088.360879629632]
["861|BPEO|V5|FY14","86","1","BPEO","V5","FY14",2188930.0375000006,"FA1",41088.360879629632]
["861|BPEI|V5|FY14","86","1","BPEI","V5","FY14",56020.478052036851,"FA1",41088.360879629632]
["861|BPED|V5|FY14","86","1","BPED","V5","FY14",-100927.71268153367,"FA1",41088.360879629632]
["861|BPEA|V5|FY14","86","1","BPEA","V5","FY14",103778.16916294643,"FA1",41088.360879629632]
["861|BPTO|V5|FY14","86","1","BPTO","V5","FY14",3090334.8676823187,"FA1",41088.360879629632]
["861|BPTD|V5|FY14","86","1","BPTD","V5","FY14",-120310.67599725773,"FA1",41088.360879629632]
["861|BREO|V5|FY14","86","1","BREO","V5","FY14",11020245.433333335,"FA1",41088.360879629632]
["861|BREI|V5|FY14","86","1","BREI","V5","FY14",278814.57872871507,"FA1",41088.360879629632]
["861|BRED|V5|FY14","86","1","BRED","V5","FY14",-252617.62454122942,"FA1",41088.360879629632]
["861|BREA|V5|FY14","86","1","BREA","V5","FY14",264675.43163052842,"FA1",41088.360879629632]
["861|BRTO|V5|FY14","86","1","BRTO","V5","FY14",14033941.506616466,"FA1",41088.360879629632]
["861|BRTD|V5|FY14","86","1","BRTD","V5","FY14",-272764.26414747036,"FA1",41088.360879629632]
["861|BSEO|V5|FY14","86","1","BSEO","V5","FY14",243985.5,"FA1",41088.360879629632]
["861|BSEI|V5|FY14","86","1","BSEI","V5","FY14",16721.48723982137,"FA1",41088.360879629632]
["861|BSED|V5|FY14","86","1","BSED","V5","FY14",-69983.79580826762,"FA1",41088.360879629632]
["861|BSEA|V5|FY14","86","1","BSEA","V5","FY14",849747.97918570973,"FA1",41088.360879629632]
["861|BSTO|V5|FY14","86","1","BSTO","V5","FY14",240350,"FA1",41088.360879629632]
["861|BSTD|V5|FY14","86","1","BSTD","V5","FY14",-67787.398959285478,"FA1",41088.360879629632]
["861|BMEO|V5|FY14","86","1","BMEO","V5","FY14",1380009.5583333333,"FA1",41088.360879629632]
["861|BMEI|V5|FY14","86","1","BMEI","V5","FY14",35116.742933558759,"FA1",41088.360879629632]
["861|BMED|V5|FY14","86","1","BMED","V5","FY14",-91235.841698949473,"FA1",41088.360879629632]
["861|BMEA|V5|FY14","86","1","BMEA","V5","FY14",49320.31801803394,"FA1",41088.360879629632]
["861|BMTO|V5|FY14","86","1","BMTO","V5","FY14",1282890.7968927938,"FA1",41088.360879629632]
["861|BMTD|V5|FY14","86","1","BMTD","V5","FY14",-150517.10578775359,"FA1",41088.360879629632]
["862|BDEO|V5|FY14","86","2","BDEO","V5","FY14",8900004.6280263029,"FA1",41088.360879629632]
["862|BDEI|V5|FY14","86","2","BDEI","V5","FY14",282095.59236805706,"FA1",41088.360879629632]
["862|BDED|V5|FY14","86","2","BDED","V5","FY14",-391277.99900500604,"FA1",41088.360879629632]
["862|BDEA|V5|FY14","86","2","BDEA","V5","FY14",4767638.1333919559,"FA1",41088.360879629632]
["862|BDTO|V5|FY14","86","2","BDTO","V5","FY14",14613005.551228104,"FA1",41088.360879629632]
["862|BDTD|V5|FY14","86","2","BDTD","V5","FY14",-318746.35276350332,"FA1",41088.360879629632]
["862|BPEO|V5|FY14","86","2","BPEO","V5","FY14",1375711.3673031889,"FA1",41088.360879629632]
["862|BPEI|V5|FY14","86","2","BPEI","V5","FY14",44451.243281080431,"FA1",41088.360879629632]
["862|BPED|V5|FY14","86","2","BPED","V5","FY14",-56147.180559617635,"FA1",41088.360879629632]
["862|BPEA|V5|FY14","86","2","BPEA","V5","FY14",804676.7278800566,"FA1",41088.360879629632]
["862|BPTO|V5|FY14","86","2","BPTO","V5","FY14",1731273.0354841088,"FA1",41088.360879629632]
["862|BPTD|V5|FY14","86","2","BPTD","V5","FY14",-74594.847647553761,"FA1",41088.360879629632]
["862|BSEO|V5|FY14","86","2","BSEO","V5","FY14",103815,"FA1",41088.360879629632]
["862|BSEI|V5|FY14","86","2","BSEI","V5","FY14",3982.5089442572053,"FA1",41088.360879629632]
["862|BSED|V5|FY14","86","2","BSED","V5","FY14",-16895.624171454543,"FA1",41088.360879629632]
["862|BSEA|V5|FY14","86","2","BSEA","V5","FY14",110970.71554057636,"FA1",41088.360879629632]
["862|BSTO|V5|FY14","86","2","BSTO","V5","FY14",102600,"FA1",41088.360879629632]
["862|BSTD|V5|FY14","86","2","BSTD","V5","FY14",-16348.535777028817,"FA1",41088.360879629632]
["862|BTEO|V5|FY14","86","2","BTEO","V5","FY14",6054188.4018166,"FA1",41088.360879629632]
["862|BTEI|V5|FY14","86","2","BTEI","V5","FY14",154244.57242928416,"FA1",41088.360879629632]
["862|BTED|V5|FY14","86","2","BTED","V5","FY14",-257399.72525795456,"FA1",41088.360879629632]
["862|BTEA|V5|FY14","86","2","BTEA","V5","FY14",231188.99070953412,"FA1",41088.360879629632]
["862|BTTO|V5|FY14","86","2","BTTO","V5","FY14",7285565.1551685659,"FA1",41088.360879629632]
["862|BTTD|V5|FY14","86","2","BTTD","V5","FY14",-254783.30159897401,"FA1",41088.360879629632]
["861|BEEO|V5|FY14","86","1","BEEO","V5","FY14",221123.59421425613,"FA1",41088.360879629632]
["861|BEED|V5|FY14","86","1","BEED","V5","FY14",-34683.937822849854,"FA1",41088.360879629632]
["861|BEEA|V5|FY14","86","1","BEEA","V5","FY14",156468.95248117362,"FA1",41088.360879629632]
["861|BEEI|V5|FY14","86","1","BEEI","V5","FY14",7483.9517613710732,"FA1",41088.360879629632]
["861|BETO|V5|FY14","86","1","BETO","V5","FY14",206212.82100325174,"FA1",41088.360879629632]
["861|BETD|V5|FY14","86","1","BETD","V5","FY14",-41504.358915189012,"FA1",41088.360879629632]
["861|BLEO|V5|FY14","86","1","BLEO","V5","FY14",218981.11564091381,"FA1",41088.360879629632]
["861|BLEI|V5|FY14","86","1","BLEI","V5","FY14",5474.5278910228453,"FA1",41088.360879629632]
["861|BCEO|V5|FY14","86","1","BCEO","V5","FY14",190332.03482117457,"FA1",41088.360879629632]
["861|BCED|V5|FY14","86","1","BCED","V5","FY14",-35670.354909885842,"FA1",41088.360879629632]
["861|BCEA|V5|FY14","86","1","BCEA","V5","FY14",121665.36560709312,"FA1",41088.360879629632]
["861|BCEI|V5|FY14","86","1","BCEI","V5","FY14",6279.117940618029,"FA1",41088.360879629632]
["861|BCTO|V5|FY14","86","1","BCTO","V5","FY14",149311.28132071416,"FA1",41088.360879629632]
["861|BCTD|V5|FY14","86","1","BCTD","V5","FY14",-86373.026562928542,"FA1",41088.360879629632]
["861|BIEO|V5|FY14","86","1","BIEO","V5","FY14",19026.950847473188,"FA1",41088.360879629632]
["861|BIED|V5|FY14","86","1","BIED","V5","FY14",-5972.2179981236159,"FA1",41088.360879629632]
["861|BIEA|V5|FY14","86","1","BIEA","V5","FY14",13518.373956343679,"FA1",41088.360879629632]
["861|BIEI|V5|FY14","86","1","BIEI","V5","FY14",644.6534456411257,"FA1",41088.360879629632]
["861|BITO|V5|FY14","86","1","BITO","V5","FY14",16944.084207864202,"FA1",41088.360879629632]
["861|BITD|V5|FY14","86","1","BITD","V5","FY14",-8128.2148263606596,"FA1",41088.360879629632]
["862|BEEO|V5|FY14","86","2","BEEO","V5","FY14",69293.072452410517,"FA1",41088.360879629632]
["862|BEED|V5|FY14","86","2","BEED","V5","FY14",-10868.838420584469,"FA1",41088.360879629632]
["862|BEEA|V5|FY14","86","2","BEEA","V5","FY14",49032.372593967775,"FA1",41088.360879629632]
["862|BEEI|V5|FY14","86","2","BEEI","V5","FY14",2345.2314687348598,"FA1",41088.360879629632]
["862|BETO|V5|FY14","86","2","BETO","V5","FY14",64620.512330081554,"FA1",41088.360879629632]
["862|BETD|V5|FY14","86","2","BETD","V5","FY14",-13006.140568673993,"FA1",41088.360879629632]
["862|BLEO|V5|FY14","86","2","BLEO","V5","FY14",134747.35234378482,"FA1",41088.360879629632]
["862|BLEI|V5|FY14","86","2","BLEI","V5","FY14",3368.683808594621,"FA1",41088.360879629632]
["862|BCEO|V5|FY14","86","2","BCEO","V5","FY14",81888.105233061491,"FA1",41088.360879629632]
["862|BCED|V5|FY14","86","2","BCED","V5","FY14",-15346.748009633651,"FA1",41088.360879629632]
["862|BCEA|V5|FY14","86","2","BCEA","V5","FY14",52345.083534745863,"FA1",41088.360879629632]
["862|BCEI|V5|FY14","86","2","BCEI","V5","FY14",2701.5161750108609,"FA1",41088.360879629632]
["862|BCTO|V5|FY14","86","2","BCTO","V5","FY14",64239.411556554456,"FA1",41088.360879629632]
["862|BCTD|V5|FY14","86","2","BCTD","V5","FY14",-37160.972377185142,"FA1",41088.360879629632]
["862|BIEO|V5|FY14","86","2","BIEO","V5","FY14",8186.1204012559374,"FA1",41088.360879629632]
["862|BIED|V5|FY14","86","2","BIED","V5","FY14",-2569.4761071861503,"FA1",41088.360879629632]
["862|BIEA|V5|FY14","86","2","BIEA","V5","FY14",5816.120392749539,"FA1",41088.360879629632]
["862|BIEI|V5|FY14","86","2","BIEI","V5","FY14",277.35451494076773,"FA1",41088.360879629632]
["862|BITO|V5|FY14","86","2","BITO","V5","FY14",7289.9916821415527,"FA1",41088.360879629632]
["862|BITD|V5|FY14","86","2","BITD","V5","FY14",-3497.0682243969968,"FA1",41088.360879629632]
["861|EDEP|V5|FY14","86","1","EDEP","V5","FY14",1042465.5950984516,"FA2",41088.361006944448]
["862|EDEP|V5|FY14","86","2","EDEP","V5","FY14",750505.59153143689,"FA2",41088.361006944448]
["871|EOLE|V5|FY14","87","1","EOLE","V5","FY14",605926,"FM",41092.672847222224]
["871|EOLC|V5|FY14","87","1","EOLC","V5","FY14",3014,"FM",41092.672847222224]
["871|EOSC|V5|FY14","87","1","EOSC","V5","FY14",802,"FM",41092.672847222224]
["871|EOSE|V5|FY14","87","1","EOSE","V5","FY14",76473,"FM",41092.672847222224]
["871|EOSS|V5|FY14","87","1","EOSS","V5","FY14",5280,"FM",41092.672847222224]
["871|EOSP|V5|FY14","87","1","EOSP","V5","FY14",5218,"FM",41092.672847222224]
["871|EOSU|V5|FY14","87","1","EOSU","V5","FY14",11306,"FM",41092.672847222224]
["871|EOSO|V5|FY14","87","1","EOSO","V5","FY14",713696,"FM",41092.672847222224]
["871|EOSR|V5|FY14","87","1","EOSR","V5","FY14",14391,"FM",41092.672847222224]
["872|EOLE|V5|FY14","87","2","EOLE","V5","FY14",1188223,"FM",41092.672847222224]
["872|EOLC|V5|FY14","87","2","EOLC","V5","FY14",-471,"FM",41092.672847222224]
["872|EOSC|V5|FY14","87","2","EOSC","V5","FY14",14164,"FM",41092.672847222224]
["872|EOSE|V5|FY14","87","2","EOSE","V5","FY14",114928,"FM",41092.672847222224]
["872|EOSS|V5|FY14","87","2","EOSS","V5","FY14",124573,"FM",41092.672847222224]
["872|EOSP|V5|FY14","87","2","EOSP","V5","FY14",41088,"FM",41092.672847222224]
["872|EOSU|V5|FY14","87","2","EOSU","V5","FY14",39985,"FM",41092.672847222224]
["872|EOSO|V5|FY14","87","2","EOSO","V5","FY14",1176988,"FM",41092.672847222224]
["872|EOSR|V5|FY14","87","2","EOSR","V5","FY14",13673,"FM",41092.672847222224]
["874|EOLE|V5|FY14","87","4","EOLE","V5","FY14",1093,"FM",41092.672847222224]
["875|EOLE|V5|FY14","87","5","EOLE","V5","FY14",1745797,"FM",41092.672847222224]
["875|EOLC|V5|FY14","87","5","EOLC","V5","FY14",8072,"FM",41092.672847222224]
["875|EOSU|V5|FY14","87","5","EOSU","V5","FY14",9379,"FM",41092.672847222224]
["875|EOSO|V5|FY14","87","5","EOSO","V5","FY14",17384,"FM",41092.672847222224]
["871|ROOI|V5|FY14","87","1","ROOI","V5","FY14",-184450,"RM1",41089.365104166667]
["872|ROOI|V5|FY14","87","2","ROOI","V5","FY14",-225386,"RM1",41089.365104166667]
["871|EOBV|V5|FY14","87","1","EOBV","V5","FY14",3937311.1049199514,"RM1",41089.365104166667]
["871|EFDD|V5|FY14","87","1","EFDD","V5","FY14",18530.052314192086,"RM1",41089.365104166667]
["872|EFDD|V5|FY14","87","2","EFDD","V5","FY14",9036.6060022000001,"RM1",41089.365104166667]
["871|VNxx|V5|FY14","87","1","VNxx","V5","FY14",364.17887164384604,"RM2",41089.365266203706]
["871|Vlos|V5|FY14","87","1","Vlos","V5","FY14",224.76545733420812,"RM2",41089.365266203706]
["871|Vblk|V5|FY14","87","1","Vblk","V5","FY14",1498.4363822280541,"RM2",41089.365266203706]
["871|P846|V5|FY14","87","1","P846","V5","FY14",1113,"RM2",41089.365416666667]
["871|P847|V5|FY14","87","1","P847","V5","FY14",710,"RM2",41089.365416666667]
["871|P848|V5|FY14","87","1","P848","V5","FY14",6736,"RM2",41089.365416666667]
["871|P849|V5|FY14","87","1","P849","V5","FY14",5969,"RM2",41089.365416666667]
["872|Q850|V5|FY14","87","2","Q850","V5","FY14",4438,"RM2",41089.365416666667]
["872|Q851|V5|FY14","87","2","Q851","V5","FY14",807,"RM2",41089.365416666667]
["871|EOSA|V5|FY14","87","1","EOSA","V5","FY14",563773,"FM",41092.67292824074]
["872|EOSA|V5|FY14","87","2","EOSA","V5","FY14",1022907,"FM",41092.67292824074]
["874|EOSA|V5|FY14","87","4","EOSA","V5","FY14",-3975,"FM",41092.67292824074]
["875|EOSA|V5|FY14","87","5","EOSA","V5","FY14",-150813,"FM",41092.67292824074]
["871|EOLA|V5|FY14","87","1","EOLA","V5","FY14",485506,"FM",41092.67292824074]
["872|EOLA|V5|FY14","87","2","EOLA","V5","FY14",814962,"FM",41092.67292824074]
["874|EOLA|V5|FY14","87","4","EOLA","V5","FY14",3975,"FM",41092.67292824074]
["875|EOLA|V5|FY14","87","5","EOLA","V5","FY14",-1629819,"FM",41092.67292824074]
["871|Cx1W|V5|FY14","87","1","Cx1W","V5","FY14",-548543.04065247136,"CM1",41088.345868055556]
["872|Cx2W|V5|FY14","87","2","Cx2W","V5","FY14",-617917.89003714803,"CM1",41088.345868055556]
["871|CD1G|V5|FY14","87","1","CD1G","V5","FY14",240554.71359983363,"CM2",41088.345891203702]
["871|CD1Q|V5|FY14","87","1","CD1Q","V5","FY14",14087.115833900942,"CM2",41088.345891203702]
["871|CD1R|V5|FY14","87","1","CD1R","V5","FY14",306479.53868393903,"CM2",41088.345891203702]
["871|CM1R|V5|FY14","87","1","CM1R","V5","FY14",35962.731888149749,"CM2",41088.345891203702]
["871|CP1G|V5|FY14","87","1","CP1G","V5","FY14",1080423.216582556,"CM2",41088.345891203702]
["871|CP1R|V5|FY14","87","1","CP1R","V5","FY14",77062.996903178035,"CM2",41088.345891203702]
["871|CR1G|V5|FY14","87","1","CR1G","V5","FY14",1080423.216582556,"CM2",41088.345891203702]
["871|CR1M|V5|FY14","87","1","CR1M","V5","FY14",1601121.1018794568,"CM2",41088.345891203702]
["871|CR1R|V5|FY14","87","1","CR1R","V5","FY14",363737.34538300027,"CM2",41088.345891203702]
["871|CS1M|V5|FY14","87","1","CS1M","V5","FY14",806078.94760724215,"CM2",41088.345891203702]
["871|CS1R|V5|FY14","87","1","CS1R","V5","FY14",52402.837894161057,"CM2",41088.345891203702]
["872|CD2G|V5|FY14","87","2","CD2G","V5","FY14",2028231.2905609964,"CM2",41088.345891203702]
["872|CD2Q|V5|FY14","87","2","CD2Q","V5","FY14",32869.936945768866,"CM2",41088.345891203702]
["872|CD2R|V5|FY14","87","2","CD2R","V5","FY14",342134.01858447603,"CM2",41088.345891203702]
["872|CD6R|V5|FY14","87","2","CD6R","V5","FY14",266124.21597230807,"CM2",41088.345891203702]
["872|CL2G|V5|FY14","87","2","CL2G","V5","FY14",4750163.1291118935,"CM2",41088.345891203702]
["872|CP2R|V5|FY14","87","2","CP2R","V5","FY14",156181.00705710749,"CM2",41088.345891203702]
["872|CS2M|V5|FY14","87","2","CS2M","V5","FY14",958149.92816284695,"CM2",41088.345891203702]
["872|CT2G|V5|FY14","87","2","CT2G","V5","FY14",6468012.6776868822,"CM2",41088.345891203702]
["872|CT2R|V5|FY14","87","2","CT2R","V5","FY14",379149.94476363593,"CM2",41088.345891203702]
["875|CE5R|V5|FY14","87","5","CE5R","V5","FY14",205501.32507514142,"CM2",41088.345891203702]
["871|CD1D|V5|FY14","87","1","CD1D","V5","FY14",449189.51939547784,"CM2",41088.345891203702]
["872|CD2D|V5|FY14","87","2","CD2D","V5","FY14",367518.697687209,"CM2",41088.345891203702]
["871|EZSE|V5|FY14","87","1","EZSE","V5","FY14",82200.530030056572,"CM3",41088.346018518518]
["872|EZSE|V5|FY14","87","2","EZSE","V5","FY14",41100.265015028286,"CM3",41088.346018518518]
["871|Hx1W|V5|FY14","87","1","Hx1W","V5","FY14",-517000,"CM4",41088.346018518518]
["872|Hx2W|V5|FY14","87","2","Hx2W","V5","FY14",-614702.54333604383,"CM4",41088.346018518518]
["871|HD1G|V5|FY14","87","1","HD1G","V5","FY14",240554.71359983363,"CM5",41088.346041666664]
["871|HD1Q|V5|FY14","87","1","HD1Q","V5","FY14",14087.115833900942,"CM5",41088.346041666664]
["871|HD1R|V5|FY14","87","1","HD1R","V5","FY14",306479.53868393903,"CM5",41088.346041666664]
["871|HM1R|V5|FY14","87","1","HM1R","V5","FY14",35962.731888149749,"CM5",41088.346041666664]
["871|HP1G|V5|FY14","87","1","HP1G","V5","FY14",1080423.216582556,"CM5",41088.346041666664]
["871|HP1R|V5|FY14","87","1","HP1R","V5","FY14",77062.996903178035,"CM5",41088.346041666664]
["871|HR1G|V5|FY14","87","1","HR1G","V5","FY14",1080423.216582556,"CM5",41088.346041666664]
["871|HR1M|V5|FY14","87","1","HR1M","V5","FY14",1544506.6253757069,"CM5",41088.346041666664]
["871|HR1R|V5|FY14","87","1","HR1R","V5","FY14",363737.34538300027,"CM5",41088.346041666664]
["871|HS1M|V5|FY14","87","1","HS1M","V5","FY14",806078.94760724215,"CM5",41088.346041666664]
["871|HS1R|V5|FY14","87","1","HS1R","V5","FY14",52402.837894161057,"CM5",41088.346041666664]
["872|HD2G|V5|FY14","87","2","HD2G","V5","FY14",2028231.2905609964,"CM5",41088.346041666664]
["872|HD2Q|V5|FY14","87","2","HD2Q","V5","FY14",32869.936945768866,"CM5",41088.346041666664]
["872|HD2R|V5|FY14","87","2","HD2R","V5","FY14",342134.01858447603,"CM5",41088.346041666664]
["872|HD6R|V5|FY14","87","2","HD6R","V5","FY14",266124.21597230807,"CM5",41088.346041666664]
["872|HL2G|V5|FY14","87","2","HL2G","V5","FY14",4750163.1291118935,"CM5",41088.346041666664]
["872|HP2R|V5|FY14","87","2","HP2R","V5","FY14",156181.00705710749,"CM5",41088.346041666664]
["872|HS2M|V5|FY14","87","2","HS2M","V5","FY14",958149.92816284695,"CM5",41088.346041666664]
["872|HT2G|V5|FY14","87","2","HT2G","V5","FY14",6436555.0827147998,"CM5",41088.346041666664]
["872|HT2R|V5|FY14","87","2","HT2R","V5","FY14",379149.94476363593,"CM5",41088.346041666664]
["875|HE5R|V5|FY14","87","5","HE5R","V5","FY14",205501.32507514142,"CM5",41088.346041666664]
["871|HD1D|V5|FY14","87","1","HD1D","V5","FY14",449189.51939547784,"CM5",41088.346041666664]
["872|HD2D|V5|FY14","87","2","HD2D","V5","FY14",367518.697687209,"CM5",41088.346041666664]
["871|VRxx|V5|FY14","87","1","VRxx","V5","FY14",909.49205325000003,"RM2",41089.365266203706]
["871|KDEO|V5|FY14","87","1","KDEO","V5","FY14",25180490.752513319,"AM1",41088.360613425924]
["871|KDEI|V5|FY14","87","1","KDEI","V5","FY14",637004.02566749346,"AM1",41088.360613425924]
["871|KDED|V5|FY14","87","1","KDED","V5","FY14",-517574.09053348872,"AM1",41088.360613425924]
["871|KDEA|V5|FY14","87","1","KDEA","V5","FY14",1010310.8875131515,"AM1",41088.360613425924]
["871|KDTO|V5|FY14","87","1","KDTO","V5","FY14",37054568.23078277,"AM1",41088.360613425924]
["871|KDTD|V5|FY14","87","1","KDTD","V5","FY14",-697015.78204842017,"AM1",41088.360613425924]
["871|KPEO|V5|FY14","87","1","KPEO","V5","FY14",1264963.8614189308,"AM1",41088.360613425924]
["871|KPEI|V5|FY14","87","1","KPEI","V5","FY14",45723.932810412574,"AM1",41088.360613425924]
["871|KPED|V5|FY14","87","1","KPED","V5","FY14",-81563.979362274884,"AM1",41088.360613425924]
["871|KPEA|V5|FY14","87","1","KPEA","V5","FY14",1157486.2134857341,"AM1",41088.360613425924]
["871|KPTO|V5|FY14","87","1","KPTO","V5","FY14",1181991.4188898257,"AM1",41088.360613425924]
["871|KPTD|V5|FY14","87","1","KPTD","V5","FY14",-68012.914088344085,"AM1",41088.360613425924]
["871|KREO|V5|FY14","87","1","KREO","V5","FY14",5530295.0110535221,"AM1",41088.360613425924]
["871|KREI|V5|FY14","87","1","KREI","V5","FY14",174912.80890580549,"AM1",41088.360613425924]
["871|KRED|V5|FY14","87","1","KRED","V5","FY14",-102558.86604360241,"AM1",41088.360613425924]
["871|KREA|V5|FY14","87","1","KREA","V5","FY14",3045281.6638450129,"AM1",41088.360613425924]
["871|KRTO|V5|FY14","87","1","KRTO","V5","FY14",5770504.3007134767,"AM1",41088.360613425924]
["871|KRTD|V5|FY14","87","1","KRTD","V5","FY14",-140351.76695169244,"AM1",41088.360613425924]
["871|KSEO|V5|FY14","87","1","KSEO","V5","FY14",474154.84027201741,"AM1",41088.360613425924]
["871|KSEI|V5|FY14","87","1","KSEI","V5","FY14",22404.21417896343,"AM1",41088.360613425924]
["871|KSED|V5|FY14","87","1","KSED","V5","FY14",-100060.7801825588,"AM1",41088.360613425924]
["871|KSEA|V5|FY14","87","1","KSEA","V5","FY14",858481.78550140327,"AM1",41088.360613425924]
["871|KSTO|V5|FY14","87","1","KSTO","V5","FY14",429198.99815456464,"AM1",41088.360613425924]
["871|KSTD|V5|FY14","87","1","KSTD","V5","FY14",-94201.636576889869,"AM1",41088.360613425924]
["871|KMEO|V5|FY14","87","1","KMEO","V5","FY14",819184.50506241061,"AM1",41088.360613425924]
["871|KMEI|V5|FY14","87","1","KMEI","V5","FY14",20761.713600960844,"AM1",41088.360613425924]
["871|KMED|V5|FY14","87","1","KMED","V5","FY14",-70468.703218065668,"AM1",41088.360613425924]
["871|KMEA|V5|FY14","87","1","KMEA","V5","FY14",35962.731888149749,"AM1",41088.360613425924]
["871|KMTO|V5|FY14","87","1","KMTO","V5","FY14",822364.00799999991,"AM1",41088.360613425924]
["871|KMTD|V5|FY14","87","1","KMTD","V5","FY14",-48830.220297203741,"AM1",41088.360613425924]
["872|KDEO|V5|FY14","87","2","KDEO","V5","FY14",14974933.861947047,"AM1",41088.360613425924]
["872|KDEI|V5|FY14","87","2","KDEI","V5","FY14",409035.64895719616,"AM1",41088.360613425924]
["872|KDED|V5|FY14","87","2","KDED","V5","FY14",-382741.01139741234,"AM1",41088.360613425924]
["872|KDEA|V5|FY14","87","2","KDEA","V5","FY14",3036878.1597507587,"AM1",41088.360613425924]
["872|KDTO|V5|FY14","87","2","KDTO","V5","FY14",17177800.414893895,"AM1",41088.360613425924]
["872|KDTD|V5|FY14","87","2","KDTD","V5","FY14",-379164.37380836095,"AM1",41088.360613425924]
["872|KPEO|V5|FY14","87","2","KPEO","V5","FY14",2279490.5134872906,"AM1",41088.360613425924]
["872|KPEI|V5|FY14","87","2","KPEI","V5","FY14",58468.009221992936,"AM1",41088.360613425924]
["872|KPED|V5|FY14","87","2","KPED","V5","FY14",-85586.342427915093,"AM1",41088.360613425924]
["872|KPEA|V5|FY14","87","2","KPEA","V5","FY14",156181.00705710752,"AM1",41088.360613425924]
["872|KPTO|V5|FY14","87","2","KPTO","V5","FY14",2254498.4273793092,"AM1",41088.360613425924]
["872|KPTD|V5|FY14","87","2","KPTD","V5","FY14",-81444.505651711515,"AM1",41088.360613425924]
["872|KSEO|V5|FY14","87","2","KSEO","V5","FY14",505491.22841114795,"AM1",41088.360613425924]
["872|KSEI|V5|FY14","87","2","KSEI","V5","FY14",24417.241573815772,"AM1",41088.360613425924]
["872|KSED|V5|FY14","87","2","KSED","V5","FY14",-103700.89408437138,"AM1",41088.360613425924]
["872|KSEA|V5|FY14","87","2","KSEA","V5","FY14",958149.92816284695,"AM1",41088.360613425924]
["872|KSTO|V5|FY14","87","2","KSTO","V5","FY14",462175,"AM1",41088.360613425924]
["872|KSTD|V5|FY14","87","2","KSTD","V5","FY14",-96557.496408142353,"AM1",41088.360613425924]
["872|KTEO|V5|FY14","87","2","KTEO","V5","FY14",16571442.303576099,"AM1",41088.360613425924]
["872|KTEI|V5|FY14","87","2","KTEI","V5","FY14",495876.58564707369,"AM1",41088.360613425924]
["872|KTED|V5|FY14","87","2","KTED","V5","FY14",-840413.0612531302,"AM1",41088.360613425924]
["872|KTEA|V5|FY14","87","2","KTEA","V5","FY14",6847162.6224505184,"AM1",41088.360613425924]
["872|KTTO|V5|FY14","87","2","KTTO","V5","FY14",16172538.100146469,"AM1",41088.360613425924]
["872|KTTD|V5|FY14","87","2","KTTD","V5","FY14",-693204.92439428798,"AM1",41088.360613425924]
["871|KBEO|V5|FY14","87","1","KBEO","V5","FY14",80093.604632582137,"AM1",41088.360613425924]
["871|KBED|V5|FY14","87","1","KBED","V5","FY14",-1427.8942591021018,"AM1",41088.360613425924]
["871|KBEI|V5|FY14","87","1","KBEI","V5","FY14",1986.321394888037,"AM1",41088.360613425924]
["871|KBTO|V5|FY14","87","1","KBTO","V5","FY14",181891.18253907503,"AM1",41088.360613425924]
["871|KBTD|V5|FY14","87","1","KBTD","V5","FY14",-3383.7095405311043,"AM1",41088.360613425924]
["871|KEEO|V5|FY14","87","1","KEEO","V5","FY14",162889.56021465792,"AM1",41088.360613425924]
["871|KEED|V5|FY14","87","1","KEED","V5","FY14",-25430.262595843029,"AM1",41088.360613425924]
["871|KEEA|V5|FY14","87","1","KEEA","V5","FY14",112879.65061077042,"AM1",41088.360613425924]
["871|KEEI|V5|FY14","87","1","KEEI","V5","FY14",5439.3687608970695,"AM1",41088.360613425924]
["871|KETO|V5|FY14","87","1","KETO","V5","FY14",246429.42780471817,"AM1",41088.360613425924]
["871|KETD|V5|FY14","87","1","KETD","V5","FY14",-74193.908822070676,"AM1",41088.360613425924]
["871|KLEO|V5|FY14","87","1","KLEO","V5","FY14",409298.63856899017,"AM1",41088.360613425924]
["871|KLEI|V5|FY14","87","1","KLEI","V5","FY14",10150.606236510956,"AM1",41088.360613425924]
["871|KCEO|V5|FY14","87","1","KCEO","V5","FY14",118866.99245675962,"AM1",41088.360613425924]
["871|KCED|V5|FY14","87","1","KCED","V5","FY14",-28811.927944905834,"AM1",41088.360613425924]
["871|KCEA|V5|FY14","87","1","KCEA","V5","FY14",84301.158736146099,"AM1",41088.360613425924]
["871|KCEI|V5|FY14","87","1","KCEI","V5","FY14",3993.2357812558498,"AM1",41088.360613425924]
["871|KCTO|V5|FY14","87","1","KCTO","V5","FY14",98534.614086379966,"AM1",41088.360613425924]
["871|KCTD|V5|FY14","87","1","KCTD","V5","FY14",-59847.321269039108,"AM1",41088.360613425924]
["871|KIEO|V5|FY14","87","1","KIEO","V5","FY14",12877.558883331565,"AM1",41088.360613425924]
["871|KIED|V5|FY14","87","1","KIED","V5","FY14",-4150.5755384189142,"AM1",41088.360613425924]
["871|KIEA|V5|FY14","87","1","KIEA","V5","FY14",9366.7954151273425,"AM1",41088.360613425924]
["871|KIEI|V5|FY14","87","1","KIEI","V5","FY14",435.51172345420179,"AM1",41088.360613425924]
["871|KITO|V5|FY14","87","1","KITO","V5","FY14",10948.290454042217,"AM1",41088.360613425924]
["871|KITD|V5|FY14","87","1","KITD","V5","FY14",-6649.7023632265664,"AM1",41088.360613425924]
["871|KQEO|V5|FY14","87","1","KQEO","V5","FY14",123337.54963639966,"AM1",41088.360613425924]
["871|KQED|V5|FY14","87","1","KQED","V5","FY14",-63198.160433691206,"AM1",41088.360613425924]
["871|KQEI|V5|FY14","87","1","KQEI","V5","FY14",3058.7712309827116,"AM1",41088.360613425924]
["871|KQTO|V5|FY14","87","1","KQTO","V5","FY14",114657.18175645843,"AM1",41088.360613425924]
["871|KQTD|V5|FY14","87","1","KQTD","V5","FY14",-57328.590878229217,"AM1",41088.360613425924]
["872|KBEO|V5|FY14","87","2","KBEO","V5","FY14",65719.584839406249,"AM1",41088.360613425924]
["872|KBED|V5|FY14","87","2","KBED","V5","FY14",-1171.6368408344463,"AM1",41088.360613425924]
["872|KBEI|V5|FY14","87","2","KBEI","V5","FY14",1629.845704017275,"AM1",41088.360613425924]
["872|KBTO|V5|FY14","87","2","KBTO","V5","FY14",149248.03368824592,"AM1",41088.360613425924]
["872|KBTD|V5|FY14","87","2","KBTD","V5","FY14",-2776.4512190575015,"AM1",41088.360613425924]
["872|KEEO|V5|FY14","87","2","KEEO","V5","FY14",133656.54250534213,"AM1",41088.360613425924]
["872|KEED|V5|FY14","87","2","KEED","V5","FY14",-20866.413839439218,"AM1",41088.360613425924]
["872|KEEA|V5|FY14","87","2","KEEA","V5","FY14",92621.674464371012,"AM1",41088.360613425924]
["872|KEEI|V5|FY14","87","2","KEEI","V5","FY14",4463.1910174906852,"AM1",41088.360613425924]
["872|KETO|V5|FY14","87","2","KETO","V5","FY14",202203.90581534989,"AM1",41088.360613425924]
["872|KETD|V5|FY14","87","2","KETD","V5","FY14",-60878.679487172041,"AM1",41088.360613425924]
["872|KLEO|V5|FY14","87","2","KLEO","V5","FY14",779987.25403186423,"AM1",41088.360613425924]
["872|KLEA|V5|FY14","87","2","KLEA","V5","FY14",4750163.1291118935,"AM1",41088.360613425924]
["872|KLEI|V5|FY14","87","2","KLEI","V5","FY14",78245.706700977709,"AM1",41088.360613425924]
["872|KCEO|V5|FY14","87","2","KCEO","V5","FY14",70020.036051970979,"AM1",41088.360613425924]
["872|KCED|V5|FY14","87","2","KCED","V5","FY14",-16972.013775506039,"AM1",41088.360613425924]
["872|KCEA|V5|FY14","87","2","KCEA","V5","FY14",49658.614657682498,"AM1",41088.360613425924]
["872|KCEI|V5|FY14","87","2","KCEI","V5","FY14",2352.2637158441435,"AM1",41088.360613425924]
["872|KCTO|V5|FY14","87","2","KCTO","V5","FY14",58043.003260179023,"AM1",41088.360613425924]
["872|KCTD|V5|FY14","87","2","KCTD","V5","FY14",-35253.786659037374,"AM1",41088.360613425924]
["872|KIEO|V5|FY14","87","2","KIEO","V5","FY14",7585.6814296051371,"AM1",41088.360613425924]
["872|KIED|V5|FY14","87","2","KIED","V5","FY14",-2444.9465981251415,"AM1",41088.360613425924]
["872|KIEA|V5|FY14","87","2","KIEA","V5","FY14",5517.6238508536098,"AM1",41088.360613425924]
["872|KIEI|V5|FY14","87","2","KIEI","V5","FY14",256.54343520479216,"AM1",41088.360613425924]
["872|KITO|V5|FY14","87","2","KITO","V5","FY14",6449.2225844643344,"AM1",41088.360613425924]
["872|KITD|V5|FY14","87","2","KITD","V5","FY14",-3917.0874065597077,"AM1",41088.360613425924]
["872|KQEO|V5|FY14","87","2","KQEO","V5","FY14",72653.471696476452,"AM1",41088.360613425924]
["872|KQED|V5|FY14","87","2","KQED","V5","FY14",-37227.638897274548,"AM1",41088.360613425924]
["872|KQEI|V5|FY14","87","2","KQEI","V5","FY14",1801.8060980726161,"AM1",41088.360613425924]
["872|KQTO|V5|FY14","87","2","KQTO","V5","FY14",67540.196267059364,"AM1",41088.360613425924]
["872|KQTD|V5|FY14","87","2","KQTD","V5","FY14",-33770.098133529682,"AM1",41088.360613425924]
["871|RURF|V5|FY14","87","1","RURF","V5","FY14",-2004027.3599999999,"RM1",41089.365104166667]
["871|RURV|V5|FY14","87","1","RURV","V5","FY14",-3175566.6279659732,"RM1",41089.365104166667]
["871|RUNF|V5|FY14","87","1","RUNF","V5","FY14",-781434.33229679987,"RM1",41089.365104166667]
["871|RUNV|V5|FY14","87","1","RUNV","V5","FY14",-1266542.6054140606,"RM1",41089.365104166667]
["872|RURF|V5|FY14","87","2","RURF","V5","FY14",-2312064.8600000003,"RM1",41089.365104166667]
["872|RUNF|V5|FY14","87","2","RUNF","V5","FY14",-1077191.54088,"RM1",41089.365104166667]
["871|RcDC|V5|FY14","87","1","RcDC","V5","FY14",-796784.04694371461,"AM2",41088.360752314817]
["872|RcDC|V5|FY14","87","2","RcDC","V5","FY14",-2327479.0169570921,"AM2",41088.360752314817]
["871|RCCA|V5|FY14","87","1","RCCA","V5","FY14",-449189.5193954779,"AM2",41088.360752314817]
["872|RCCA|V5|FY14","87","2","RCCA","V5","FY14",-367518.697687209,"AM2",41088.360752314817]
["871|SD1C|V5|FY14","87","1","SD1C","V5","FY14",253570.75836172598,"AM3",41088.360763888886]
["871|SR1C|V5|FY14","87","1","SR1C","V5","FY14",475655.74042727199,"AM3",41088.360763888886]
["871|SP1C|V5|FY14","87","1","SP1C","V5","FY14",67557.548154716569,"AM3",41088.360763888886]
["872|SD2C|V5|FY14","87","2","SD2C","V5","FY14",570508.19135288976,"AM3",41088.360763888886]
["872|SP2C|V5|FY14","87","2","SP2C","V5","FY14",321844.25089428033,"AM3",41088.360763888886]
["872|ST2C|V5|FY14","87","2","ST2C","V5","FY14",1435126.5747099214,"AM3",41088.360763888886]
["871|BDEO|V5|FY14","87","1","BDEO","V5","FY14",24507171.257951837,"FA1",41088.360879629632]
["871|BDEI|V5|FY14","87","1","BDEI","V5","FY14",625308.16754271032,"FA1",41088.360879629632]
["871|BDED|V5|FY14","87","1","BDED","V5","FY14",-581457.84537516255,"FA1",41088.360879629632]
["871|BDEA|V5|FY14","87","1","BDEA","V5","FY14",1010310.8875131515,"FA1",41088.360879629632]
["871|BDTO|V5|FY14","87","1","BDTO","V5","FY14",39109111.884056695,"FA1",41088.360879629632]
["871|BDTD|V5|FY14","87","1","BDTD","V5","FY14",-631532.8881353219,"FA1",41088.360879629632]
["871|BPEO|V5|FY14","87","1","BPEO","V5","FY14",929930.10489637963,"FA1",41088.360879629632]
["871|BPEI|V5|FY14","87","1","BPEI","V5","FY14",37716.830290981161,"FA1",41088.360879629632]
["871|BPED|V5|FY14","87","1","BPED","V5","FY14",-173008.45685548545,"FA1",41088.360879629632]
["871|BPEA|V5|FY14","87","1","BPEA","V5","FY14",1157486.2134857341,"FA1",41088.360879629632]
["871|BPTO|V5|FY14","87","1","BPTO","V5","FY14",1202263.5368701804,"FA1",41088.360879629632]
["871|BPTD|V5|FY14","87","1","BPTD","V5","FY14",-66923.744024222688,"FA1",41088.360879629632]
["871|BREO|V5|FY14","87","1","BREO","V5","FY14",4945339.2999572791,"FA1",41088.360879629632]
["871|BREI|V5|FY14","87","1","BREI","V5","FY14",160991.82234069778,"FA1",41088.360879629632]
["871|BRED|V5|FY14","87","1","BRED","V5","FY14",-322600.10897468642,"FA1",41088.360879629632]
["871|BREA|V5|FY14","87","1","BREA","V5","FY14",2988667.1873412635,"FA1",41088.360879629632]
["871|BRTO|V5|FY14","87","1","BRTO","V5","FY14",5699372.4512755508,"FA1",41088.360879629632]
["871|BRTD|V5|FY14","87","1","BRTD","V5","FY14",-127312.88155905866,"FA1",41088.360879629632]
["871|BSEO|V5|FY14","87","1","BSEO","V5","FY14",333459.83785402827,"FA1",41088.360879629632]
["871|BSEI|V5|FY14","87","1","BSEI","V5","FY14",19067.518265118248,"FA1",41088.360879629632]
["871|BSED|V5|FY14","87","1","BSED","V5","FY14",-129175.8313197594,"FA1",41088.360879629632]
["871|BSEA|V5|FY14","87","1","BSEA","V5","FY14",858481.78550140327,"FA1",41088.360879629632]
["871|BSTO|V5|FY14","87","1","BSTO","V5","FY14",414734.62842780363,"FA1",41088.360879629632]
["871|BSTD|V5|FY14","87","1","BSTD","V5","FY14",-90175.096898835414,"FA1",41088.360879629632]
["871|BMEO|V5|FY14","87","1","BMEO","V5","FY14",442249.38735000003,"FA1",41088.360879629632]
["871|BMEI|V5|FY14","87","1","BMEI","V5","FY14",11505.768832351872,"FA1",41088.360879629632]
["871|BMED|V5|FY14","87","1","BMED","V5","FY14",-34302.677842011784,"FA1",41088.360879629632]
["871|BMEA|V5|FY14","87","1","BMEA","V5","FY14",35962.731888149749,"FA1",41088.360879629632]
["871|BMTO|V5|FY14","87","1","BMTO","V5","FY14",442855.41549999994,"FA1",41088.360879629632]
["871|BMTD|V5|FY14","87","1","BMTD","V5","FY14",-24569.631297203741,"FA1",41088.360879629632]
["872|BDEO|V5|FY14","87","2","BDEO","V5","FY14",12305862.362739312,"FA1",41088.360879629632]
["872|BDEI|V5|FY14","87","2","BDEI","V5","FY14",345607.53606536723,"FA1",41088.360879629632]
["872|BDED|V5|FY14","87","2","BDED","V5","FY14",-992984.91668043402,"FA1",41088.360879629632]
["872|BDEA|V5|FY14","87","2","BDEA","V5","FY14",3036878.1597507587,"FA1",41088.360879629632]
["872|BDTO|V5|FY14","87","2","BDTO","V5","FY14",18256479.610000003,"FA1",41088.360879629632]
["872|BDTD|V5|FY14","87","2","BDTD","V5","FY14",-392152.73663789721,"FA1",41088.360879629632]
["872|BPEO|V5|FY14","87","2","BPEO","V5","FY14",1955018.4971831935,"FA1",41088.360879629632]
["872|BPEI|V5|FY14","87","2","BPEI","V5","FY14",50827.72501779368,"FA1",41088.360879629632]
["872|BPED|V5|FY14","87","2","BPED","V5","FY14",-206653.9838197256,"FA1",41088.360879629632]
["872|BPEA|V5|FY14","87","2","BPEA","V5","FY14",156181.00705710752,"FA1",41088.360879629632]
["872|BPTO|V5|FY14","87","2","BPTO","V5","FY14",2286178.8447656403,"FA1",41088.360879629632]
["872|BPTD|V5|FY14","87","2","BPTD","V5","FY14",-82951.084370281635,"FA1",41088.360879629632]
["872|BSEO|V5|FY14","87","2","BSEO","V5","FY14",529889.70746777661,"FA1",41088.360879629632]
["872|BSEI|V5|FY14","87","2","BSEI","V5","FY14",25224.11678873,"FA1",41088.360879629632]
["872|BSED|V5|FY14","87","2","BSED","V5","FY14",-110627.43863115841,"FA1",41088.360879629632]
["872|BSEA|V5|FY14","87","2","BSEA","V5","FY14",958149.92816284695,"FA1",41088.360879629632]
["872|BSTO|V5|FY14","87","2","BSTO","V5","FY14",507372.38714366645,"FA1",41088.360879629632]
["872|BSTD|V5|FY14","87","2","BSTD","V5","FY14",-102812.68299762522,"FA1",41088.360879629632]
["872|BTEO|V5|FY14","87","2","BTEO","V5","FY14",12157892.879004866,"FA1",41088.360879629632]
["872|BTEI|V5|FY14","87","2","BTEI","V5","FY14",389143.63481860212,"FA1",41088.360879629632]
["872|BTED|V5|FY14","87","2","BTED","V5","FY14",-2058075.4670601236,"FA1",41088.360879629632]
["872|BTEA|V5|FY14","87","2","BTEA","V5","FY14",6815705.027478436,"FA1",41088.360879629632]
["872|BTTO|V5|FY14","87","2","BTTO","V5","FY14",15567712.49004166,"FA1",41088.360879629632]
["872|BTTD|V5|FY14","87","2","BTTD","V5","FY14",-649765.37449233083,"FA1",41088.360879629632]
["871|BBEO|V5|FY14","87","1","BBEO","V5","FY14",71356.593959874604,"FA1",41088.360879629632]
["871|BBED|V5|FY14","87","1","BBED","V5","FY14",-5605.342439078333,"FA1",41088.360879629632]
["871|BBEI|V5|FY14","87","1","BBEI","V5","FY14",1783.9148489968647,"FA1",41088.360879629632]
["871|BBTO|V5|FY14","87","1","BBTO","V5","FY14",172882.93308207011,"FA1",41088.360879629632]
["871|BBTD|V5|FY14","87","1","BBTD","V5","FY14",-5104.5887705748482,"FA1",41088.360879629632]
["871|BEEO|V5|FY14","87","1","BEEO","V5","FY14",251860.17756135759,"FA1",41088.360879629632]
["871|BEED|V5|FY14","87","1","BEED","V5","FY14",-27549.457778737378,"FA1",41088.360879629632]
["871|BEEA|V5|FY14","87","1","BEEA","V5","FY14",112879.65061077042,"FA1",41088.360879629632]
["871|BEEI|V5|FY14","87","1","BEEI","V5","FY14",7707.5000716685699,"FA1",41088.360879629632]
["871|BETO|V5|FY14","87","1","BETO","V5","FY14",263528.55729340226,"FA1",41088.360879629632]
["871|BETD|V5|FY14","87","1","BETD","V5","FY14",-68410.623426212929,"FA1",41088.360879629632]
["871|BLEO|V5|FY14","87","1","BLEO","V5","FY14",419898.47610084113,"FA1",41088.360879629632]
["871|BLEI|V5|FY14","87","1","BLEI","V5","FY14",10497.46190252103,"FA1",41088.360879629632]
["871|BCEO|V5|FY14","87","1","BCEO","V5","FY14",131879.8575089153,"FA1",41088.360879629632]
["871|BCED|V5|FY14","87","1","BCED","V5","FY14",-24715.762258455274,"FA1",41088.360879629632]
["871|BCEA|V5|FY14","87","1","BCEA","V5","FY14",84301.158736146099,"FA1",41088.360879629632]
["871|BCEI|V5|FY14","87","1","BCEI","V5","FY14",4350.7609219247079,"FA1",41088.360879629632]
["871|BCTO|V5|FY14","87","1","BCTO","V5","FY14",103456.83806485891,"FA1",41088.360879629632]
["871|BCTD|V5|FY14","87","1","BCTD","V5","FY14",-59847.321269039101,"FA1",41088.360879629632]
["871|BIEO|V5|FY14","87","1","BIEO","V5","FY14",13183.653340077361,"FA1",41088.360879629632]
["871|BIED|V5|FY14","87","1","BIED","V5","FY14",-4138.1119018914569,"FA1",41088.360879629632]
["871|BIEA|V5|FY14","87","1","BIEA","V5","FY14",9366.7954151273425,"FA1",41088.360879629632]
["871|BIEI|V5|FY14","87","1","BIEI","V5","FY14",446.67627619102586,"FA1",41088.360879629632]
["871|BITO|V5|FY14","87","1","BITO","V5","FY14",11740.44828056235,"FA1",41088.360879629632]
["871|BITD|V5|FY14","87","1","BITD","V5","FY14",-5631.9884044188302,"FA1",41088.360879629632]
["872|BBEO|V5|FY14","87","2","BBEO","V5","FY14",58550.564081983379,"FA1",41088.360879629632]
["872|BBED|V5|FY14","87","2","BBED","V5","FY14",-4599.378185921666,"FA1",41088.360879629632]
["872|BBEI|V5|FY14","87","2","BBEI","V5","FY14",1463.7641020495846,"FA1",41088.360879629632]
["872|BBTO|V5|FY14","87","2","BBTO","V5","FY14",141856.45208619456,"FA1",41088.360879629632]
["872|BBTD|V5|FY14","87","2","BBTD","V5","FY14",-4188.4924060666399,"FA1",41088.360879629632]
["872|BEEO|V5|FY14","87","2","BEEO","V5","FY14",206660.02464044598,"FA1",41088.360879629632]
["872|BEED|V5|FY14","87","2","BEED","V5","FY14",-22605.287102196959,"FA1",41088.360879629632]
["872|BEEA|V5|FY14","87","2","BEEA","V5","FY14",92621.674464371012,"FA1",41088.360879629632]
["872|BEEI|V5|FY14","87","2","BEEI","V5","FY14",6324.2715468157867,"FA1",41088.360879629632]
["872|BETO|V5|FY14","87","2","BETO","V5","FY14",216234.33553900386,"FA1",41088.360879629632]
["872|BETD|V5|FY14","87","2","BETD","V5","FY14",-56133.292923948764,"FA1",41088.360879629632]
["872|BLEO|V5|FY14","87","2","BLEO","V5","FY14",682360.44954512198,"FA1",41088.360879629632]
["872|BLEA|V5|FY14","87","2","BLEA","V5","FY14",4750163.1291118935,"FA1",41088.360879629632]
["872|BLEI|V5|FY14","87","2","BLEI","V5","FY14",76436.050352526741,"FA1",41088.360879629632]
["872|BCEO|V5|FY14","87","2","BCEO","V5","FY14",77685.421212808025,"FA1",41088.360879629632]
["872|BCED|V5|FY14","87","2","BCED","V5","FY14",-14559.117957144614,"FA1",41088.360879629632]
["872|BCEA|V5|FY14","87","2","BCEA","V5","FY14",49658.614657682498,"FA1",41088.360879629632]
["872|BCEI|V5|FY14","87","2","BCEI","V5","FY14",2562.8682135412323,"FA1",41088.360879629632]
["872|BCTO|V5|FY14","87","2","BCTO","V5","FY14",60942.498681957673,"FA1",41088.360879629632]
["872|BCTD|V5|FY14","87","2","BCTD","V5","FY14",-35253.786659037367,"FA1",41088.360879629632]
["872|BIEO|V5|FY14","87","2","BIEO","V5","FY14",7765.9900624196316,"FA1",41088.360879629632]
["872|BIED|V5|FY14","87","2","BIED","V5","FY14",-2437.60474265329,"FA1",41088.360879629632]
["872|BIEA|V5|FY14","87","2","BIEA","V5","FY14",5517.6238508536098,"FA1",41088.360879629632]
["872|BIEI|V5|FY14","87","2","BIEI","V5","FY14",263.12004969616095,"FA1",41088.360879629632]
["872|BITO|V5|FY14","87","2","BITO","V5","FY14",6915.8527096605112,"FA1",41088.360879629632]
["872|BITD|V5|FY14","87","2","BITD","V5","FY14",-3317.5907202762196,"FA1",41088.360879629632]
["871|EDEP|V5|FY14","87","1","EDEP","V5","FY14",1302553.5947452681,"FA2",41088.361006944448]
["872|EDEP|V5|FY14","87","2","EDEP","V5","FY14",3412543.194179358,"FA2",41088.361006944448]
["881|EOLE|V5|FY14","88","1","EOLE","V5","FY14",425089,"FM",41092.672847222224]
["881|EOLC|V5|FY14","88","1","EOLC","V5","FY14",2009,"FM",41092.672847222224]
["881|ROOI|V5|FY14","88","1","ROOI","V5","FY14",-196350,"RM1",41089.365104166667]
["882|ROOI|V5|FY14","88","2","ROOI","V5","FY14",-86869.999999999985,"RM1",41089.365104166667]
["881|EOBV|V5|FY14","88","1","EOBV","V5","FY14",4581376.5545059377,"RM1",41089.365104166667]
["881|EFDD|V5|FY14","88","1","EFDD","V5","FY14",16169.405798440233,"RM1",41089.365104166667]
["882|EFDD|V5|FY14","88","2","EFDD","V5","FY14",5736.083106600001,"RM1",41089.365104166667]
["881|EOSE|V5|FY14","88","1","EOSE","V5","FY14",57964,"FM",41092.672847222224]
["881|EOSP|V5|FY14","88","1","EOSP","V5","FY14",3870,"FM",41092.672847222224]
["881|EOSU|V5|FY14","88","1","EOSU","V5","FY14",8247,"FM",41092.672847222224]
["881|VRxx|V5|FY14","88","1","VRxx","V5","FY14",671.97047499999996,"RM2",41089.365266203706]
["881|VNxx|V5|FY14","88","1","VNxx","V5","FY14",672.31355260535236,"RM2",41089.365266203706]
["881|Vlos|V5|FY14","88","1","Vlos","V5","FY14",237.22659310682684,"RM2",41089.365266203706]
["881|Vblk|V5|FY14","88","1","Vblk","V5","FY14",1581.5106207121792,"RM2",41089.365266203706]
["881|P846|V5|FY14","88","1","P846","V5","FY14",611,"RM2",41089.365416666667]
["881|P847|V5|FY14","88","1","P847","V5","FY14",414,"RM2",41089.365416666667]
["881|P848|V5|FY14","88","1","P848","V5","FY14",5310,"RM2",41089.365416666667]
["881|P849|V5|FY14","88","1","P849","V5","FY14",4475,"RM2",41089.365416666667]
["882|Q850|V5|FY14","88","2","Q850","V5","FY14",3318,"RM2",41089.365416666667]
["882|Q851|V5|FY14","88","2","Q851","V5","FY14",455,"RM2",41089.365416666667]
["881|EOSO|V5|FY14","88","1","EOSO","V5","FY14",565689,"FM",41092.672847222224]
["881|EOSR|V5|FY14","88","1","EOSR","V5","FY14",10673,"FM",41092.672847222224]
["882|EOLE|V5|FY14","88","2","EOLE","V5","FY14",613179,"FM",41092.672847222224]
["882|EOLC|V5|FY14","88","2","EOLC","V5","FY14",-1176,"FM",41092.672847222224]
["882|EOSC|V5|FY14","88","2","EOSC","V5","FY14",7009,"FM",41092.672847222224]
["882|EOSE|V5|FY14","88","2","EOSE","V5","FY14",64260,"FM",41092.672847222224]
["881|EOLA|V5|FY14","88","1","EOLA","V5","FY14",371186,"FM",41092.67292824074]
["882|EOLA|V5|FY14","88","2","EOLA","V5","FY14",429328,"FM",41092.67292824074]
["884|EOLA|V5|FY14","88","4","EOLA","V5","FY14",3169,"FM",41092.67292824074]
["885|EOLA|V5|FY14","88","5","EOLA","V5","FY14",-1202141,"FM",41092.67292824074]
["882|EOSS|V5|FY14","88","2","EOSS","V5","FY14",139037,"FM",41092.672847222224]
["882|EOSP|V5|FY14","88","2","EOSP","V5","FY14",20302,"FM",41092.672847222224]
["882|EOSU|V5|FY14","88","2","EOSU","V5","FY14",27331,"FM",41092.672847222224]
["882|EOSO|V5|FY14","88","2","EOSO","V5","FY14",1043112,"FM",41092.672847222224]
["882|EOSR|V5|FY14","88","2","EOSR","V5","FY14",10140,"FM",41092.672847222224]
["884|EOSO|V5|FY14","88","4","EOSO","V5","FY14",2401,"FM",41092.672847222224]
["885|EOLE|V5|FY14","88","5","EOLE","V5","FY14",1272155,"FM",41092.672847222224]
["885|EOLC|V5|FY14","88","5","EOLC","V5","FY14",17812,"FM",41092.672847222224]
["885|EOSU|V5|FY14","88","5","EOSU","V5","FY14",6253,"FM",41092.672847222224]
["885|EOSO|V5|FY14","88","5","EOSO","V5","FY14",9984,"FM",41092.672847222224]
["882|Cx2W|V5|FY14","88","2","Cx2W","V5","FY14",42984581.643717162,"CM1",41088.345868055556]
["881|CD1G|V5|FY14","88","1","CD1G","V5","FY14",180342.82535281722,"CM2",41088.345891203702]
["881|CD1Q|V5|FY14","88","1","CD1Q","V5","FY14",14087.115833900942,"CM2",41088.345891203702]
["881|CD1R|V5|FY14","88","1","CD1R","V5","FY14",182151.23701347847,"CM2",41088.345891203702]
["881|CM1R|V5|FY14","88","1","CM1R","V5","FY14",20550.132507514139,"CM2",41088.345891203702]
["881|CP1G|V5|FY14","88","1","CP1G","V5","FY14",9864.0636036067881,"CM2",41088.345891203702]
["881|CP1R|V5|FY14","88","1","CP1R","V5","FY14",103778.16916294642,"CM2",41088.345891203702]
["881|CR1R|V5|FY14","88","1","CR1R","V5","FY14",460322.9681683167,"CM2",41088.345891203702]
["881|CS1M|V5|FY14","88","1","CS1M","V5","FY14",735694.74376900622,"CM2",41088.345891203702]
["881|CS1R|V5|FY14","88","1","CS1R","V5","FY14",52402.837894161057,"CM2",41088.345891203702]
["882|CD2G|V5|FY14","88","2","CD2G","V5","FY14",311740.37260586262,"CM2",41088.345891203702]
["882|CD2Q|V5|FY14","88","2","CD2Q","V5","FY14",32869.936945768866,"CM2",41088.345891203702]
["882|CD2R|V5|FY14","88","2","CD2R","V5","FY14",343161.52520985174,"CM2",41088.345891203702]
["882|CL2G|V5|FY14","88","2","CL2G","V5","FY14",243519.07021404256,"CM2",41088.345891203702]
["882|CP2G|V5|FY14","88","2","CP2G","V5","FY14",167010.92688856742,"CM2",41088.345891203702]
["882|CP2R|V5|FY14","88","2","CP2R","V5","FY14",156181.00705710749,"CM2",41088.345891203702]
["882|CS2M|V5|FY14","88","2","CS2M","V5","FY14",139740.90105109615,"CM2",41088.345891203702]
["882|CT2M|V5|FY14","88","2","CT2M","V5","FY14",145494.93815320011,"CM2",41088.345891203702]
["882|CT2R|V5|FY14","88","2","CT2R","V5","FY14",104189.17181309669,"CM2",41088.345891203702]
["885|CE5R|V5|FY14","88","5","CE5R","V5","FY14",205501.32507514142,"CM2",41088.345891203702]
["881|CD1D|V5|FY14","88","1","CD1D","V5","FY14",884251.78897379001,"CM2",41088.345891203702]
["882|CD2D|V5|FY14","88","2","CD2D","V5","FY14",723478.73643310077,"CM2",41088.345891203702]
["881|EZSE|V5|FY14","88","1","EZSE","V5","FY14",34935.225262774038,"CM3",41088.346018518518]
["882|EZSE|V5|FY14","88","2","EZSE","V5","FY14",40072.758389652576,"CM3",41088.346018518518]
["882|Hx2W|V5|FY14","88","2","Hx2W","V5","FY14",40205306.744326048,"CM4",41088.346018518518]
["881|HD1G|V5|FY14","88","1","HD1G","V5","FY14",180342.82535281722,"CM5",41088.346041666664]
["881|HD1Q|V5|FY14","88","1","HD1Q","V5","FY14",14087.115833900942,"CM5",41088.346041666664]
["881|HD1R|V5|FY14","88","1","HD1R","V5","FY14",182151.23701347847,"CM5",41088.346041666664]
["881|HM1R|V5|FY14","88","1","HM1R","V5","FY14",20550.132507514139,"CM5",41088.346041666664]
["881|HP1G|V5|FY14","88","1","HP1G","V5","FY14",9864.0636036067881,"CM5",41088.346041666664]
["881|HP1R|V5|FY14","88","1","HP1R","V5","FY14",103778.16916294642,"CM5",41088.346041666664]
["881|HR1R|V5|FY14","88","1","HR1R","V5","FY14",460322.9681683167,"CM5",41088.346041666664]
["881|HS1M|V5|FY14","88","1","HS1M","V5","FY14",735694.74376900622,"CM5",41088.346041666664]
["881|HS1R|V5|FY14","88","1","HS1R","V5","FY14",52402.837894161057,"CM5",41088.346041666664]
["882|HD2G|V5|FY14","88","2","HD2G","V5","FY14",311740.37260586262,"CM5",41088.346041666664]
["882|HD2Q|V5|FY14","88","2","HD2Q","V5","FY14",32869.936945768866,"CM5",41088.346041666664]
["882|HD2R|V5|FY14","88","2","HD2R","V5","FY14",343161.52520985174,"CM5",41088.346041666664]
["882|HL2G|V5|FY14","88","2","HL2G","V5","FY14",243519.07021404256,"CM5",41088.346041666664]
["882|HP2G|V5|FY14","88","2","HP2G","V5","FY14",167010.92688856742,"CM5",41088.346041666664]
["882|HP2R|V5|FY14","88","2","HP2R","V5","FY14",156181.00705710749,"CM5",41088.346041666664]
["882|HS2M|V5|FY14","88","2","HS2M","V5","FY14",139740.90105109615,"CM5",41088.346041666664]
["882|HT2M|V5|FY14","88","2","HT2M","V5","FY14",145494.93815320011,"CM5",41088.346041666664]
["882|HT2R|V5|FY14","88","2","HT2R","V5","FY14",104189.17181309669,"CM5",41088.346041666664]
["885|HE5R|V5|FY14","88","5","HE5R","V5","FY14",205501.32507514142,"CM5",41088.346041666664]
["881|HD1D|V5|FY14","88","1","HD1D","V5","FY14",884251.78897379001,"CM5",41088.346041666664]
["882|HD2D|V5|FY14","88","2","HD2D","V5","FY14",723478.73643310077,"CM5",41088.346041666664]
["881|KDEO|V5|FY14","88","1","KDEO","V5","FY14",18223240.812482428,"AM1",41088.360613425924]
["881|KDEI|V5|FY14","88","1","KDEI","V5","FY14",467570.70094252162,"AM1",41088.360613425924]
["881|KDED|V5|FY14","88","1","KDED","V5","FY14",-562341.70101901155,"AM1",41088.360613425924]
["881|KDEA|V5|FY14","88","1","KDEA","V5","FY14",1260832.9671739866,"AM1",41088.360613425924]
["881|KDTO|V5|FY14","88","1","KDTO","V5","FY14",12837690.513645168,"AM1",41088.360613425924]
["881|KDTD|V5|FY14","88","1","KDTD","V5","FY14",-234562.4802252409,"AM1",41088.360613425924]
["881|KPEO|V5|FY14","88","1","KPEO","V5","FY14",327743.14424550679,"AM1",41088.360613425924]
["881|KPEI|V5|FY14","88","1","KPEI","V5","FY14",9537.1936635938273,"AM1",41088.360613425924]
["881|KPED|V5|FY14","88","1","KPED","V5","FY14",-19765.806197624181,"AM1",41088.360613425924]
["881|KPEA|V5|FY14","88","1","KPEA","V5","FY14",113642.23276655321,"AM1",41088.360613425924]
["881|KPTO|V5|FY14","88","1","KPTO","V5","FY14",244943.03968060249,"AM1",41088.360613425924]
["881|KPTD|V5|FY14","88","1","KPTD","V5","FY14",-13485.539479115967,"AM1",41088.360613425924]
["881|KREO|V5|FY14","88","1","KREO","V5","FY14",3598706.3019930441,"AM1",41088.360613425924]
["881|KREI|V5|FY14","88","1","KREI","V5","FY14",94955.92109471462,"AM1",41088.360613425924]
["881|KRED|V5|FY14","88","1","KRED","V5","FY14",-127626.648192547,"AM1",41088.360613425924]
["881|KREA|V5|FY14","88","1","KREA","V5","FY14",460322.9681683167,"AM1",41088.360613425924]
["881|KRTO|V5|FY14","88","1","KRTO","V5","FY14",2664097.0773118413,"AM1",41088.360613425924]
["881|KRTD|V5|FY14","88","1","KRTD","V5","FY14",-65724.382003897714,"AM1",41088.360613425924]
["881|KSEO|V5|FY14","88","1","KSEO","V5","FY14",637249.08000000007,"AM1",41088.360613425924]
["881|KSEI|V5|FY14","88","1","KSEI","V5","FY14",25576.187196623272,"AM1",41088.360613425924]
["881|KSED|V5|FY14","88","1","KSED","V5","FY14",-109168.86866042067,"AM1",41088.360613425924]
["881|KSEA|V5|FY14","88","1","KSEA","V5","FY14",788097.58166316722,"AM1",41088.360613425924]
["881|KSTO|V5|FY14","88","1","KSTO","V5","FY14",629850,"AM1",41088.360613425924]
["881|KSTD|V5|FY14","88","1","KSTD","V5","FY14",-105704.87908315836,"AM1",41088.360613425924]
["881|KMEO|V5|FY14","88","1","KMEO","V5","FY14",116692.198368,"AM1",41088.360613425924]
["881|KMEI|V5|FY14","88","1","KMEI","V5","FY14",3148.7881626195749,"AM1",41088.360613425924]
["881|KMED|V5|FY14","88","1","KMED","V5","FY14",-9209.7779411894844,"AM1",41088.360613425924]
["881|KMEA|V5|FY14","88","1","KMEA","V5","FY14",20550.132507514139,"AM1",41088.360613425924]
["881|KMTO|V5|FY14","88","1","KMTO","V5","FY14",116300.00000000001,"AM1",41088.360613425924]
["881|KMTD|V5|FY14","88","1","KMTD","V5","FY14",-6613.7533126878534,"AM1",41088.360613425924]
["882|KDEO|V5|FY14","88","2","KDEO","V5","FY14",12107334.395759108,"AM1",41088.360613425924]
["882|KDEI|V5|FY14","88","2","KDEI","V5","FY14",317761.40009763872,"AM1",41088.360613425924]
["882|KDED|V5|FY14","88","2","KDED","V5","FY14",-461054.75849996152,"AM1",41088.360613425924]
["882|KDEA|V5|FY14","88","2","KDEA","V5","FY14",1411250.5711945842,"AM1",41088.360613425924]
["882|KDTO|V5|FY14","88","2","KDTO","V5","FY14",7597959.6791641125,"AM1",41088.360613425924]
["882|KDTD|V5|FY14","88","2","KDTD","V5","FY14",-156978.29863640849,"AM1",41088.360613425924]
["882|KPEO|V5|FY14","88","2","KPEO","V5","FY14",3473101.6259344602,"AM1",41088.360613425924]
["882|KPEI|V5|FY14","88","2","KPEI","V5","FY14",90140.500304100962,"AM1",41088.360613425924]
["882|KPED|V5|FY14","88","2","KPED","V5","FY14",-163154.88178697246,"AM1",41088.360613425924]
["882|KPEA|V5|FY14","88","2","KPEA","V5","FY14",323191.93394567491,"AM1",41088.360613425924]
["882|KPTO|V5|FY14","88","2","KPTO","V5","FY14",3115282.1662281272,"AM1",41088.360613425924]
["882|KPTD|V5|FY14","88","2","KPTD","V5","FY14",-117948.32934754762,"AM1",41088.360613425924]
["882|KSEO|V5|FY14","88","2","KSEO","V5","FY14",130717.75999999999,"AM1",41088.360613425924]
["882|KSEI|V5|FY14","88","2","KSEI","V5","FY14",4974.5876210335919,"AM1",41088.360613425924]
["882|KSED|V5|FY14","88","2","KSED","V5","FY14",-21270.426041858165,"AM1",41088.360613425924]
["882|KSEA|V5|FY14","88","2","KSEA","V5","FY14",139740.90105109615,"AM1",41088.360613425924]
["882|KSTO|V5|FY14","88","2","KSTO","V5","FY14",129199.99999999999,"AM1",41088.360613425924]
["882|KSTD|V5|FY14","88","2","KSTD","V5","FY14",-20587.045052554808,"AM1",41088.360613425924]
["882|KTEO|V5|FY14","88","2","KTEO","V5","FY14",4589706.5791923627,"AM1",41088.360613425924]
["882|KTEI|V5|FY14","88","2","KTEI","V5","FY14",116920.80612755267,"AM1",41088.360613425924]
["882|KTED|V5|FY14","88","2","KTED","V5","FY14",-275423.23839407833,"AM1",41088.360613425924]
["882|KTEA|V5|FY14","88","2","KTEA","V5","FY14",249684.10996629679,"AM1",41088.360613425924]
["882|KTTO|V5|FY14","88","2","KTTO","V5","FY14",3933413.6047598692,"AM1",41088.360613425924]
["882|KTTD|V5|FY14","88","2","KTTD","V5","FY14",-149765.75977213928,"AM1",41088.360613425924]
["881|KBTO|V5|FY14","88","1","KBTO","V5","FY14",8509.9646889580745,"AM1",41088.360613425924]
["881|KBTD|V5|FY14","88","1","KBTD","V5","FY14",-210.22924612316061,"AM1",41088.360613425924]
["881|KEEO|V5|FY14","88","1","KEEO","V5","FY14",155209.86894821489,"AM1",41088.360613425924]
["881|KEED|V5|FY14","88","1","KEED","V5","FY14",-76477.210355557632,"AM1",41088.360613425924]
["881|KEEA|V5|FY14","88","1","KEEA","V5","FY14",121242.43677079961,"AM1",41088.360613425924]
["881|KEEI|V5|FY14","88","1","KEEI","V5","FY14",5352.610965873645,"AM1",41088.360613425924]
["881|KETO|V5|FY14","88","1","KETO","V5","FY14",233689.70986039654,"AM1",41088.360613425924]
["881|KETD|V5|FY14","88","1","KETD","V5","FY14",-62874.236283177808,"AM1",41088.360613425924]
["881|KLEO|V5|FY14","88","1","KLEO","V5","FY14",573770.4112365006,"AM1",41088.360613425924]
["881|KLEI|V5|FY14","88","1","KLEI","V5","FY14",14229.506198665216,"AM1",41088.360613425924]
["881|KCEO|V5|FY14","88","1","KCEO","V5","FY14",80159.95622675441,"AM1",41088.360613425924]
["881|KCED|V5|FY14","88","1","KCED","V5","FY14",-19429.808352492859,"AM1",41088.360613425924]
["881|KCEA|V5|FY14","88","1","KCEA","V5","FY14",56849.904708511545,"AM1",41088.360613425924]
["881|KCEI|V5|FY14","88","1","KCEI","V5","FY14",2692.9057328090521,"AM1",41088.360613425924]
["881|KCTO|V5|FY14","88","1","KCTO","V5","FY14",66448.474793013826,"AM1",41088.360613425924]
["881|KCTD|V5|FY14","88","1","KCTD","V5","FY14",-40359.047991895844,"AM1",41088.360613425924]
["881|KIEO|V5|FY14","88","1","KIEO","V5","FY14",8684.1984899282998,"AM1",41088.360613425924]
["881|KIED|V5|FY14","88","1","KIED","V5","FY14",-2799.0104451959446,"AM1",41088.360613425924]
["881|KIEA|V5|FY14","88","1","KIEA","V5","FY14",6316.6560787235039,"AM1",41088.360613425924]
["881|KIEI|V5|FY14","88","1","KIEI","V5","FY14",293.69465792639329,"AM1",41088.360613425924]
["881|KITO|V5|FY14","88","1","KITO","V5","FY14",7383.1638658904239,"AM1",41088.360613425924]
["881|KITD|V5|FY14","88","1","KITD","V5","FY14",-4484.338665766204,"AM1",41088.360613425924]
["881|KQEO|V5|FY14","88","1","KQEO","V5","FY14",83174.75167520078,"AM1",41088.360613425924]
["881|KQED|V5|FY14","88","1","KQED","V5","FY14",-42618.742758372886,"AM1",41088.360613425924]
["881|KQEI|V5|FY14","88","1","KQEI","V5","FY14",2062.733841544979,"AM1",41088.360613425924]
["881|KQTO|V5|FY14","88","1","KQTO","V5","FY14",77320.999553548216,"AM1",41088.360613425924]
["881|KQTD|V5|FY14","88","1","KQTD","V5","FY14",-38660.499776774108,"AM1",41088.360613425924]
["882|KBTO|V5|FY14","88","2","KBTO","V5","FY14",5914.1022178259709,"AM1",41088.360613425924]
["882|KBTD|V5|FY14","88","2","KBTD","V5","FY14",-146.10134074493945,"AM1",41088.360613425924]
["882|KEEO|V5|FY14","88","2","KEEO","V5","FY14",107864.96345468426,"AM1",41088.360613425924]
["882|KEED|V5|FY14","88","2","KEED","V5","FY14",-53148.75630022429,"AM1",41088.360613425924]
["882|KEEA|V5|FY14","88","2","KEEA","V5","FY14",84258.888304341788,"AM1",41088.360613425924]
["882|KEEI|V5|FY14","88","2","KEEI","V5","FY14",3719.8613086500081,"AM1",41088.360613425924]
["882|KETO|V5|FY14","88","2","KETO","V5","FY14",162405.47192419585,"AM1",41088.360613425924]
["882|KETD|V5|FY14","88","2","KETD","V5","FY14",-43695.206012891605,"AM1",41088.360613425924]
["882|KLEO|V5|FY14","88","2","KLEO","V5","FY14",688859.62024654762,"AM1",41088.360613425924]
["882|KLEA|V5|FY14","88","2","KLEA","V5","FY14",243519.07021404256,"AM1",41088.360613425924]
["882|KLEI|V5|FY14","88","2","KLEI","V5","FY14",20103.355052768507,"AM1",41088.360613425924]
["882|KCEO|V5|FY14","88","2","KCEO","V5","FY14",52370.28918982757,"AM1",41088.360613425924]
["882|KCED|V5|FY14","88","2","KCED","V5","FY14",-12693.927619478412,"AM1",41088.360613425924]
["882|KCEA|V5|FY14","88","2","KCEA","V5","FY14",37141.312073286739,"AM1",41088.360613425924]
["882|KCEI|V5|FY14","88","2","KCEI","V5","FY14",1759.3354416164796,"AM1",41088.360613425924]
["882|KCTO|V5|FY14","88","2","KCTO","V5","FY14",43412.272223417618,"AM1",41088.360613425924]
["882|KCTD|V5|FY14","88","2","KCTD","V5","FY14",-26367.467177536571,"AM1",41088.360613425924]
["882|KIEO|V5|FY14","88","2","KIEO","V5","FY14",5673.5807715874944,"AM1",41088.360613425924]
["882|KIED|V5|FY14","88","2","KIED","V5","FY14",-1828.6560192922743,"AM1",41088.360613425924]
["882|KIEA|V5|FY14","88","2","KIEA","V5","FY14",4126.8124525874155,"AM1",41088.360613425924]
["882|KIEI|V5|FY14","88","2","KIEI","V5","FY14",191.87727754745382,"AM1",41088.360613425924]
["882|KITO|V5|FY14","88","2","KITO","V5","FY14",4823.5858026019569,"AM1",41088.360613425924]
["882|KITD|V5|FY14","88","2","KITD","V5","FY14",-2929.7185752818414,"AM1",41088.360613425924]
["882|KQEO|V5|FY14","88","2","KQEO","V5","FY14",54339.922369724649,"AM1",41088.360613425924]
["882|KQED|V5|FY14","88","2","KQED","V5","FY14",-27843.776222246917,"AM1",41088.360613425924]
["882|KQEI|V5|FY14","88","2","KQEI","V5","FY14",1347.6300747691714,"AM1",41088.360613425924]
["882|KQTO|V5|FY14","88","2","KQTO","V5","FY14",50515.535407869102,"AM1",41088.360613425924]
["882|KQTD|V5|FY14","88","2","KQTD","V5","FY14",-25257.767703934551,"AM1",41088.360613425924]
["881|RURF|V5|FY14","88","1","RURF","V5","FY14",-1588964.4000000001,"RM1",41089.365104166667]
["881|RURV|V5|FY14","88","1","RURV","V5","FY14",-2126669.6955900625,"RM1",41089.365104166667]
["881|RUNF|V5|FY14","88","1","RUNF","V5","FY14",-240782.7756048,"RM1",41089.365104166667]
["881|RUNV|V5|FY14","88","1","RUNV","V5","FY14",-2314995.4481812315,"RM1",41089.365104166667]
["882|RURF|V5|FY14","88","2","RURF","V5","FY14",-1634546.34,"RM1",41089.365104166667]
["882|RUNF|V5|FY14","88","2","RUNF","V5","FY14",-573016.90263999999,"RM1",41089.365104166667]
["881|RcDC|V5|FY14","88","1","RcDC","V5","FY14",-511259.36059506331,"AM2",41088.360752314817]
["882|RcDC|V5|FY14","88","2","RcDC","V5","FY14",-1707986.327480077,"AM2",41088.360752314817]
["881|RCCA|V5|FY14","88","1","RCCA","V5","FY14",-884251.78897379001,"AM2",41088.360752314817]
["882|RCCA|V5|FY14","88","2","RCCA","V5","FY14",-723478.73643310089,"AM2",41088.360752314817]
["881|SD1C|V5|FY14","88","1","SD1C","V5","FY14",351756.15430125553,"AM3",41088.360763888886]
["881|SR1C|V5|FY14","88","1","SR1C","V5","FY14",135710.98447166264,"AM3",41088.360763888886]
["881|SP1C|V5|FY14","88","1","SP1C","V5","FY14",23792.221822145111,"AM3",41088.360763888886]
["882|SD2C|V5|FY14","88","2","SD2C","V5","FY14",75762.280566803267,"AM3",41088.360763888886]
["882|SP2C|V5|FY14","88","2","SP2C","V5","FY14",119824.00854064901,"AM3",41088.360763888886]
["882|ST2C|V5|FY14","88","2","ST2C","V5","FY14",1512400.0383726244,"AM3",41088.360763888886]
["881|BDEO|V5|FY14","88","1","BDEO","V5","FY14",21426113.192594547,"FA1",41088.360879629632]
["881|BDEI|V5|FY14","88","1","BDEI","V5","FY14",551413.24190453847,"FA1",41088.360879629632]
["881|BDED|V5|FY14","88","1","BDED","V5","FY14",-640654.52414260979,"FA1",41088.360879629632]
["881|BDEA|V5|FY14","88","1","BDEA","V5","FY14",1260832.9671739866,"FA1",41088.360879629632]
["881|BDTO|V5|FY14","88","1","BDTO","V5","FY14",23785262.776666675,"FA1",41088.360879629632]
["881|BDTD|V5|FY14","88","1","BDTD","V5","FY14",-394453.03903041786,"FA1",41088.360879629632]
["881|BPEO|V5|FY14","88","1","BPEO","V5","FY14",1079548.0991984971,"FA1",41088.360879629632]
["881|BPEI|V5|FY14","88","1","BPEI","V5","FY14",28409.23038954434,"FA1",41088.360879629632]
["881|BPED|V5|FY14","88","1","BPED","V5","FY14",-44922.866893095284,"FA1",41088.360879629632]
["881|BPEA|V5|FY14","88","1","BPEA","V5","FY14",113642.23276655321,"FA1",41088.360879629632]
["881|BPTO|V5|FY14","88","1","BPTO","V5","FY14",1218977.4066666665,"FA1",41088.360879629632]
["881|BPTD|V5|FY14","88","1","BPTD","V5","FY14",-52549.443879442559,"FA1",41088.360879629632]
["881|BREO|V5|FY14","88","1","BREO","V5","FY14",2407801.5624562567,"FA1",41088.360879629632]
["881|BREI|V5|FY14","88","1","BREI","V5","FY14",65949.076163510385,"FA1",41088.360879629632]
["881|BRED|V5|FY14","88","1","BRED","V5","FY14",-149287.48294373625,"FA1",41088.360879629632]
["881|BREA|V5|FY14","88","1","BREA","V5","FY14",460322.9681683167,"FA1",41088.360879629632]
["881|BRTO|V5|FY14","88","1","BRTO","V5","FY14",2665405.3045989443,"FA1",41088.360879629632]
["881|BRTD|V5|FY14","88","1","BRTD","V5","FY14",-64569.265499667126,"FA1",41088.360879629632]
["881|BSEO|V5|FY14","88","1","BSEO","V5","FY14",658662.46418923629,"FA1",41088.360879629632]
["881|BSEI|V5|FY14","88","1","BSEI","V5","FY14",26317.781375520499,"FA1",41088.360879629632]
["881|BSED|V5|FY14","88","1","BSED","V5","FY14",-112843.68918523734,"FA1",41088.360879629632]
["881|BSEA|V5|FY14","88","1","BSEA","V5","FY14",788097.58166316722,"FA1",41088.360879629632]
["881|BSTO|V5|FY14","88","1","BSTO","V5","FY14",655385.78223416617,"FA1",41088.360879629632]
["881|BSTD|V5|FY14","88","1","BSTD","V5","FY14",-110020.78593963715,"FA1",41088.360879629632]
["881|BMEO|V5|FY14","88","1","BMEO","V5","FY14",116397.5,"FA1",41088.360879629632]
["881|BMEI|V5|FY14","88","1","BMEI","V5","FY14",3166.8141563439267,"FA1",41088.360879629632]
["881|BMED|V5|FY14","88","1","BMED","V5","FY14",-9188.2753606734004,"FA1",41088.360879629632]
["881|BMEA|V5|FY14","88","1","BMEA","V5","FY14",20550.132507514139,"FA1",41088.360879629632]
["881|BMTO|V5|FY14","88","1","BMTO","V5","FY14",116300.00000000001,"FA1",41088.360879629632]
["881|BMTD|V5|FY14","88","1","BMTD","V5","FY14",-6613.7533126878534,"FA1",41088.360879629632]
["882|BDEO|V5|FY14","88","2","BDEO","V5","FY14",9514973.5453736819,"FA1",41088.360879629632]
["882|BDEI|V5|FY14","88","2","BDEI","V5","FY14",255514.97077427435,"FA1",41088.360879629632]
["882|BDED|V5|FY14","88","2","BDED","V5","FY14",-348760.08208234282,"FA1",41088.360879629632]
["882|BDEA|V5|FY14","88","2","BDEA","V5","FY14",1411250.5711945842,"FA1",41088.360879629632]
["882|BDTO|V5|FY14","88","2","BDTO","V5","FY14",10412990.99,"FA1",41088.360879629632]
["882|BDTD|V5|FY14","88","2","BDTD","V5","FY14",-192482.85396725926,"FA1",41088.360879629632]
["882|BPEO|V5|FY14","88","2","BPEO","V5","FY14",3163178.3145983103,"FA1",41088.360879629632]
["882|BPEI|V5|FY14","88","2","BPEI","V5","FY14",83119.357039278693,"FA1",41088.360879629632]
["882|BPED|V5|FY14","88","2","BPED","V5","FY14",-137531.43241323862,"FA1",41088.360879629632]
["882|BPEA|V5|FY14","88","2","BPEA","V5","FY14",323191.93394567491,"FA1",41088.360879629632]
["882|BPTO|V5|FY14","88","2","BPTO","V5","FY14",3208433.4628634993,"FA1",41088.360879629632]
["882|BPTD|V5|FY14","88","2","BPTD","V5","FY14",-122766.10468446162,"FA1",41088.360879629632]
["882|BSEO|V5|FY14","88","2","BSEO","V5","FY14",130730.00000000001,"FA1",41088.360879629632]
["882|BSEI|V5|FY14","88","2","BSEI","V5","FY14",5015.0112631387028,"FA1",41088.360879629632]
["882|BSED|V5|FY14","88","2","BSED","V5","FY14",-21275.971178868676,"FA1",41088.360879629632]
["882|BSEA|V5|FY14","88","2","BSEA","V5","FY14",139740.90105109615,"FA1",41088.360879629632]
["882|BSTO|V5|FY14","88","2","BSTO","V5","FY14",129199.99999999999,"FA1",41088.360879629632]
["882|BSTD|V5|FY14","88","2","BSTD","V5","FY14",-20587.045052554808,"FA1",41088.360879629632]
["882|BTEO|V5|FY14","88","2","BTEO","V5","FY14",3864323.3203521324,"FA1",41088.360879629632]
["882|BTEI|V5|FY14","88","2","BTEI","V5","FY14",99729.134383382014,"FA1",41088.360879629632]
["882|BTED|V5|FY14","88","2","BTED","V5","FY14",-166851.52795338255,"FA1",41088.360879629632]
["882|BTEA|V5|FY14","88","2","BTEA","V5","FY14",249684.10996629679,"FA1",41088.360879629632]
["882|BTTO|V5|FY14","88","2","BTTO","V5","FY14",4102956.5265326011,"FA1",41088.360879629632]
["882|BTTD|V5|FY14","88","2","BTTD","V5","FY14",-130729.84872270956,"FA1",41088.360879629632]
["881|BBEO|V5|FY14","88","1","BBEO","V5","FY14",17456.80702000095,"FA1",41088.360879629632]
["881|BBED|V5|FY14","88","1","BBED","V5","FY14",-383.43465114410327,"FA1",41088.360879629632]
["881|BBEI|V5|FY14","88","1","BBEI","V5","FY14",436.42017550002373,"FA1",41088.360879629632]
["881|BBTO|V5|FY14","88","1","BBTO","V5","FY14",15365.285212314417,"FA1",41088.360879629632]
["881|BBTD|V5|FY14","88","1","BBTD","V5","FY14",-388.63235906264129,"FA1",41088.360879629632]
["881|BEEO|V5|FY14","88","1","BEEO","V5","FY14",275944.59555105102,"FA1",41088.360879629632]
["881|BEED|V5|FY14","88","1","BEED","V5","FY14",-30469.228178454825,"FA1",41088.360879629632]
["881|BEEA|V5|FY14","88","1","BEEA","V5","FY14",121242.43677079961,"FA1",41088.360879629632]
["881|BEEI|V5|FY14","88","1","BEEI","V5","FY14",8414.1453484112735,"FA1",41088.360879629632]
["881|BETO|V5|FY14","88","1","BETO","V5","FY14",234489.23504798257,"FA1",41088.360879629632]
["881|BETD|V5|FY14","88","1","BETD","V5","FY14",-62338.967122873095,"FA1",41088.360879629632]
["881|BLEO|V5|FY14","88","1","BLEO","V5","FY14",384915.56488596176,"FA1",41088.360879629632]
["881|BLEI|V5|FY14","88","1","BLEI","V5","FY14",9622.8891221490449,"FA1",41088.360879629632]
["881|BCEO|V5|FY14","88","1","BCEO","V5","FY14",88935.400708071742,"FA1",41088.360879629632]
["881|BCED|V5|FY14","88","1","BCED","V5","FY14",-16667.490106383841,"FA1",41088.360879629632]
["881|BCEA|V5|FY14","88","1","BCEA","V5","FY14",56849.904708511545,"FA1",41088.360879629632]
["881|BCEI|V5|FY14","88","1","BCEI","V5","FY14",2934.008826558188,"FA1",41088.360879629632]
["881|BCTO|V5|FY14","88","1","BCTO","V5","FY14",69767.859346271405,"FA1",41088.360879629632]
["881|BCTD|V5|FY14","88","1","BCTD","V5","FY14",-40359.047991895837,"FA1",41088.360879629632]
["881|BIEO|V5|FY14","88","1","BIEO","V5","FY14",8890.61843668451,"FA1",41088.360879629632]
["881|BIED|V5|FY14","88","1","BIED","V5","FY14",-2790.6053822106878,"FA1",41088.360879629632]
["881|BIEA|V5|FY14","88","1","BIEA","V5","FY14",6316.6560787235039,"FA1",41088.360879629632]
["881|BIEI|V5|FY14","88","1","BIEI","V5","FY14",301.22366190115662,"FA1",41088.360879629632]
["881|BITO|V5|FY14","88","1","BITO","V5","FY14",7917.3688237691558,"FA1",41088.360879629632]
["881|BITD|V5|FY14","88","1","BITD","V5","FY14",-3798.0261352370799,"FA1",41088.360879629632]
["882|BBEO|V5|FY14","88","2","BBEO","V5","FY14",12131.81780261747,"FA1",41088.360879629632]
["882|BBED|V5|FY14","88","2","BBED","V5","FY14",-266.47251823089681,"FA1",41088.360879629632]
["882|BBEI|V5|FY14","88","2","BBEI","V5","FY14",303.29544506543675,"FA1",41088.360879629632]
["882|BBTO|V5|FY14","88","2","BBTO","V5","FY14",10678.289590271293,"FA1",41088.360879629632]
["882|BBTD|V5|FY14","88","2","BBTD","V5","FY14",-270.08472780545867,"FA1",41088.360879629632]
["882|BEEO|V5|FY14","88","2","BEEO","V5","FY14",191771.012477065,"FA1",41088.360879629632]
["882|BEED|V5|FY14","88","2","BEED","V5","FY14",-21174.956246229503,"FA1",41088.360879629632]
["882|BEEA|V5|FY14","88","2","BEEA","V5","FY14",84258.888304341788,"FA1",41088.360879629632]
["882|BEEI|V5|FY14","88","2","BEEI","V5","FY14",5847.5114157308981,"FA1",41088.360879629632]
["882|BETO|V5|FY14","88","2","BETO","V5","FY14",162961.11156054429,"FA1",41088.360879629632]
["882|BETD|V5|FY14","88","2","BETD","V5","FY14",-43323.21427804933,"FA1",41088.360879629632]
["882|BLEO|V5|FY14","88","2","BLEO","V5","FY14",462123.4986358271,"FA1",41088.360879629632]
["882|BLEA|V5|FY14","88","2","BLEA","V5","FY14",243519.07021404256,"FA1",41088.360879629632]
["882|BLEI|V5|FY14","88","2","BLEI","V5","FY14",14597.07584357121,"FA1",41088.360879629632]
["882|BCEO|V5|FY14","88","2","BCEO","V5","FY14",58103.483004902009,"FA1",41088.360879629632]
["882|BCED|V5|FY14","88","2","BCED","V5","FY14",-10889.243433101783,"FA1",41088.360879629632]
["882|BCEA|V5|FY14","88","2","BCEA","V5","FY14",37141.312073286739,"FA1",41088.360879629632]
["882|BCEI|V5|FY14","88","2","BCEI","V5","FY14",1916.8534760386347,"FA1",41088.360879629632]
["882|BCTO|V5|FY14","88","2","BCTO","V5","FY14",45580.900266259858,"FA1",41088.360879629632]
["882|BCTD|V5|FY14","88","2","BCTD","V5","FY14",-26367.467177536571,"FA1",41088.360879629632]
["882|BIEO|V5|FY14","88","2","BIEO","V5","FY14",5808.4395316845148,"FA1",41088.360879629632]
["882|BIED|V5|FY14","88","2","BIED","V5","FY14",-1823.1648039783406,"FA1",41088.360879629632]
["882|BIEA|V5|FY14","88","2","BIEA","V5","FY14",4126.8124525874155,"FA1",41088.360879629632]
["882|BIEI|V5|FY14","88","2","BIEI","V5","FY14",196.7961439494556,"FA1",41088.360879629632]
["882|BITO|V5|FY14","88","2","BITO","V5","FY14",5172.5938291484008,"FA1",41088.360879629632]
["882|BITD|V5|FY14","88","2","BITD","V5","FY14",-2481.3352753117201,"FA1",41088.360879629632]
["881|EDEP|V5|FY14","88","1","EDEP","V5","FY14",1007207.5968435456,"FA2",41088.361006944448]
["882|EDEP|V5|FY14","88","2","EDEP","V5","FY14",708572.85062937322,"FA2",41088.361006944448]
["405|EISH|V5|FY15","40","5","EISH","V5","FY15",100855957,"OPM",41093.428437499999]
["405|EIAC|V5|FY15","40","5","EIAC","V5","FY15",50497766.209880933,"OPM",41093.428437499999]
["405|ETAX|V5|FY15","40","5","ETAX","V5","FY15",50372240.870576702,"OPM",41093.428437499999]
["405|EPRO|V5|FY15","40","5","EPRO","V5","FY15",46191419.432657741,"OPM",41093.428437499999]
["405|EIWP|V5|FY15","40","5","EIWP","V5","FY15",-5124000,"OPM",41093.428437499999]
["401|RURF|V5|FY15","40","1","RURF","V5","FY15",-74787760.879999995,"RM1",41089.365104166667]
["401|RURV|V5|FY15","40","1","RURV","V5","FY15",-221666469.34143117,"RM1",41089.365104166667]
["401|RUNF|V5|FY15","40","1","RUNF","V5","FY15",-5842654.0453806724,"RM1",41089.365104166667]
["401|RUNV|V5|FY15","40","1","RUNV","V5","FY15",-138755937.40463096,"RM1",41089.365104166667]
["402|RURF|V5|FY15","40","2","RURF","V5","FY15",-208986941.84,"RM1",41089.365104166667]
["402|RUNF|V5|FY15","40","2","RUNF","V5","FY15",-108369219.58586881,"RM1",41089.365104166667]
["402|RUTW|V5|FY15","40","2","RUTW","V5","FY15",-21904175.301653035,"RM1",41089.365104166667]
["402|RURW|V5|FY15","40","2","RURW","V5","FY15",-10275014.758071447,"RM1",41089.365104166667]
["401|ROOI|V5|FY15","40","1","ROOI","V5","FY15",-10817249.226000002,"RM1",41089.365104166667]
["402|ROOI|V5|FY15","40","2","ROOI","V5","FY15",-9172176.7564000022,"RM1",41089.365104166667]
["404|ROOI|V5|FY15","40","4","ROOI","V5","FY15",-1411569.6700000002,"RM1",41089.365104166667]
["401|EOBV|V5|FY15","40","1","EOBV","V5","FY15",300645962.19752932,"RM1",41089.365104166667]
["401|EFDD|V5|FY15","40","1","EFDD","V5","FY15",1129675.1772436069,"RM1",41089.365104166667]
["402|EFDD|V5|FY15","40","2","EFDD","V5","FY15",896768.82060498337,"RM1",41089.365104166667]
["401|VRxx|V5|FY15","40","1","VRxx","V5","FY15",66242.654332999984,"RM2",41089.365266203706]
["401|VNxx|V5|FY15","40","1","VNxx","V5","FY15",35042.557267353906,"RM2",41089.365266203706]
["401|Vlos|V5|FY15","40","1","Vlos","V5","FY15",14469.315942907691,"RM2",41089.365266203706]
["401|Vblk|V5|FY15","40","1","Vblk","V5","FY15",115754.52754326157,"RM2",41089.365266203706]
["401|P846|V5|FY15","40","1","P846","V5","FY15",31589,"RM2",41089.365416666667]
["401|P847|V5|FY15","40","1","P847","V5","FY15",28507,"RM2",41089.365416666667]
["401|P848|V5|FY15","40","1","P848","V5","FY15",413672,"RM2",41089.365416666667]
["401|P849|V5|FY15","40","1","P849","V5","FY15",402053,"RM2",41089.365416666667]
["402|Q850|V5|FY15","40","2","Q850","V5","FY15",405926,"RM2",41089.365416666667]
["402|Q851|V5|FY15","40","2","Q851","V5","FY15",30258,"RM2",41089.365416666667]
["402|Q852|V5|FY15","40","2","Q852","V5","FY15",4464,"RM2",41089.365416666667]
["401|EOSA|V5|FY15","40","1","EOSA","V5","FY15",16773857,"FM",41092.67292824074]
["402|EOSA|V5|FY15","40","2","EOSA","V5","FY15",17049757,"FM",41092.67292824074]
["404|EOSA|V5|FY15","40","4","EOSA","V5","FY15",79190,"FM",41092.67292824074]
["405|EOSA|V5|FY15","40","5","EOSA","V5","FY15",-45392809,"FM",41092.67292824074]
["401|EOLA|V5|FY15","40","1","EOLA","V5","FY15",21822140,"FM",41092.67292824074]
["402|EOLA|V5|FY15","40","2","EOLA","V5","FY15",27119239,"FM",41092.67292824074]
["404|EOLA|V5|FY15","40","4","EOLA","V5","FY15",538248,"FM",41092.67292824074]
["405|EOLA|V5|FY15","40","5","EOLA","V5","FY15",-65532571,"FM",41092.67292824074]
["401|EOLE|V5|FY15","40","1","EOLE","V5","FY15",11982382,"FM",41092.672847222224]
["401|EOLC|V5|FY15","40","1","EOLC","V5","FY15",82549,"FM",41092.672847222224]
["401|EOSC|V5|FY15","40","1","EOSC","V5","FY15",66908,"FM",41092.672847222224]
["401|EOSE|V5|FY15","40","1","EOSE","V5","FY15",1230058,"FM",41092.672847222224]
["401|EOSP|V5|FY15","40","1","EOSP","V5","FY15",375032,"FM",41092.672847222224]
["401|EOSU|V5|FY15","40","1","EOSU","V5","FY15",887444,"FM",41092.672847222224]
["401|EOSO|V5|FY15","40","1","EOSO","V5","FY15",27871439,"FM",41092.672847222224]
["401|EOSR|V5|FY15","40","1","EOSR","V5","FY15",1034393,"FM",41092.672847222224]
["402|EOLE|V5|FY15","40","2","EOLE","V5","FY15",17297811,"FM",41092.672847222224]
["402|EOLC|V5|FY15","40","2","EOLC","V5","FY15",-84949,"FM",41092.672847222224]
["402|EOSC|V5|FY15","40","2","EOSC","V5","FY15",2955598,"FM",41092.672847222224]
["402|EOSE|V5|FY15","40","2","EOSE","V5","FY15",9347619,"FM",41092.672847222224]
["402|EOSS|V5|FY15","40","2","EOSS","V5","FY15",7308456,"FM",41092.672847222224]
["402|EOSP|V5|FY15","40","2","EOSP","V5","FY15",390770,"FM",41092.672847222224]
["402|EOSU|V5|FY15","40","2","EOSU","V5","FY15",1285742,"FM",41092.672847222224]
["402|EOSO|V5|FY15","40","2","EOSO","V5","FY15",36162205,"FM",41092.672847222224]
["402|EOSR|V5|FY15","40","2","EOSR","V5","FY15",982754,"FM",41092.672847222224]
["404|EOLE|V5|FY15","40","4","EOLE","V5","FY15",377480,"FM",41092.672847222224]
["404|EOSO|V5|FY15","40","4","EOSO","V5","FY15",49027,"FM",41092.672847222224]
["405|EOLE|V5|FY15","40","5","EOLE","V5","FY15",65505276,"FM",41092.672847222224]
["405|EOLC|V5|FY15","40","5","EOLC","V5","FY15",912611,"FM",41092.672847222224]
["405|EOSU|V5|FY15","40","5","EOSU","V5","FY15",2539080,"FM",41092.672847222224]
["405|EOSO|V5|FY15","40","5","EOSO","V5","FY15",36969981,"FM",41092.672847222224]
["405|EOSD|V5|FY15","40","5","EOSD","V5","FY15",449225,"FM",41092.672847222224]
["405|EOSI|V5|FY15","40","5","EOSI","V5","FY15",4517688,"FM",41092.672847222224]
["405|EOSR|V5|FY15","40","5","EOSR","V5","FY15",31519,"FM",41092.672847222224]
["401|Cx1W|V5|FY15","40","1","Cx1W","V5","FY15",24550700.606276594,"CM1",41088.345868055556]
["402|Cx2W|V5|FY15","40","2","Cx2W","V5","FY15",-17963899.401237175,"CM1",41088.345868055556]
["401|CD1G|V5|FY15","40","1","CD1G","V5","FY15",752294.25318252225,"CM2",41088.345891203702]
["401|CD1M|V5|FY15","40","1","CD1M","V5","FY15",490098.25138731772,"CM2",41088.345891203702]
["401|CD1Q|V5|FY15","40","1","CD1Q","V5","FY15",84045.54310621538,"CM2",41088.345891203702]
["401|CD1R|V5|FY15","40","1","CD1R","V5","FY15",17695251.165993214,"CM2",41088.345891203702]
["401|CM1R|V5|FY15","40","1","CM1R","V5","FY15",4086040.4669209276,"CM2",41088.345891203702]
["401|CP1G|V5|FY15","40","1","CP1G","V5","FY15",189192.44596820424,"CM2",41088.345891203702]
["401|CP1M|V5|FY15","40","1","CP1M","V5","FY15",84408.937431968021,"CM2",41088.345891203702]
["401|CP1Q|V5|FY15","40","1","CP1Q","V5","FY15",17463.918089372699,"CM2",41088.345891203702]
["401|CP1R|V5|FY15","40","1","CP1R","V5","FY15",1382724.5188317467,"CM2",41088.345891203702]
["401|CR1R|V5|FY15","40","1","CR1R","V5","FY15",1595451.3678827847,"CM2",41088.345891203702]
["401|CS1R|V5|FY15","40","1","CS1R","V5","FY15",1627044.4642765033,"CM2",41088.345891203702]
["402|CD2G|V5|FY15","40","2","CD2G","V5","FY15",90056426.100359589,"CM2",41088.345891203702]
["402|CD2M|V5|FY15","40","2","CD2M","V5","FY15",1829270.6927108902,"CM2",41088.345891203702]
["402|CD2Q|V5|FY15","40","2","CD2Q","V5","FY15",474006.27614608069,"CM2",41088.345891203702]
["402|CD2R|V5|FY15","40","2","CD2R","V5","FY15",82433162.979192242,"CM2",41088.345891203702]
["402|CP2G|V5|FY15","40","2","CP2G","V5","FY15",2964014.9868351994,"CM2",41088.345891203702]
["402|CP2M|V5|FY15","40","2","CP2M","V5","FY15",1950056.2014560406,"CM2",41088.345891203702]
["402|CP2Q|V5|FY15","40","2","CP2Q","V5","FY15",805418.5060277672,"CM2",41088.345891203702]
["402|CP2R|V5|FY15","40","2","CP2R","V5","FY15",4358794.1991200317,"CM2",41088.345891203702]
["402|CS2R|V5|FY15","40","2","CS2R","V5","FY15",231682.7068872691,"CM2",41088.345891203702]
["402|CT2G|V5|FY15","40","2","CT2G","V5","FY15",22909116.251660649,"CM2",41088.345891203702]
["402|CT2M|V5|FY15","40","2","CT2M","V5","FY15",2127268.4905103799,"CM2",41088.345891203702]
["402|CT2Q|V5|FY15","40","2","CT2Q","V5","FY15",2265225.0114296172,"CM2",41088.345891203702]
["402|CT2R|V5|FY15","40","2","CT2R","V5","FY15",5906855.9224122372,"CM2",41088.345891203702]
["402|CT6G|V5|FY15","40","2","CT6G","V5","FY15",3475240.6033090367,"CM2",41088.345891203702]
["405|CC5M|V5|FY15","40","5","CC5M","V5","FY15",21636216.134274185,"CM2",41088.345891203702]
["405|CE5M|V5|FY15","40","5","CE5M","V5","FY15",526551.6065619752,"CM2",41088.345891203702]
["405|CE5R|V5|FY15","40","5","CE5R","V5","FY15",4699999.640172191,"CM2",41088.345891203702]
["405|CI5M|V5|FY15","40","5","CI5M","V5","FY15",2404024.0149193536,"CM2",41088.345891203702]
["401|CD1D|V5|FY15","40","1","CD1D","V5","FY15",22561235.464078184,"CM2",41088.345902777779]
["402|CD2D|V5|FY15","40","2","CD2D","V5","FY15",22227879.027500417,"CM2",41088.345902777779]
["405|JFIN|V5|FY15","40","5","JFIN","V5","FY15",-20174663.134004619,"CM3",41088.346018518518]
["401|EZSE|V5|FY15","40","1","EZSE","V5","FY15",5630595.3565134313,"CM3",41088.346018518518]
["402|EZSE|V5|FY15","40","2","EZSE","V5","FY15",8846414.5143015124,"CM3",41088.346018518518]
["401|Hx1W|V5|FY15","40","1","Hx1W","V5","FY15",21549651.050155401,"CM4",41088.346018518518]
["402|Hx2W|V5|FY15","40","2","Hx2W","V5","FY15",-22077422.737155821,"CM4",41088.346018518518]
["401|HD1G|V5|FY15","40","1","HD1G","V5","FY15",752294.25318252225,"CM5",41088.346041666664]
["401|HD1M|V5|FY15","40","1","HD1M","V5","FY15",490098.25138731772,"CM5",41088.346041666664]
["401|HD1Q|V5|FY15","40","1","HD1Q","V5","FY15",84045.54310621538,"CM5",41088.346041666664]
["401|HD1R|V5|FY15","40","1","HD1R","V5","FY15",17695251.165993214,"CM5",41088.346041666664]
["401|HM1R|V5|FY15","40","1","HM1R","V5","FY15",4086040.4669209276,"CM5",41088.346041666664]
["401|HP1G|V5|FY15","40","1","HP1G","V5","FY15",189192.44596820424,"CM5",41088.346041666664]
["401|HP1M|V5|FY15","40","1","HP1M","V5","FY15",84408.937431968021,"CM5",41088.346041666664]
["401|HP1Q|V5|FY15","40","1","HP1Q","V5","FY15",17463.918089372699,"CM5",41088.346041666664]
["401|HP1R|V5|FY15","40","1","HP1R","V5","FY15",1382724.5188317467,"CM5",41088.346041666664]
["401|HR1R|V5|FY15","40","1","HR1R","V5","FY15",1595451.3678827847,"CM5",41088.346041666664]
["401|HS1R|V5|FY15","40","1","HS1R","V5","FY15",1627044.4642765033,"CM5",41088.346041666664]
["402|HD2G|V5|FY15","40","2","HD2G","V5","FY15",86489874.966660157,"CM5",41088.346041666664]
["402|HD2M|V5|FY15","40","2","HD2M","V5","FY15",1829270.6927108902,"CM5",41088.346041666664]
["402|HD2Q|V5|FY15","40","2","HD2Q","V5","FY15",474006.27614608069,"CM5",41088.346041666664]
["402|HD2R|V5|FY15","40","2","HD2R","V5","FY15",81773932.810256138,"CM5",41088.346041666664]
["402|HP2G|V5|FY15","40","2","HP2G","V5","FY15",2964014.9868351994,"CM5",41088.346041666664]
["402|HP2M|V5|FY15","40","2","HP2M","V5","FY15",1950056.2014560406,"CM5",41088.346041666664]
["402|HP2Q|V5|FY15","40","2","HP2Q","V5","FY15",805418.5060277672,"CM5",41088.346041666664]
["402|HP2R|V5|FY15","40","2","HP2R","V5","FY15",4358794.1991200317,"CM5",41088.346041666664]
["402|HS2R|V5|FY15","40","2","HS2R","V5","FY15",231682.7068872691,"CM5",41088.346041666664]
["402|HT2G|V5|FY15","40","2","HT2G","V5","FY15",22363716.248664539,"CM5",41088.346041666664]
["402|HT2M|V5|FY15","40","2","HT2M","V5","FY15",2127268.4905103799,"CM5",41088.346041666664]
["402|HT2Q|V5|FY15","40","2","HT2Q","V5","FY15",2265225.0114296172,"CM5",41088.346041666664]
["402|HT2R|V5|FY15","40","2","HT2R","V5","FY15",5906855.9224122372,"CM5",41088.346041666664]
["402|HT6G|V5|FY15","40","2","HT6G","V5","FY15",3475240.6033090367,"CM5",41088.346041666664]
["405|HC5M|V5|FY15","40","5","HC5M","V5","FY15",21636216.134274185,"CM5",41088.346041666664]
["405|HE5M|V5|FY15","40","5","HE5M","V5","FY15",526551.6065619752,"CM5",41088.346041666664]
["405|HE5R|V5|FY15","40","5","HE5R","V5","FY15",4699999.640172191,"CM5",41088.346041666664]
["405|HI5M|V5|FY15","40","5","HI5M","V5","FY15",2404024.0149193536,"CM5",41088.346041666664]
["401|HD1D|V5|FY15","40","1","HD1D","V5","FY15",22561235.464078184,"CM5",41088.346041666664]
["402|HD2D|V5|FY15","40","2","HD2D","V5","FY15",22227879.027500417,"CM5",41088.346041666664]
["401|KDEO|V5|FY15","40","1","KDEO","V5","FY15",1536561602.0009532,"AM1",41088.360613425924]
["401|KDEI|V5|FY15","40","1","KDEI","V5","FY15",38622355.995627701,"AM1",41088.360613425924]
["401|KDED|V5|FY15","40","1","KDED","V5","FY15",-36421911.26738514,"AM1",41088.360613425924]
["401|KDEA|V5|FY15","40","1","KDEA","V5","FY15",41582924.677747458,"AM1",41088.360613425924]
["401|KDTO|V5|FY15","40","1","KDTO","V5","FY15",1267060489.7740464,"AM1",41088.360613425924]
["401|KDTD|V5|FY15","40","1","KDTD","V5","FY15",-30944263.655317891,"AM1",41088.360613425924]
["401|KPEO|V5|FY15","40","1","KPEO","V5","FY15",17977484.857288077,"AM1",41088.360613425924]
["401|KPEI|V5|FY15","40","1","KPEI","V5","FY15",466596.61823272833,"AM1",41088.360613425924]
["401|KPED|V5|FY15","40","1","KPED","V5","FY15",-2198277.1151321316,"AM1",41088.360613425924]
["401|KPEA|V5|FY15","40","1","KPEA","V5","FY15",1673789.8203212917,"AM1",41088.360613425924]
["401|KPTO|V5|FY15","40","1","KPTO","V5","FY15",13319834.344754286,"AM1",41088.360613425924]
["401|KPTD|V5|FY15","40","1","KPTD","V5","FY15",-1307977.1747694567,"AM1",41088.360613425924]
["401|KREO|V5|FY15","40","1","KREO","V5","FY15",55880625.854550965,"AM1",41088.360613425924]
["401|KREI|V5|FY15","40","1","KREI","V5","FY15",1405623.1181546105,"AM1",41088.360613425924]
["401|KRED|V5|FY15","40","1","KRED","V5","FY15",-2236369.8087294362,"AM1",41088.360613425924]
["401|KREA|V5|FY15","40","1","KREA","V5","FY15",1595451.3678827847,"AM1",41088.360613425924]
["401|KRTO|V5|FY15","40","1","KRTO","V5","FY15",40845322.491674714,"AM1",41088.360613425924]
["401|KRTD|V5|FY15","40","1","KRTD","V5","FY15",-1482531.7617880048,"AM1",41088.360613425924]
["401|KSEO|V5|FY15","40","1","KSEO","V5","FY15",4165642.8012528541,"AM1",41088.360613425924]
["401|KSEI|V5|FY15","40","1","KSEI","V5","FY15",123483.29282809942,"AM1",41088.360613425924]
["401|KSED|V5|FY15","40","1","KSED","V5","FY15",-622928.95780771016,"AM1",41088.360613425924]
["401|KSEA|V5|FY15","40","1","KSEA","V5","FY15",1627044.4642765033,"AM1",41088.360613425924]
["401|KSTO|V5|FY15","40","1","KSTO","V5","FY15",3998301.4703244651,"AM1",41088.360613425924]
["401|KSTD|V5|FY15","40","1","KSTD","V5","FY15",-582852.03019534773,"AM1",41088.360613425924]
["401|KMEO|V5|FY15","40","1","KMEO","V5","FY15",16408850.092817895,"AM1",41088.360613425924]
["401|KMEI|V5|FY15","40","1","KMEI","V5","FY15",457606.38409170334,"AM1",41088.360613425924]
["401|KMED|V5|FY15","40","1","KMED","V5","FY15",-1430087.5632459589,"AM1",41088.360613425924]
["401|KMEA|V5|FY15","40","1","KMEA","V5","FY15",4086040.4669209281,"AM1",41088.360613425924]
["401|KMTO|V5|FY15","40","1","KMTO","V5","FY15",16304476.769838013,"AM1",41088.360613425924]
["401|KMTD|V5|FY15","40","1","KMTD","V5","FY15",-1004890.8460236908,"AM1",41088.360613425924]
["402|KDEO|V5|FY15","40","2","KDEO","V5","FY15",1818698882.5575228,"AM1",41088.360613425924]
["402|KDEI|V5|FY15","40","2","KDEI","V5","FY15",47546789.526367836,"AM1",41088.360613425924]
["402|KDED|V5|FY15","40","2","KDED","V5","FY15",-61913402.53489998,"AM1",41088.360613425924]
["402|KDEA|V5|FY15","40","2","KDEA","V5","FY15",197020745.07590926,"AM1",41088.360613425924]
["402|KDTO|V5|FY15","40","2","KDTO","V5","FY15",1508311674.9762843,"AM1",41088.360613425924]
["402|KDTD|V5|FY15","40","2","KDTD","V5","FY15",-45783050.051619053,"AM1",41088.360613425924]
["402|KPEO|V5|FY15","40","2","KPEO","V5","FY15",140772382.52164593,"AM1",41088.360613425924]
["402|KPEI|V5|FY15","40","2","KPEI","V5","FY15",3616125.8068154627,"AM1",41088.360613425924]
["402|KPED|V5|FY15","40","2","KPED","V5","FY15",-11449391.889052775,"AM1",41088.360613425924]
["402|KPEA|V5|FY15","40","2","KPEA","V5","FY15",10078283.893439038,"AM1",41088.360613425924]
["402|KPTO|V5|FY15","40","2","KPTO","V5","FY15",107632174.29410736,"AM1",41088.360613425924]
["402|KPTD|V5|FY15","40","2","KPTD","V5","FY15",-7967991.4590791967,"AM1",41088.360613425924]
["402|KSEO|V5|FY15","40","2","KSEO","V5","FY15",3763690.9808343272,"AM1",41088.360613425924]
["402|KSEI|V5|FY15","40","2","KSEI","V5","FY15",96212.401890093446,"AM1",41088.360613425924]
["402|KSED|V5|FY15","40","2","KSED","V5","FY15",-625437.21690257126,"AM1",41088.360613425924]
["402|KSEA|V5|FY15","40","2","KSEA","V5","FY15",231682.70688726913,"AM1",41088.360613425924]
["402|KSTO|V5|FY15","40","2","KSTO","V5","FY15",3356054.5397502072,"AM1",41088.360613425924]
["402|KSTD|V5|FY15","40","2","KSTD","V5","FY15",-540001.49063198792,"AM1",41088.360613425924]
["402|KTEO|V5|FY15","40","2","KTEO","V5","FY15",432410547.77459216,"AM1",41088.360613425924]
["402|KTEI|V5|FY15","40","2","KTEI","V5","FY15",11178659.542673476,"AM1",41088.360613425924]
["402|KTED|V5|FY15","40","2","KTED","V5","FY15",-38537052.98412177,"AM1",41088.360613425924]
["402|KTEA|V5|FY15","40","2","KTEA","V5","FY15",36683706.279321924,"AM1",41088.360613425924]
["402|KTTO|V5|FY15","40","2","KTTO","V5","FY15",362600435.41495001,"AM1",41088.360613425924]
["402|KTTD|V5|FY15","40","2","KTTD","V5","FY15",-24736738.355609242,"AM1",41088.360613425924]
["402|KREO|V5|FY15","40","2","KREO","V5","FY15",2490498.822415885,"AM1",41088.360613425924]
["402|KREI|V5|FY15","40","2","KREI","V5","FY15",61764.37079591395,"AM1",41088.360613425924]
["402|KRED|V5|FY15","40","2","KRED","V5","FY15",-28518.858597314291,"AM1",41088.360613425924]
["402|KRTO|V5|FY15","40","2","KRTO","V5","FY15",2458445.2320859293,"AM1",41088.360613425924]
["402|KRTD|V5|FY15","40","2","KRTD","V5","FY15",-30923.839397307282,"AM1",41088.360613425924]
["401|KBEO|V5|FY15","40","1","KBEO","V5","FY15",657693.20554987364,"AM1",41088.360613425924]
["401|KBED|V5|FY15","40","1","KBED","V5","FY15",-28485.421364407841,"AM1",41088.360613425924]
["401|KBEI|V5|FY15","40","1","KBEI","V5","FY15",16310.791497636863,"AM1",41088.360613425924]
["401|KBTO|V5|FY15","40","1","KBTO","V5","FY15",63528.903000161677,"AM1",41088.360613425924]
["401|KBTD|V5|FY15","40","1","KBTD","V5","FY15",-4483.7298418505015,"AM1",41088.360613425924]
["401|KEEO|V5|FY15","40","1","KEEO","V5","FY15",14113995.709555266,"AM1",41088.360613425924]
["401|KEED|V5|FY15","40","1","KEED","V5","FY15",-2466696.4945848524,"AM1",41088.360613425924]
["401|KEEA|V5|FY15","40","1","KEEA","V5","FY15",2749432.9159175088,"AM1",41088.360613425924]
["401|KEEI|V5|FY15","40","1","KEEI","V5","FY15",384120.06175434764,"AM1",41088.360613425924]
["401|KETO|V5|FY15","40","1","KETO","V5","FY15",12752967.738404661,"AM1",41088.360613425924]
["401|KETD|V5|FY15","40","1","KETD","V5","FY15",-2655345.3787345537,"AM1",41088.360613425924]
["401|KLEO|V5|FY15","40","1","KLEO","V5","FY15",8995767.6983380839,"AM1",41088.360613425924]
["401|KLEI|V5|FY15","40","1","KLEI","V5","FY15",223095.0389187845,"AM1",41088.360613425924]
["401|KCEO|V5|FY15","40","1","KCEO","V5","FY15",10566795.933696318,"AM1",41088.360613425924]
["401|KCED|V5|FY15","40","1","KCED","V5","FY15",-2486636.6471655518,"AM1",41088.360613425924]
["401|KCEA|V5|FY15","40","1","KCEA","V5","FY15",9393746.9868907258,"AM1",41088.360613425924]
["401|KCEI|V5|FY15","40","1","KCEI","V5","FY15",378539.00179311365,"AM1",41088.360613425924]
["401|KCTO|V5|FY15","40","1","KCTO","V5","FY15",7286783.356902767,"AM1",41088.360613425924]
["401|KCTD|V5|FY15","40","1","KCTD","V5","FY15",-5943882.5471244259,"AM1",41088.360613425924]
["401|KIEO|V5|FY15","40","1","KIEO","V5","FY15",1097817.9154619521,"AM1",41088.360613425924]
["401|KIED|V5|FY15","40","1","KIED","V5","FY15",-415846.57109622436,"AM1",41088.360613425924]
["401|KIEA|V5|FY15","40","1","KIEA","V5","FY15",1043749.6652100806,"AM1",41088.360613425924]
["401|KIEI|V5|FY15","40","1","KIEI","V5","FY15",40168.380152061407,"AM1",41088.360613425924]
["401|KITO|V5|FY15","40","1","KITO","V5","FY15",809642.59521141846,"AM1",41088.360613425924]
["401|KITD|V5|FY15","40","1","KITD","V5","FY15",-660431.3941249362,"AM1",41088.360613425924]
["401|KQEO|V5|FY15","40","1","KQEO","V5","FY15",3744345.8944177222,"AM1",41088.360613425924]
["401|KQED|V5|FY15","40","1","KQED","V5","FY15",-3837205.6725992835,"AM1",41088.360613425924]
["401|KQEI|V5|FY15","40","1","KQEI","V5","FY15",92859.778181559508,"AM1",41088.360613425924]
["401|KQTO|V5|FY15","40","1","KQTO","V5","FY15",3396587.3755593654,"AM1",41088.360613425924]
["401|KQTD|V5|FY15","40","1","KQTD","V5","FY15",-3396587.3755593654,"AM1",41088.360613425924]
["402|KBEO|V5|FY15","40","2","KBEO","V5","FY15",4953815.4592738142,"AM1",41088.360613425924]
["402|KBED|V5|FY15","40","2","KBED","V5","FY15",-214555.23567550603,"AM1",41088.360613425924]
["402|KBEI|V5|FY15","40","2","KBEI","V5","FY15",122854.62338999059,"AM1",41088.360613425924]
["402|KBTO|V5|FY15","40","2","KBTO","V5","FY15",478506.48165019351,"AM1",41088.360613425924]
["402|KBTD|V5|FY15","40","2","KBTD","V5","FY15",-33771.931986428324,"AM1",41088.360613425924]
["402|KEEO|V5|FY15","40","2","KEEO","V5","FY15",12716090.39478597,"AM1",41088.360613425924]
["402|KEED|V5|FY15","40","2","KEED","V5","FY15",-2222385.2300314344,"AM1",41088.360613425924]
["402|KEEA|V5|FY15","40","2","KEEA","V5","FY15",2477118.3308166577,"AM1",41088.360613425924]
["402|KEEI|V5|FY15","40","2","KEEI","V5","FY15",346075.30909281853,"AM1",41088.360613425924]
["402|KETO|V5|FY15","40","2","KETO","V5","FY15",11489863.954936175,"AM1",41088.360613425924]
["402|KETD|V5|FY15","40","2","KETD","V5","FY15",-2392349.5911583873,"AM1",41088.360613425924]
["402|KLEO|V5|FY15","40","2","KLEO","V5","FY15",45828249.652765386,"AM1",41088.360613425924]
["402|KLEI|V5|FY15","40","2","KLEI","V5","FY15",1136540.5913885816,"AM1",41088.360613425924]
["402|KCEO|V5|FY15","40","2","KCEO","V5","FY15",10262117.676106121,"AM1",41088.360613425924]
["402|KCED|V5|FY15","40","2","KCED","V5","FY15",-2414938.080667987,"AM1",41088.360613425924]
["402|KCEA|V5|FY15","40","2","KCEA","V5","FY15",9122891.89683621,"AM1",41088.360613425924]
["402|KCEI|V5|FY15","40","2","KCEI","V5","FY15",367624.3778882008,"AM1",41088.360613425924]
["402|KCTO|V5|FY15","40","2","KCTO","V5","FY15",7076679.5117496075,"AM1",41088.360613425924]
["402|KCTD|V5|FY15","40","2","KCTD","V5","FY15",-5772499.3019910874,"AM1",41088.360613425924]
["402|KIEO|V5|FY15","40","2","KIEO","V5","FY15",1066163.9257631802,"AM1",41088.360613425924]
["402|KIED|V5|FY15","40","2","KIED","V5","FY15",-403856.23746042233,"AM1",41088.360613425924]
["402|KIEA|V5|FY15","40","2","KIEA","V5","FY15",1013654.6552040232,"AM1",41088.360613425924]
["402|KIEI|V5|FY15","40","2","KIEI","V5","FY15",39010.183083456759,"AM1",41088.360613425924]
["402|KITO|V5|FY15","40","2","KITO","V5","FY15",786297.72352773405,"AM1",41088.360613425924]
["402|KITD|V5|FY15","40","2","KITD","V5","FY15",-641388.81133234303,"AM1",41088.360613425924]
["402|KQEO|V5|FY15","40","2","KQEO","V5","FY15",3636383.1032287446,"AM1",41088.360613425924]
["402|KQED|V5|FY15","40","2","KQED","V5","FY15",-3726565.4041888183,"AM1",41088.360613425924]
["402|KQEI|V5|FY15","40","2","KQEI","V5","FY15",90182.300960072855,"AM1",41088.360613425924]
["402|KQTO|V5|FY15","40","2","KQTO","V5","FY15",3298651.697627116,"AM1",41088.360613425924]
["402|KQTD|V5|FY15","40","2","KQTD","V5","FY15",-3298651.697627116,"AM1",41088.360613425924]
["401|RcDC|V5|FY15","40","1","RcDC","V5","FY15",-19697352.290396631,"AM2",41088.360752314817]
["402|RcDC|V5|FY15","40","2","RcDC","V5","FY15",-38174870.016796291,"AM2",41088.360752314817]
["401|RCCA|V5|FY15","40","1","RCCA","V5","FY15",-22561235.464078184,"AM2",41088.360752314817]
["402|RCCA|V5|FY15","40","2","RCCA","V5","FY15",-22227879.027500417,"AM2",41088.360752314817]
["401|SD1C|V5|FY15","40","1","SD1C","V5","FY15",16789288.337123897,"AM3",41088.360763888886]
["401|SR1C|V5|FY15","40","1","SR1C","V5","FY15",2427969.5837509325,"AM3",41088.360763888886]
["401|SP1C|V5|FY15","40","1","SP1C","V5","FY15",434831.32462069421,"AM3",41088.360763888886]
["401|SS1C|V5|FY15","40","1","SS1C","V5","FY15",45263.044901106063,"AM3",41088.360763888886]
["402|SD2C|V5|FY15","40","2","SD2C","V5","FY15",25929741.276194442,"AM3",41088.360763888886]
["402|SP2C|V5|FY15","40","2","SP2C","V5","FY15",1961717.7065852594,"AM3",41088.360763888886]
["402|ST2C|V5|FY15","40","2","ST2C","V5","FY15",10283411.034016585,"AM3",41088.360763888886]
["401|BDEO|V5|FY15","40","1","BDEO","V5","FY15",1452901163.6858652,"FA1",41088.360879629632]
["401|BDEI|V5|FY15","40","1","BDEI","V5","FY15",36842315.650618479,"FA1",41088.360879629632]
["401|BDED|V5|FY15","40","1","BDED","V5","FY15",-31760287.148231525,"FA1",41088.360879629632]
["401|BDEA|V5|FY15","40","1","BDEA","V5","FY15",41582924.677747458,"FA1",41088.360879629632]
["401|BDTO|V5|FY15","40","1","BDTO","V5","FY15",1350116652.9945617,"FA1",41088.360879629632]
["401|BDTD|V5|FY15","40","1","BDTD","V5","FY15",-32392207.811757427,"FA1",41088.360879629632]
["401|BPEO|V5|FY15","40","1","BPEO","V5","FY15",17079325.904926766,"FA1",41088.360879629632]
["401|BPEI|V5|FY15","40","1","BPEI","V5","FY15",447905.52037718525,"FA1",41088.360879629632]
["401|BPED|V5|FY15","40","1","BPED","V5","FY15",-1949643.9694708146,"FA1",41088.360879629632]
["401|BPEA|V5|FY15","40","1","BPEA","V5","FY15",1673789.8203212917,"FA1",41088.360879629632]
["401|BPTO|V5|FY15","40","1","BPTO","V5","FY15",13441196.25566949,"FA1",41088.360879629632]
["401|BPTD|V5|FY15","40","1","BPTD","V5","FY15",-1279894.2187233137,"FA1",41088.360879629632]
["401|BREO|V5|FY15","40","1","BREO","V5","FY15",51249412.255759239,"FA1",41088.360879629632]
["401|BREI|V5|FY15","40","1","BREI","V5","FY15",1301178.4484925158,"FA1",41088.360879629632]
["401|BRED|V5|FY15","40","1","BRED","V5","FY15",-2076413.7656109009,"FA1",41088.360879629632]
["401|BREA|V5|FY15","40","1","BREA","V5","FY15",1595451.3678827847,"FA1",41088.360879629632]
["401|BRTO|V5|FY15","40","1","BRTO","V5","FY15",39531546.932080798,"FA1",41088.360879629632]
["401|BRTD|V5|FY15","40","1","BRTD","V5","FY15",-1473332.4889800637,"FA1",41088.360879629632]
["401|BSEO|V5|FY15","40","1","BSEO","V5","FY15",5896513.2665441344,"FA1",41088.360879629632]
["401|BSEI|V5|FY15","40","1","BSEI","V5","FY15",167750.88746705963,"FA1",41088.360879629632]
["401|BSED|V5|FY15","40","1","BSED","V5","FY15",-1314334.5530571842,"FA1",41088.360879629632]
["401|BSEA|V5|FY15","40","1","BSEA","V5","FY15",1627044.4642765033,"FA1",41088.360879629632]
["401|BSTO|V5|FY15","40","1","BSTO","V5","FY15",4928962.2807850381,"FA1",41088.360879629632]
["401|BSTD|V5|FY15","40","1","BSTD","V5","FY15",-1363584.6941822115,"FA1",41088.360879629632]
["401|BMEO|V5|FY15","40","1","BMEO","V5","FY15",19494384.159836385,"FA1",41088.360879629632]
["401|BMEI|V5|FY15","40","1","BMEI","V5","FY15",538435.10983242129,"FA1",41088.360879629632]
["401|BMED|V5|FY15","40","1","BMED","V5","FY15",-1650380.5694754506,"FA1",41088.360879629632]
["401|BMEA|V5|FY15","40","1","BMEA","V5","FY15",4086040.4669209281,"FA1",41088.360879629632]
["401|BMTO|V5|FY15","40","1","BMTO","V5","FY15",16642176.769838013,"FA1",41088.360879629632]
["401|BMTD|V5|FY15","40","1","BMTD","V5","FY15",-929890.84602369054,"FA1",41088.360879629632]
["401|BTEO|V5|FY15","40","1","BTEO","V5","FY15",5105.7971613363752,"FA1",41088.360879629632]
["401|BTEI|V5|FY15","40","1","BTEI","V5","FY15",127.64492903340938,"FA1",41088.360879629632]
["401|BTED|V5|FY15","40","1","BTED","V5","FY15",-91.814773515259375,"FA1",41088.360879629632]
["401|BTTO|V5|FY15","40","1","BTTO","V5","FY15",4859.7712421999995,"FA1",41088.360879629632]
["401|BTTD|V5|FY15","40","1","BTTD","V5","FY15",-85.259144599999999,"FA1",41088.360879629632]
["402|BDEO|V5|FY15","40","2","BDEO","V5","FY15",1740771409.5039489,"FA1",41088.360879629632]
["402|BDEI|V5|FY15","40","2","BDEI","V5","FY15",45929222.28476464,"FA1",41088.360879629632]
["402|BDED|V5|FY15","40","2","BDED","V5","FY15",-47931763.015088946,"FA1",41088.360879629632]
["402|BDEA|V5|FY15","40","2","BDEA","V5","FY15",192794963.77327371,"FA1",41088.360879629632]
["402|BDTO|V5|FY15","40","2","BDTO","V5","FY15",1551584271.3151941,"FA1",41088.360879629632]
["402|BDTD|V5|FY15","40","2","BDTD","V5","FY15",-45199724.715985827,"FA1",41088.360879629632]
["402|BPEO|V5|FY15","40","2","BPEO","V5","FY15",130713875.75277817,"FA1",41088.360879629632]
["402|BPEI|V5|FY15","40","2","BPEI","V5","FY15",3393825.4424874424,"FA1",41088.360879629632]
["402|BPED|V5|FY15","40","2","BPED","V5","FY15",-10179695.844666071,"FA1",41088.360879629632]
["402|BPEA|V5|FY15","40","2","BPEA","V5","FY15",10078283.893439038,"FA1",41088.360879629632]
["402|BPTO|V5|FY15","40","2","BPTO","V5","FY15",109448633.67325994,"FA1",41088.360879629632]
["402|BPTD|V5|FY15","40","2","BPTD","V5","FY15",-7475256.0633202055,"FA1",41088.360879629632]
["402|BSEO|V5|FY15","40","2","BSEO","V5","FY15",3417951.4071278465,"FA1",41088.360879629632]
["402|BSEI|V5|FY15","40","2","BSEI","V5","FY15",88344.81901428703,"FA1",41088.360879629632]
["402|BSED|V5|FY15","40","2","BSED","V5","FY15",-425591.61128189258,"FA1",41088.360879629632]
["402|BSEA|V5|FY15","40","2","BSEA","V5","FY15",231682.70688726913,"FA1",41088.360879629632]
["402|BSTO|V5|FY15","40","2","BSTO","V5","FY15",2525985.416303318,"FA1",41088.360879629632]
["402|BSTD|V5|FY15","40","2","BSTD","V5","FY15",-710977.1241654543,"FA1",41088.360879629632]
["402|BTEO|V5|FY15","40","2","BTEO","V5","FY15",471795500.0601573,"FA1",41088.360879629632]
["402|BTEI|V5|FY15","40","2","BTEI","V5","FY15",12246616.329958007,"FA1",41088.360879629632]
["402|BTED|V5|FY15","40","2","BTED","V5","FY15",-35514199.821123347,"FA1",41088.360879629632]
["402|BTEA|V5|FY15","40","2","BTEA","V5","FY15",36138306.276325814,"FA1",41088.360879629632]
["402|BTTO|V5|FY15","40","2","BTTO","V5","FY15",428447621.51050848,"FA1",41088.360879629632]
["402|BTTD|V5|FY15","40","2","BTTD","V5","FY15",-26014585.664450675,"FA1",41088.360879629632]
["402|BREO|V5|FY15","40","2","BREO","V5","FY15",2490743.4643453388,"FA1",41088.360879629632]
["402|BREI|V5|FY15","40","2","BREI","V5","FY15",62268.586608633479,"FA1",41088.360879629632]
["402|BRED|V5|FY15","40","2","BRED","V5","FY15",-28527.241844015971,"FA1",41088.360879629632]
["402|BRTO|V5|FY15","40","2","BRTO","V5","FY15",2458445.2320859293,"FA1",41088.360879629632]
["402|BRTD|V5|FY15","40","2","BRTD","V5","FY15",-30923.839397307282,"FA1",41088.360879629632]
["401|BBEO|V5|FY15","40","1","BBEO","V5","FY15",612825.70923617226,"FA1",41088.360879629632]
["401|BBED|V5|FY15","40","1","BBED","V5","FY15",-33825.63494714722,"FA1",41088.360879629632]
["401|BBEI|V5|FY15","40","1","BBEI","V5","FY15",15320.64273090431,"FA1",41088.360879629632]
["401|BBTO|V5|FY15","40","1","BBTO","V5","FY15",1039591.0324328395,"FA1",41088.360879629632]
["401|BBTD|V5|FY15","40","1","BBTD","V5","FY15",-4291.769223535126,"FA1",41088.360879629632]
["401|BEEO|V5|FY15","40","1","BEEO","V5","FY15",13130664.489201255,"FA1",41088.360879629632]
["401|BEED|V5|FY15","40","1","BEED","V5","FY15",-2700508.3302669399,"FA1",41088.360879629632]
["401|BEEA|V5|FY15","40","1","BEEA","V5","FY15",2749432.9159175102,"FA1",41088.360879629632]
["401|BEEI|V5|FY15","40","1","BEEI","V5","FY15",362634.52367900033,"FA1",41088.360879629632]
["401|BETO|V5|FY15","40","1","BETO","V5","FY15",13728041.674139503,"FA1",41088.360879629632]
["401|BETD|V5|FY15","40","1","BETD","V5","FY15",-2674835.0166920191,"FA1",41088.360879629632]
["401|BLEO|V5|FY15","40","1","BLEO","V5","FY15",7707633.6840060847,"FA1",41088.360879629632]
["401|BLEI|V5|FY15","40","1","BLEI","V5","FY15",192690.84210015213,"FA1",41088.360879629632]
["401|BCEO|V5|FY15","40","1","BCEO","V5","FY15",11601649.264036547,"FA1",41088.360879629632]
["401|BCED|V5|FY15","40","1","BCED","V5","FY15",-2238366.3173738872,"FA1",41088.360879629632]
["401|BCEA|V5|FY15","40","1","BCEA","V5","FY15",9393746.9868907258,"FA1",41088.360879629632]
["401|BCEI|V5|FY15","40","1","BCEI","V5","FY15",407463.06893704779,"FA1",41088.360879629632]
["401|BCTO|V5|FY15","40","1","BCTO","V5","FY15",7578413.8255547741,"FA1",41088.360879629632]
["401|BCTD|V5|FY15","40","1","BCTD","V5","FY15",-5943882.5471244249,"FA1",41088.360879629632]
["401|BIEO|V5|FY15","40","1","BIEO","V5","FY15",1117353.2251515391,"FA1",41088.360879629632]
["401|BIED|V5|FY15","40","1","BIED","V5","FY15",-415170.82483376691,"FA1",41088.360879629632]
["401|BIEA|V5|FY15","40","1","BIEA","V5","FY15",1043749.6652100806,"FA1",41088.360879629632]
["401|BIEI|V5|FY15","40","1","BIEI","V5","FY15",40980.701443914491,"FA1",41088.360879629632]
["401|BITO|V5|FY15","40","1","BITO","V5","FY15",916873.34278871887,"FA1",41088.360879629632]
["401|BITD|V5|FY15","40","1","BITD","V5","FY15",-563136.77080695156,"FA1",41088.360879629632]
["402|BBEO|V5|FY15","40","2","BBEO","V5","FY15",4615868.6856380897,"FA1",41088.360879629632]
["402|BBED|V5|FY15","40","2","BBED","V5","FY15",-254778.29466222783,"FA1",41088.360879629632]
["402|BBEI|V5|FY15","40","2","BBEI","V5","FY15",115396.71714095226,"FA1",41088.360879629632]
["402|BBTO|V5|FY15","40","2","BBTO","V5","FY15",7830310.6742338268,"FA1",41088.360879629632]
["402|BBTD|V5|FY15","40","2","BBTD","V5","FY15",-32326.064109798252,"FA1",41088.360879629632]
["402|BEEO|V5|FY15","40","2","BEEO","V5","FY15",11830152.14290088,"FA1",41088.360879629632]
["402|BEED|V5|FY15","40","2","BEED","V5","FY15",-2433039.4274031515,"FA1",41088.360879629632]
["402|BEEA|V5|FY15","40","2","BEEA","V5","FY15",2477118.3308166559,"FA1",41088.360879629632]
["402|BEEI|V5|FY15","40","2","BEEI","V5","FY15",326717.78270773025,"FA1",41088.360879629632]
["402|BETO|V5|FY15","40","2","BETO","V5","FY15",12368362.7559532,"FA1",41088.360879629632]
["402|BETD|V5|FY15","40","2","BETD","V5","FY15",-2409908.8991763815,"FA1",41088.360879629632]
["402|BLEO|V5|FY15","40","2","BLEO","V5","FY15",37729828.075910039,"FA1",41088.360879629632]
["402|BLEI|V5|FY15","40","2","BLEI","V5","FY15",943245.70189775107,"FA1",41088.360879629632]
["402|BCEO|V5|FY15","40","2","BCEO","V5","FY15",11267132.50937232,"FA1",41088.360879629632]
["402|BCED|V5|FY15","40","2","BCED","V5","FY15",-2173826.2662831596,"FA1",41088.360879629632]
["402|BCEA|V5|FY15","40","2","BCEA","V5","FY15",9122891.89683621,"FA1",41088.360879629632]
["402|BCEI|V5|FY15","40","2","BCEI","V5","FY15",395714.46144476073,"FA1",41088.360879629632]
["402|BCTO|V5|FY15","40","2","BCTO","V5","FY15",7359901.2381862234,"FA1",41088.360879629632]
["402|BCTD|V5|FY15","40","2","BCTD","V5","FY15",-5772499.3019910865,"FA1",41088.360879629632]
["402|BIEO|V5|FY15","40","2","BIEO","V5","FY15",1085135.9630895026,"FA1",41088.360879629632]
["402|BIED|V5|FY15","40","2","BIED","V5","FY15",-403199.97536280641,"FA1",41088.360879629632]
["402|BIEA|V5|FY15","40","2","BIEA","V5","FY15",1013654.6552040232,"FA1",41088.360879629632]
["402|BIEI|V5|FY15","40","2","BIEI","V5","FY15",39799.082267287857,"FA1",41088.360879629632]
["402|BITO|V5|FY15","40","2","BITO","V5","FY15",890436.62779350032,"FA1",41088.360879629632]
["402|BITD|V5|FY15","40","2","BITD","V5","FY15",-546899.53757267504,"FA1",41088.360879629632]
["401|EDEP|V5|FY15","40","1","EDEP","V5","FY15",44139022.928041138,"FA2",41088.361006944448]
["402|EDEP|V5|FY15","40","2","EDEP","V5","FY15",99344621.497715607,"FA2",41088.361006944448]
["851|RURF|V5|FY15","85","1","RURF","V5","FY15",-21651744.870000001,"RM1",41089.365104166667]
["851|RURV|V5|FY15","85","1","RURV","V5","FY15",-41475343.052176826,"RM1",41089.365104166667]
["851|RUNF|V5|FY15","85","1","RUNF","V5","FY15",-3320895.0996466391,"RM1",41089.365104166667]
["851|RUNV|V5|FY15","85","1","RUNV","V5","FY15",-20436305.986605972,"RM1",41089.365104166667]
["852|RURF|V5|FY15","85","2","RURF","V5","FY15",-39724565.019999996,"RM1",41089.365104166667]
["852|RUNF|V5|FY15","85","2","RUNF","V5","FY15",-10737902.182214417,"RM1",41089.365104166667]
["852|RUTW|V5|FY15","85","2","RUTW","V5","FY15",-3358557.6748529519,"RM1",41089.365104166667]
["852|RURW|V5|FY15","85","2","RURW","V5","FY15",-129852.239712,"RM1",41089.365104166667]
["851|ROOI|V5|FY15","85","1","ROOI","V5","FY15",-2493922.7697999999,"RM1",41089.365104166667]
["852|ROOI|V5|FY15","85","2","ROOI","V5","FY15",-509605.60000000003,"RM1",41089.365104166667]
["854|ROOI|V5|FY15","85","4","ROOI","V5","FY15",-189210,"RM1",41089.365104166667]
["851|EOBV|V5|FY15","85","1","EOBV","V5","FY15",44867434.103195906,"RM1",41089.365104166667]
["851|EFDD|V5|FY15","85","1","EFDD","V5","FY15",223445.52944557363,"RM1",41089.365104166667]
["852|EFDD|V5|FY15","85","2","EFDD","V5","FY15",136151.20679194841,"RM1",41089.365104166667]
["851|VRxx|V5|FY15","85","1","VRxx","V5","FY15",11972.767266499997,"RM2",41089.365266203706]
["851|VNxx|V5|FY15","85","1","VNxx","V5","FY15",4683.2135551751535,"RM2",41089.365266203706]
["851|Vlos|V5|FY15","85","1","Vlos","V5","FY15",1063.1477120218187,"RM2",41089.365266203706]
["851|Vblk|V5|FY15","85","1","Vblk","V5","FY15",17719.12853369697,"RM2",41089.365266203706]
["851|P846|V5|FY15","85","1","P846","V5","FY15",2208,"RM2",41089.365416666667]
["851|P847|V5|FY15","85","1","P847","V5","FY15",2038,"RM2",41089.365416666667]
["851|P848|V5|FY15","85","1","P848","V5","FY15",70987,"RM2",41089.365416666667]
["851|P849|V5|FY15","85","1","P849","V5","FY15",65914,"RM2",41089.365416666667]
["852|Q850|V5|FY15","85","2","Q850","V5","FY15",64106,"RM2",41089.365416666667]
["852|Q851|V5|FY15","85","2","Q851","V5","FY15",2203,"RM2",41089.365416666667]
["852|Q852|V5|FY15","85","2","Q852","V5","FY15",473,"RM2",41089.365416666667]
["851|EOSA|V5|FY15","85","1","EOSA","V5","FY15",7328199,"FM",41092.67292824074]
["852|EOSA|V5|FY15","85","2","EOSA","V5","FY15",8518559,"FM",41092.67292824074]
["854|EOSA|V5|FY15","85","4","EOSA","V5","FY15",74180,"FM",41092.67292824074]
["855|EOSA|V5|FY15","85","5","EOSA","V5","FY15",-7221065,"FM",41092.67292824074]
["851|EOLA|V5|FY15","85","1","EOLA","V5","FY15",3254409,"FM",41092.67292824074]
["852|EOLA|V5|FY15","85","2","EOLA","V5","FY15",3853942,"FM",41092.67292824074]
["854|EOLA|V5|FY15","85","4","EOLA","V5","FY15",31225,"FM",41092.67292824074]
["855|EOLA|V5|FY15","85","5","EOLA","V5","FY15",-11108420,"FM",41092.67292824074]
["851|EOLE|V5|FY15","85","1","EOLE","V5","FY15",3880526,"FM",41092.672847222224]
["851|EOLC|V5|FY15","85","1","EOLC","V5","FY15",159614,"FM",41092.672847222224]
["851|EOSC|V5|FY15","85","1","EOSC","V5","FY15",15596,"FM",41092.672847222224]
["851|EOSE|V5|FY15","85","1","EOSE","V5","FY15",517643,"FM",41092.672847222224]
["851|EOSS|V5|FY15","85","1","EOSS","V5","FY15",3309,"FM",41092.672847222224]
["851|EOSP|V5|FY15","85","1","EOSP","V5","FY15",54595,"FM",41092.672847222224]
["851|EOSU|V5|FY15","85","1","EOSU","V5","FY15",107192,"FM",41092.672847222224]
["851|EOSO|V5|FY15","85","1","EOSO","V5","FY15",3624513,"FM",41092.672847222224]
["851|EOSR|V5|FY15","85","1","EOSR","V5","FY15",150580,"FM",41092.672847222224]
["852|EOLE|V5|FY15","85","2","EOLE","V5","FY15",4857970,"FM",41092.672847222224]
["852|EOLC|V5|FY15","85","2","EOLC","V5","FY15",139687,"FM",41092.672847222224]
["852|EOSC|V5|FY15","85","2","EOSC","V5","FY15",763844,"FM",41092.672847222224]
["852|EOSE|V5|FY15","85","2","EOSE","V5","FY15",1621213,"FM",41092.672847222224]
["852|EOSS|V5|FY15","85","2","EOSS","V5","FY15",1325127,"FM",41092.672847222224]
["852|EOSP|V5|FY15","85","2","EOSP","V5","FY15",112490,"FM",41092.672847222224]
["852|EOSU|V5|FY15","85","2","EOSU","V5","FY15",276381,"FM",41092.672847222224]
["852|EOSO|V5|FY15","85","2","EOSO","V5","FY15",6398317,"FM",41092.672847222224]
["852|EOSR|V5|FY15","85","2","EOSR","V5","FY15",143063,"FM",41092.672847222224]
["854|EOLE|V5|FY15","85","4","EOLE","V5","FY15",5681,"FM",41092.672847222224]
["854|EOSO|V5|FY15","85","4","EOSO","V5","FY15",26266,"FM",41092.672847222224]
["851|Cx1W|V5|FY15","85","1","Cx1W","V5","FY15",1955794.8264289505,"CM1",41088.345868055556]
["852|Cx2W|V5|FY15","85","2","Cx2W","V5","FY15",11458985.680269437,"CM1",41088.345868055556]
["851|CD1G|V5|FY15","85","1","CD1G","V5","FY15",556905.25312900764,"CM2",41088.345891203702]
["851|CD1M|V5|FY15","85","1","CD1M","V5","FY15",1239941.2046454772,"CM2",41088.345891203702]
["851|CD1Q|V5|FY15","85","1","CD1Q","V5","FY15",43100.881755130475,"CM2",41088.345902777779]
["851|CD1R|V5|FY15","85","1","CD1R","V5","FY15",6121634.05855696,"CM2",41088.345902777779]
["851|CM1R|V5|FY15","85","1","CM1R","V5","FY15",925677.72433595243,"CM2",41088.345902777779]
["851|CP1G|V5|FY15","85","1","CP1G","V5","FY15",144236.38599973827,"CM2",41088.345902777779]
["851|CP1M|V5|FY15","85","1","CP1M","V5","FY15",153251.16012472191,"CM2",41088.345902777779]
["851|CP1R|V5|FY15","85","1","CP1R","V5","FY15",578704.85822679789,"CM2",41088.345902777779]
["851|CR1R|V5|FY15","85","1","CR1R","V5","FY15",287181.24621890124,"CM2",41088.345902777779]
["851|CS1R|V5|FY15","85","1","CS1R","V5","FY15",1928547.9141938903,"CM2",41088.345902777779]
["852|CD2G|V5|FY15","85","2","CD2G","V5","FY15",49584.048410924654,"CM2",41088.345902777779]
["852|CD2M|V5|FY15","85","2","CD2M","V5","FY15",136229.43164971421,"CM2",41088.345902777779]
["852|CD2Q|V5|FY15","85","2","CD2Q","V5","FY15",561527.79702785437,"CM2",41088.345902777779]
["852|CD2R|V5|FY15","85","2","CD2R","V5","FY15",5251002.9869638877,"CM2",41088.345902777779]
["852|CP2G|V5|FY15","85","2","CP2G","V5","FY15",8803.9428617162248,"CM2",41088.345902777779]
["852|CP2M|V5|FY15","85","2","CP2M","V5","FY15",471200.50168018043,"CM2",41088.345902777779]
["852|CP2R|V5|FY15","85","2","CP2R","V5","FY15",755285.62445249723,"CM2",41088.345902777779]
["852|CS2M|V5|FY15","85","2","CS2M","V5","FY15",21062.064262479009,"CM2",41088.345902777779]
["852|CT2M|V5|FY15","85","2","CT2M","V5","FY15",2233421.294393274,"CM2",41088.345902777779]
["852|CT2R|V5|FY15","85","2","CT2R","V5","FY15",1574599.9242629306,"CM2",41088.345902777779]
["855|CE5R|V5|FY15","85","5","CE5R","V5","FY15",210620.64262479005,"CM2",41088.345902777779]
["851|CD1D|V5|FY15","85","1","CD1D","V5","FY15",6043828.3580864659,"CM2",41088.345902777779]
["851|CM1D|V5|FY15","85","1","CM1D","V5","FY15",343188.30053005187,"CM2",41088.345902777779]
["852|CD2D|V5|FY15","85","2","CD2D","V5","FY15",8416763.076892972,"CM2",41088.345902777779]
["851|EZSE|V5|FY15","85","1","EZSE","V5","FY15",195613.92183777379,"CM3",41088.346018518518]
["852|EZSE|V5|FY15","85","2","EZSE","V5","FY15",154016.34491937773,"CM3",41088.346018518518]
["851|Hx1W|V5|FY15","85","1","Hx1W","V5","FY15",1870311.3065081362,"CM4",41088.346018518518]
["852|Hx2W|V5|FY15","85","2","Hx2W","V5","FY15",10245641.160482911,"CM4",41088.346018518518]
["851|HD1G|V5|FY15","85","1","HD1G","V5","FY15",556905.25312900764,"CM5",41088.346041666664]
["851|HD1M|V5|FY15","85","1","HD1M","V5","FY15",1239941.2046454772,"CM5",41088.346041666664]
["851|HD1Q|V5|FY15","85","1","HD1Q","V5","FY15",43100.881755130475,"CM5",41088.346041666664]
["851|HD1R|V5|FY15","85","1","HD1R","V5","FY15",6121634.05855696,"CM5",41088.346041666664]
["851|HM1R|V5|FY15","85","1","HM1R","V5","FY15",925677.72433595243,"CM5",41088.346041666664]
["851|HP1G|V5|FY15","85","1","HP1G","V5","FY15",144236.38599973827,"CM5",41088.346041666664]
["851|HP1M|V5|FY15","85","1","HP1M","V5","FY15",153251.16012472191,"CM5",41088.346041666664]
["851|HP1R|V5|FY15","85","1","HP1R","V5","FY15",578704.85822679789,"CM5",41088.346041666664]
["851|HR1R|V5|FY15","85","1","HR1R","V5","FY15",287181.24621890124,"CM5",41088.346041666664]
["851|HS1R|V5|FY15","85","1","HS1R","V5","FY15",1928547.9141938903,"CM5",41088.346041666664]
["852|HD2G|V5|FY15","85","2","HD2G","V5","FY15",49584.048410924654,"CM5",41088.346041666664]
["852|HD2M|V5|FY15","85","2","HD2M","V5","FY15",136229.43164971421,"CM5",41088.346041666664]
["852|HD2Q|V5|FY15","85","2","HD2Q","V5","FY15",561527.79702785437,"CM5",41088.346041666664]
["852|HD2R|V5|FY15","85","2","HD2R","V5","FY15",5251002.9869638877,"CM5",41088.346041666664]
["852|HP2G|V5|FY15","85","2","HP2G","V5","FY15",8803.9428617162248,"CM5",41088.346041666664]
["852|HP2M|V5|FY15","85","2","HP2M","V5","FY15",471200.50168018043,"CM5",41088.346041666664]
["852|HP2R|V5|FY15","85","2","HP2R","V5","FY15",755285.62445249723,"CM5",41088.346041666664]
["852|HS2M|V5|FY15","85","2","HS2M","V5","FY15",21062.064262479009,"CM5",41088.346041666664]
["852|HT2M|V5|FY15","85","2","HT2M","V5","FY15",2233421.294393274,"CM5",41088.346041666664]
["852|HT2R|V5|FY15","85","2","HT2R","V5","FY15",1574599.9242629306,"CM5",41088.346041666664]
["855|HE5R|V5|FY15","85","5","HE5R","V5","FY15",210620.64262479005,"CM5",41088.346041666664]
["851|HD1D|V5|FY15","85","1","HD1D","V5","FY15",6043828.3580864659,"CM5",41088.346041666664]
["851|HM1D|V5|FY15","85","1","HM1D","V5","FY15",343188.30053005187,"CM5",41088.346041666664]
["852|HD2D|V5|FY15","85","2","HD2D","V5","FY15",8416763.076892972,"CM5",41088.346041666664]
["855|EOLE|V5|FY15","85","5","EOLE","V5","FY15",10719057,"FM",41092.672847222224]
["855|EOLC|V5|FY15","85","5","EOLC","V5","FY15",86914,"FM",41092.672847222224]
["855|EOSC|V5|FY15","85","5","EOSC","V5","FY15",60965,"FM",41092.672847222224]
["855|EOSU|V5|FY15","85","5","EOSU","V5","FY15",232871,"FM",41092.672847222224]
["855|EOSO|V5|FY15","85","5","EOSO","V5","FY15",7229678,"FM",41092.672847222224]
["851|KDEO|V5|FY15","85","1","KDEO","V5","FY15",203783743.00563762,"AM1",41088.360613425924]
["851|KDEI|V5|FY15","85","1","KDEI","V5","FY15",5227503.9075163575,"AM1",41088.360613425924]
["851|KDED|V5|FY15","85","1","KDED","V5","FY15",-6840972.5378312953,"AM1",41088.360613425924]
["851|KDEA|V5|FY15","85","1","KDEA","V5","FY15",14005409.756173041,"AM1",41088.360613425924]
["851|KDTO|V5|FY15","85","1","KDTO","V5","FY15",146102946.82552281,"AM1",41088.360613425924]
["851|KDTD|V5|FY15","85","1","KDTD","V5","FY15",-3876323.622864522,"AM1",41088.360613425924]
["851|KPEO|V5|FY15","85","1","KPEO","V5","FY15",9135719.5166533701,"AM1",41088.360613425924]
["851|KPEI|V5|FY15","85","1","KPEI","V5","FY15",237430.62982695914,"AM1",41088.360613425924]
["851|KPED|V5|FY15","85","1","KPED","V5","FY15",-456625.95160831005,"AM1",41088.360613425924]
["851|KPEA|V5|FY15","85","1","KPEA","V5","FY15",876192.40435125807,"AM1",41088.360613425924]
["851|KPTO|V5|FY15","85","1","KPTO","V5","FY15",8208413.5163951488,"AM1",41088.360613425924]
["851|KPTD|V5|FY15","85","1","KPTD","V5","FY15",-302752.89438746392,"AM1",41088.360613425924]
["851|KREO|V5|FY15","85","1","KREO","V5","FY15",24929588.729496155,"AM1",41088.360613425924]
["851|KREI|V5|FY15","85","1","KREI","V5","FY15",621814.84794461902,"AM1",41088.360613425924]
["851|KRED|V5|FY15","85","1","KRED","V5","FY15",-454602.90867179586,"AM1",41088.360613425924]
["851|KREA|V5|FY15","85","1","KREA","V5","FY15",287181.24621890124,"AM1",41088.360613425924]
["851|KRTO|V5|FY15","85","1","KRTO","V5","FY15",18454753.741771888,"AM1",41088.360613425924]
["851|KRTD|V5|FY15","85","1","KRTD","V5","FY15",-385667.53394247819,"AM1",41088.360613425924]
["851|KSEO|V5|FY15","85","1","KSEO","V5","FY15",2445952.0583427157,"AM1",41088.360613425924]
["851|KSEI|V5|FY15","85","1","KSEI","V5","FY15",84573.605182903571,"AM1",41088.360613425924]
["851|KSED|V5|FY15","85","1","KSED","V5","FY15",-463155.6090873197,"AM1",41088.360613425924]
["851|KSEA|V5|FY15","85","1","KSEA","V5","FY15",1928547.9141938903,"AM1",41088.360613425924]
["851|KSTO|V5|FY15","85","1","KSTO","V5","FY15",2323348.3538408275,"AM1",41088.360613425924]
["851|KSTD|V5|FY15","85","1","KSTD","V5","FY15",-434439.26244731521,"AM1",41088.360613425924]
["851|KMEO|V5|FY15","85","1","KMEO","V5","FY15",6458722.5640586307,"AM1",41088.360613425924]
["851|KMEI|V5|FY15","85","1","KMEI","V5","FY15",175910.25829699251,"AM1",41088.360613425924]
["851|KMED|V5|FY15","85","1","KMED","V5","FY15",-1126855.5082525492,"AM1",41088.360613425924]
["851|KMEA|V5|FY15","85","1","KMEA","V5","FY15",1268866.0248660045,"AM1",41088.360613425924]
["851|KMTO|V5|FY15","85","1","KMTO","V5","FY15",4239770.7965297848,"AM1",41088.360613425924]
["851|KMTD|V5|FY15","85","1","KMTD","V5","FY15",-803987.31815199321,"AM1",41088.360613425924]
["852|KDEO|V5|FY15","85","2","KDEO","V5","FY15",373549757.09439659,"AM1",41088.360613425924]
["852|KDEI|V5|FY15","85","2","KDEI","V5","FY15",9442781.306968756,"AM1",41088.360613425924]
["852|KDED|V5|FY15","85","2","KDED","V5","FY15",-11249147.628678882,"AM1",41088.360613425924]
["852|KDEA|V5|FY15","85","2","KDEA","V5","FY15",14415107.340945354,"AM1",41088.360613425924]
["852|KDTO|V5|FY15","85","2","KDTO","V5","FY15",254579227.65793467,"AM1",41088.360613425924]
["852|KDTD|V5|FY15","85","2","KDTD","V5","FY15",-4889305.5548496833,"AM1",41088.360613425924]
["852|KPEO|V5|FY15","85","2","KPEO","V5","FY15",37536064.07812915,"AM1",41088.360613425924]
["852|KPEI|V5|FY15","85","2","KPEI","V5","FY15",946211.98599313351,"AM1",41088.360613425924]
["852|KPED|V5|FY15","85","2","KPED","V5","FY15",-1370038.4231261222,"AM1",41088.360613425924]
["852|KPEA|V5|FY15","85","2","KPEA","V5","FY15",1235290.068994394,"AM1",41088.360613425924]
["852|KPTO|V5|FY15","85","2","KPTO","V5","FY15",31731718.391482834,"AM1",41088.360613425924]
["852|KPTD|V5|FY15","85","2","KPTD","V5","FY15",-1251794.7419214083,"AM1",41088.360613425924]
["852|KSEO|V5|FY15","85","2","KSEO","V5","FY15",2359551.5041503501,"AM1",41088.360613425924]
["852|KSEI|V5|FY15","85","2","KSEI","V5","FY15",58778.046899783418,"AM1",41088.360613425924]
["852|KSED|V5|FY15","85","2","KSED","V5","FY15",-410903.49020081077,"AM1",41088.360613425924]
["852|KSEA|V5|FY15","85","2","KSEA","V5","FY15",21062.064262479009,"AM1",41088.360613425924]
["852|KSTO|V5|FY15","85","2","KSTO","V5","FY15",2308775.6342608384,"AM1",41088.360613425924]
["852|KSTD|V5|FY15","85","2","KSTD","V5","FY15",-350936.31938471925,"AM1",41088.360613425924]
["852|KTEO|V5|FY15","85","2","KTEO","V5","FY15",199245157.35559431,"AM1",41088.360613425924]
["852|KTEI|V5|FY15","85","2","KTEI","V5","FY15",4988499.3655300755,"AM1",41088.360613425924]
["852|KTED|V5|FY15","85","2","KTED","V5","FY15",-8350012.480398369,"AM1",41088.360613425924]
["852|KTEA|V5|FY15","85","2","KTEA","V5","FY15",3808021.2186562046,"AM1",41088.360613425924]
["852|KTTO|V5|FY15","85","2","KTTO","V5","FY15",176666966.99820429,"AM1",41088.360613425924]
["852|KTTD|V5|FY15","85","2","KTTD","V5","FY15",-6894800.1341773095,"AM1",41088.360613425924]
["852|KREO|V5|FY15","85","2","KREO","V5","FY15",1022820.1673736996,"AM1",41088.360613425924]
["852|KREI|V5|FY15","85","2","KREI","V5","FY15",25365.940150867751,"AM1",41088.360613425924]
["852|KRED|V5|FY15","85","2","KRED","V5","FY15",-123776.61471630321,"AM1",41088.360613425924]
["852|KRTO|V5|FY15","85","2","KRTO","V5","FY15",1652917.1747078057,"AM1",41088.360613425924]
["852|KRTD|V5|FY15","85","2","KRTD","V5","FY15",-88315.360797021276,"AM1",41088.360613425924]
["851|KBEO|V5|FY15","85","1","KBEO","V5","FY15",975906.7444416479,"AM1",41088.360613425924]
["851|KBED|V5|FY15","85","1","KBED","V5","FY15",-19263.592083368309,"AM1",41088.360613425924]
["851|KBEI|V5|FY15","85","1","KBEI","V5","FY15",24202.487262152867,"AM1",41088.360613425924]
["851|KBTO|V5|FY15","85","1","KBTO","V5","FY15",845055.51778167381,"AM1",41088.360613425924]
["851|KBTD|V5|FY15","85","1","KBTD","V5","FY15",-23480.52304789636,"AM1",41088.360613425924]
["851|KEEO|V5|FY15","85","1","KEEO","V5","FY15",1337185.816815983,"AM1",41088.360613425924]
["851|KEED|V5|FY15","85","1","KEED","V5","FY15",-254478.18652176563,"AM1",41088.360613425924]
["851|KEEA|V5|FY15","85","1","KEEA","V5","FY15",80716.496968313368,"AM1",41088.360613425924]
["851|KEEI|V5|FY15","85","1","KEEI","V5","FY15",34163.09281944346,"AM1",41088.360613425924]
["851|KETO|V5|FY15","85","1","KETO","V5","FY15",932619.1438803327,"AM1",41088.360613425924]
["851|KETD|V5|FY15","85","1","KETD","V5","FY15",-335387.82141517376,"AM1",41088.360613425924]
["851|KLEO|V5|FY15","85","1","KLEO","V5","FY15",4881998.4067197014,"AM1",41088.360613425924]
["851|KLEI|V5|FY15","85","1","KLEI","V5","FY15",121073.5604866486,"AM1",41088.360613425924]
["851|KCEO|V5|FY15","85","1","KCEO","V5","FY15",1577596.0219504049,"AM1",41088.360613425924]
["851|KCED|V5|FY15","85","1","KCED","V5","FY15",-371248.58918631682,"AM1",41088.360613425924]
["851|KCEA|V5|FY15","85","1","KCEA","V5","FY15",1402462.7683467967,"AM1",41088.360613425924]
["851|KCEI|V5|FY15","85","1","KCEI","V5","FY15",56514.919671870317,"AM1",41088.360613425924]
["851|KCTO|V5|FY15","85","1","KCTO","V5","FY15",1087898.4044733988,"AM1",41088.360613425924]
["851|KCTD|V5|FY15","85","1","KCTD","V5","FY15",-887406.69547536131,"AM1",41088.360613425924]
["851|KIEO|V5|FY15","85","1","KIEO","V5","FY15",163901.45008249721,"AM1",41088.360613425924]
["851|KIED|V5|FY15","85","1","KIED","V5","FY15",-62084.845815096051,"AM1",41088.360613425924]
["851|KIEA|V5|FY15","85","1","KIEA","V5","FY15",155829.19648297742,"AM1",41088.360613425924]
["851|KIEI|V5|FY15","85","1","KIEI","V5","FY15",5997.037998434851,"AM1",41088.360613425924]
["851|KITO|V5|FY15","85","1","KITO","V5","FY15",120877.6004970443,"AM1",41088.360613425924]
["851|KITD|V5|FY15","85","1","KITD","V5","FY15",-98600.743941706809,"AM1",41088.360613425924]
["851|KQEO|V5|FY15","85","1","KQEO","V5","FY15",559021.41244185157,"AM1",41088.360613425924]
["851|KQED|V5|FY15","85","1","KQED","V5","FY15",-572885.14347040968,"AM1",41088.360613425924]
["851|KQEI|V5|FY15","85","1","KQEI","V5","FY15",13863.731028557919,"AM1",41088.360613425924]
["851|KQTO|V5|FY15","85","1","KQTO","V5","FY15",507101.94135593675,"AM1",41088.360613425924]
["851|KQTD|V5|FY15","85","1","KQTD","V5","FY15",-507101.94135593675,"AM1",41088.360613425924]
["852|KBEO|V5|FY15","85","2","KBEO","V5","FY15",1570612.4105813615,"AM1",41088.360613425924]
["852|KBED|V5|FY15","85","2","KBED","V5","FY15",-31002.590125376675,"AM1",41088.360613425924]
["852|KBEI|V5|FY15","85","2","KBEI","V5","FY15",38951.187782417765,"AM1",41088.360613425924]
["852|KBTO|V5|FY15","85","2","KBTO","V5","FY15",1360022.0424929294,"AM1",41088.360613425924]
["852|KBTD|V5|FY15","85","2","KBTD","V5","FY15",-37789.267382374157,"AM1",41088.360613425924]
["852|KEEO|V5|FY15","85","2","KEEO","V5","FY15",2152050.542847883,"AM1",41088.360613425924]
["852|KEED|V5|FY15","85","2","KEED","V5","FY15",-409554.08931208798,"AM1",41088.360613425924]
["852|KEEA|V5|FY15","85","2","KEEA","V5","FY15",129904.14565647668,"AM1",41088.360613425924]
["852|KEEI|V5|FY15","85","2","KEEI","V5","FY15",54981.664868767795,"AM1",41088.360613425924]
["852|KETO|V5|FY15","85","2","KETO","V5","FY15",1500945.8742518183,"AM1",41088.360613425924]
["852|KETD|V5|FY15","85","2","KETD","V5","FY15",-539769.06878935278,"AM1",41088.360613425924]
["852|KLEO|V5|FY15","85","2","KLEO","V5","FY15",9936598.4475989286,"AM1",41088.360613425924]
["852|KLEI|V5|FY15","85","2","KLEI","V5","FY15",246427.64150045341,"AM1",41088.360613425924]
["852|KCEO|V5|FY15","85","2","KCEO","V5","FY15",1081141.216918092,"AM1",41088.360613425924]
["852|KCED|V5|FY15","85","2","KCED","V5","FY15",-254420.10876510522,"AM1",41088.360613425924]
["852|KCEA|V5|FY15","85","2","KCEA","V5","FY15",961120.77043538506,"AM1",41088.360613425924]
["852|KCEI|V5|FY15","85","2","KCEI","V5","FY15",38730.199732967449,"AM1",41088.360613425924]
["852|KCTO|V5|FY15","85","2","KCTO","V5","FY15",745546.88813268091,"AM1",41088.360613425924]
["852|KCTD|V5|FY15","85","2","KCTD","V5","FY15",-608148.05647225177,"AM1",41088.360613425924]
["852|KIEO|V5|FY15","85","2","KIEO","V5","FY15",112323.18713491381,"AM1",41088.360613425924]
["852|KIED|V5|FY15","85","2","KIED","V5","FY15",-42547.321888984319,"AM1",41088.360613425924]
["852|KIEA|V5|FY15","85","2","KIEA","V5","FY15",106791.19671504277,"AM1",41088.360613425924]
["852|KIEI|V5|FY15","85","2","KIEI","V5","FY15",4109.8258802123928,"AM1",41088.360613425924]
["852|KITO|V5|FY15","85","2","KITO","V5","FY15",82838.543125853423,"AM1",41088.360613425924]
["852|KITD|V5|FY15","85","2","KITD","V5","FY15",-67572.00627469465,"AM1",41088.360613425924]
["852|KQEO|V5|FY15","85","2","KQEO","V5","FY15",383102.56980963278,"AM1",41088.360613425924]
["852|KQED|V5|FY15","85","2","KQED","V5","FY15",-392603.51354091184,"AM1",41088.360613425924]
["852|KQEI|V5|FY15","85","2","KQEI","V5","FY15",9500.9437312788923,"AM1",41088.360613425924]
["852|KQTO|V5|FY15","85","2","KQTO","V5","FY15",347521.67370533571,"AM1",41088.360613425924]
["852|KQTD|V5|FY15","85","2","KQTD","V5","FY15",-347521.67370533571,"AM1",41088.360613425924]
["851|RcDC|V5|FY15","85","1","RcDC","V5","FY15",-8063901.4316263217,"AM2",41088.360752314817]
["852|RcDC|V5|FY15","85","2","RcDC","V5","FY15",-13547795.61253324,"AM2",41088.360752314817]
["851|RCCA|V5|FY15","85","1","RCCA","V5","FY15",-6387016.6586165177,"AM2",41088.360752314817]
["852|RCCA|V5|FY15","85","2","RCCA","V5","FY15",-8416763.076892972,"AM2",41088.360752314817]
["851|SD1C|V5|FY15","85","1","SD1C","V5","FY15",6775600.9098736634,"AM3",41088.360763888886]
["851|SR1C|V5|FY15","85","1","SR1C","V5","FY15",1077757.817431435,"AM3",41088.360763888886]
["851|SP1C|V5|FY15","85","1","SP1C","V5","FY15",210542.70432122535,"AM3",41088.360763888886]
["852|SD2C|V5|FY15","85","2","SD2C","V5","FY15",4267517.0406308286,"AM3",41088.360763888886]
["852|SP2C|V5|FY15","85","2","SP2C","V5","FY15",100737.21441525499,"AM3",41088.360763888886]
["852|ST2C|V5|FY15","85","2","ST2C","V5","FY15",9179541.3574871607,"AM3",41088.360763888886]
["851|BDEO|V5|FY15","85","1","BDEO","V5","FY15",187591153.98709631,"FA1",41088.360879629632]
["851|BDEI|V5|FY15","85","1","BDEI","V5","FY15",4864846.4716295702,"FA1",41088.360879629632]
["851|BDED|V5|FY15","85","1","BDED","V5","FY15",-6182931.5157403676,"FA1",41088.360879629632]
["851|BDEA|V5|FY15","85","1","BDEA","V5","FY15",14005409.756173041,"FA1",41088.360879629632]
["851|BDTO|V5|FY15","85","1","BDTO","V5","FY15",152583839.06087819,"FA1",41088.360879629632]
["851|BDTD|V5|FY15","85","1","BDTD","V5","FY15",-3886503.2675380805,"FA1",41088.360879629632]
["851|BPEO|V5|FY15","85","1","BPEO","V5","FY15",8495254.1746599916,"FA1",41088.360879629632]
["851|BPEI|V5|FY15","85","1","BPEI","V5","FY15",223333.75942089051,"FA1",41088.360879629632]
["851|BPED|V5|FY15","85","1","BPED","V5","FY15",-379473.41444574867,"FA1",41088.360879629632]
["851|BPEA|V5|FY15","85","1","BPEA","V5","FY15",876192.40435125807,"FA1",41088.360879629632]
["851|BPTO|V5|FY15","85","1","BPTO","V5","FY15",8206933.0843625646,"FA1",41088.360879629632]
["851|BPTD|V5|FY15","85","1","BPTD","V5","FY15",-289910.71006334235,"FA1",41088.360879629632]
["851|BREO|V5|FY15","85","1","BREO","V5","FY15",26297721.334121332,"FA1",41088.360879629632]
["851|BREI|V5|FY15","85","1","BREI","V5","FY15",661032.79893076955,"FA1",41088.360879629632]
["851|BRED|V5|FY15","85","1","BRED","V5","FY15",-529078.47003852471,"FA1",41088.360879629632]
["851|BREA|V5|FY15","85","1","BREA","V5","FY15",287181.24621890124,"FA1",41088.360879629632]
["851|BRTO|V5|FY15","85","1","BRTO","V5","FY15",23578181.282166589,"FA1",41088.360879629632]
["851|BRTD|V5|FY15","85","1","BRTD","V5","FY15",-510573.90918561758,"FA1",41088.360879629632]
["851|BSEO|V5|FY15","85","1","BSEO","V5","FY15",2607978.7634302257,"FA1",41088.360879629632]
["851|BSEI|V5|FY15","85","1","BSEI","V5","FY15",89306.318013179261,"FA1",41088.360879629632]
["851|BSED|V5|FY15","85","1","BSED","V5","FY15",-427361.80633737269,"FA1",41088.360879629632]
["851|BSEA|V5|FY15","85","1","BSEA","V5","FY15",1928547.9141938903,"FA1",41088.360879629632]
["851|BSTO|V5|FY15","85","1","BSTO","V5","FY15",2498514.4691252597,"FA1",41088.360879629632]
["851|BSTD|V5|FY15","85","1","BSTD","V5","FY15",-452459.31562814285,"FA1",41088.360879629632]
["851|BMEO|V5|FY15","85","1","BMEO","V5","FY15",8506885.128627466,"FA1",41088.360879629632]
["851|BMEI|V5|FY15","85","1","BMEI","V5","FY15",228532.9535265117,"FA1",41088.360879629632]
["851|BMED|V5|FY15","85","1","BMED","V5","FY15",-1313064.0122737975,"FA1",41088.360879629632]
["851|BMEA|V5|FY15","85","1","BMEA","V5","FY15",1268866.0248660045,"FA1",41088.360879629632]
["851|BMTO|V5|FY15","85","1","BMTO","V5","FY15",8381097.4164346829,"FA1",41088.360879629632]
["851|BMTD|V5|FY15","85","1","BMTD","V5","FY15",-1106764.9356435111,"FA1",41088.360879629632]
["852|BDEO|V5|FY15","85","2","BDEO","V5","FY15",349241342.96713144,"FA1",41088.360879629632]
["852|BDEI|V5|FY15","85","2","BDEI","V5","FY15",8911222.4159401022,"FA1",41088.360879629632]
["852|BDED|V5|FY15","85","2","BDED","V5","FY15",-10023976.197490336,"FA1",41088.360879629632]
["852|BDEA|V5|FY15","85","2","BDEA","V5","FY15",14415107.340945354,"FA1",41088.360879629632]
["852|BDTO|V5|FY15","85","2","BDTO","V5","FY15",259903307.28857666,"FA1",41088.360879629632]
["852|BDTD|V5|FY15","85","2","BDTD","V5","FY15",-5048916.8245173609,"FA1",41088.360879629632]
["852|BPEO|V5|FY15","85","2","BPEO","V5","FY15",39931734.653008148,"FA1",41088.360879629632]
["852|BPEI|V5|FY15","85","2","BPEI","V5","FY15",1013734.4921876336,"FA1",41088.360879629632]
["852|BPED|V5|FY15","85","2","BPED","V5","FY15",-1389008.2163592456,"FA1",41088.360879629632]
["852|BPEA|V5|FY15","85","2","BPEA","V5","FY15",1235290.068994394,"FA1",41088.360879629632]
["852|BPTO|V5|FY15","85","2","BPTO","V5","FY15",38838987.834492251,"FA1",41088.360879629632]
["852|BPTD|V5|FY15","85","2","BPTD","V5","FY15",-1418916.207348288,"FA1",41088.360879629632]
["852|BSEO|V5|FY15","85","2","BSEO","V5","FY15",2029136.7800719673,"FA1",41088.360879629632]
["852|BSEI|V5|FY15","85","2","BSEI","V5","FY15",50991.695305080168,"FA1",41088.360879629632]
["852|BSED|V5|FY15","85","2","BSED","V5","FY15",-286394.41145897435,"FA1",41088.360879629632]
["852|BSEA|V5|FY15","85","2","BSEA","V5","FY15",21062.064262479009,"FA1",41088.360879629632]
["852|BSTO|V5|FY15","85","2","BSTO","V5","FY15",2038339.2084288257,"FA1",41088.360879629632]
["852|BSTD|V5|FY15","85","2","BSTD","V5","FY15",-287701.20200563187,"FA1",41088.360879629632]
["852|BTEO|V5|FY15","85","2","BTEO","V5","FY15",171144999.86975902,"FA1",41088.360879629632]
["852|BTEI|V5|FY15","85","2","BTEI","V5","FY15",4326225.261977179,"FA1",41088.360879629632]
["852|BTED|V5|FY15","85","2","BTED","V5","FY15",-6487441.6053851377,"FA1",41088.360879629632]
["852|BTEA|V5|FY15","85","2","BTEA","V5","FY15",3808021.2186562046,"FA1",41088.360879629632]
["852|BTTO|V5|FY15","85","2","BTTO","V5","FY15",166502054.63078478,"FA1",41088.360879629632]
["852|BTTD|V5|FY15","85","2","BTTD","V5","FY15",-5756538.5225861277,"FA1",41088.360879629632]
["852|BREO|V5|FY15","85","2","BREO","V5","FY15",1149510.1757963006,"FA1",41088.360879629632]
["852|BREI|V5|FY15","85","2","BREI","V5","FY15",28737.754394907519,"FA1",41088.360879629632]
["852|BRED|V5|FY15","85","2","BRED","V5","FY15",-120976.2085593667,"FA1",41088.360879629632]
["852|BRTO|V5|FY15","85","2","BRTO","V5","FY15",1511032.6800000002,"FA1",41088.360879629632]
["852|BRTD|V5|FY15","85","2","BRTD","V5","FY15",-154568.28,"FA1",41088.360879629632]
["851|BBEO|V5|FY15","85","1","BBEO","V5","FY15",523307.2119149284,"FA1",41088.360879629632]
["851|BBED|V5|FY15","85","1","BBED","V5","FY15",-13690.918045700273,"FA1",41088.360879629632]
["851|BBEI|V5|FY15","85","1","BBEI","V5","FY15",13082.680297873212,"FA1",41088.360879629632]
["851|BBTO|V5|FY15","85","1","BBTO","V5","FY15",590911.10133368522,"FA1",41088.360879629632]
["851|BBTD|V5|FY15","85","1","BBTD","V5","FY15",-16198.86854858866,"FA1",41088.360879629632]
["851|BEEO|V5|FY15","85","1","BEEO","V5","FY15",892605.52068913099,"FA1",41088.360879629632]
["851|BEED|V5|FY15","85","1","BEED","V5","FY15",-418541.70560853847,"FA1",41088.360879629632]
["851|BEEA|V5|FY15","85","1","BEEA","V5","FY15",80716.496968313368,"FA1",41088.360879629632]
["851|BEEI|V5|FY15","85","1","BEEI","V5","FY15",23324.094229332193,"FA1",41088.360879629632]
["851|BETO|V5|FY15","85","1","BETO","V5","FY15",1092031.6033473962,"FA1",41088.360879629632]
["851|BETD|V5|FY15","85","1","BETD","V5","FY15",-366728.02859910234,"FA1",41088.360879629632]
["851|BLEO|V5|FY15","85","1","BLEO","V5","FY15",4783039.6545828208,"FA1",41088.360879629632]
["851|BLEI|V5|FY15","85","1","BLEI","V5","FY15",119575.99136457052,"FA1",41088.360879629632]
["851|BCEO|V5|FY15","85","1","BCEO","V5","FY15",1732097.0180414489,"FA1",41088.360879629632]
["851|BCED|V5|FY15","85","1","BCED","V5","FY15",-334182.4541814141,"FA1",41088.360879629632]
["851|BCEA|V5|FY15","85","1","BCEA","V5","FY15",1402462.7683467967,"FA1",41088.360879629632]
["851|BCEI|V5|FY15","85","1","BCEI","V5","FY15",60833.210055371186,"FA1",41088.360879629632]
["851|BCTO|V5|FY15","85","1","BCTO","V5","FY15",1131438.0990138992,"FA1",41088.360879629632]
["851|BCTD|V5|FY15","85","1","BCTD","V5","FY15",-887406.69547536119,"FA1",41088.360879629632]
["851|BIEO|V5|FY15","85","1","BIEO","V5","FY15",166818.02262229464,"FA1",41088.360879629632]
["851|BIED|V5|FY15","85","1","BIED","V5","FY15",-61983.958599880585,"FA1",41088.360879629632]
["851|BIEA|V5|FY15","85","1","BIEA","V5","FY15",155829.19648297742,"FA1",41088.360879629632]
["851|BIEI|V5|FY15","85","1","BIEI","V5","FY15",6118.3155215945844,"FA1",41088.360879629632]
["851|BITO|V5|FY15","85","1","BITO","V5","FY15",136886.88106517409,"FA1",41088.360879629632]
["851|BITD|V5|FY15","85","1","BITD","V5","FY15",-84074.901702798015,"FA1",41088.360879629632]
["852|BBEO|V5|FY15","85","2","BBEO","V5","FY15",842204.24365502631,"FA1",41088.360879629632]
["852|BBED|V5|FY15","85","2","BBED","V5","FY15",-22033.99650356131,"FA1",41088.360879629632]
["852|BBEI|V5|FY15","85","2","BBEI","V5","FY15",21055.106091375659,"FA1",41088.360879629632]
["852|BBTO|V5|FY15","85","2","BBTO","V5","FY15",951005.11866631499,"FA1",41088.360879629632]
["852|BBTD|V5|FY15","85","2","BBTD","V5","FY15",-26070.261451411341,"FA1",41088.360879629632]
["852|BEEO|V5|FY15","85","2","BEEO","V5","FY15",1436548.4371663886,"FA1",41088.360879629632]
["852|BEED|V5|FY15","85","2","BEED","V5","FY15",-673595.91571504588,"FA1",41088.360879629632]
["852|BEEA|V5|FY15","85","2","BEEA","V5","FY15",129904.14565647668,"FA1",41088.360879629632]
["852|BEEI|V5|FY15","85","2","BEEI","V5","FY15",37537.512749865673,"FA1",41088.360879629632]
["852|BETO|V5|FY15","85","2","BETO","V5","FY15",1757502.3420355478,"FA1",41088.360879629632]
["852|BETD|V5|FY15","85","2","BETD","V5","FY15",-590207.6159493397,"FA1",41088.360879629632]
["852|BLEO|V5|FY15","85","2","BLEO","V5","FY15",9790088.1603062507,"FA1",41088.360879629632]
["852|BLEI|V5|FY15","85","2","BLEI","V5","FY15",244752.20400765626,"FA1",41088.360879629632]
["852|BCEO|V5|FY15","85","2","BCEO","V5","FY15",1187022.1855594923,"FA1",41088.360879629632]
["852|BCED|V5|FY15","85","2","BCED","V5","FY15",-229018.34193248663,"FA1",41088.360879629632]
["852|BCEA|V5|FY15","85","2","BCEA","V5","FY15",961120.77043538517,"FA1",41088.360879629632]
["852|BCEI|V5|FY15","85","2","BCEI","V5","FY15",41689.564269429633,"FA1",41088.360879629632]
["852|BCTO|V5|FY15","85","2","BCTO","V5","FY15",775385.0454839922,"FA1",41088.360879629632]
["852|BCTD|V5|FY15","85","2","BCTD","V5","FY15",-608148.05647225189,"FA1",41088.360879629632]
["852|BIEO|V5|FY15","85","2","BIEO","V5","FY15",114321.94140472247,"FA1",41088.360879629632]
["852|BIED|V5|FY15","85","2","BIED","V5","FY15",-42478.182942693958,"FA1",41088.360879629632]
["852|BIEA|V5|FY15","85","2","BIEA","V5","FY15",106791.1967150428,"FA1",41088.360879629632]
["852|BIEI|V5|FY15","85","2","BIEI","V5","FY15",4192.9384940560967,"FA1",41088.360879629632]
["852|BITO|V5|FY15","85","2","BITO","V5","FY15",93809.851898559718,"FA1",41088.360879629632]
["852|BITD|V5|FY15","85","2","BITD","V5","FY15",-57617.311576923814,"FA1",41088.360879629632]
["851|EDEP|V5|FY15","85","1","EDEP","V5","FY15",9660308.2552713435,"FA2",41088.361006944448]
["852|EDEP|V5|FY15","85","2","EDEP","V5","FY15",19274923.076346852,"FA2",41088.361006944448]
["861|RURF|V5|FY15","86","1","RURF","V5","FY15",-3169464.02,"RM1",41089.365104166667]
["861|RURV|V5|FY15","86","1","RURV","V5","FY15",-3820307.7324315528,"RM1",41089.365104166667]
["861|RUNF|V5|FY15","86","1","RUNF","V5","FY15",-325470.86154751998,"RM1",41089.365104166667]
["861|RUNV|V5|FY15","86","1","RUNV","V5","FY15",-2439162.0354742315,"RM1",41089.365104166667]
["862|RURF|V5|FY15","86","2","RURF","V5","FY15",-2262555.5100000002,"RM1",41089.365104166667]
["862|RUNF|V5|FY15","86","2","RUNF","V5","FY15",-546260.21946412802,"RM1",41089.365104166667]
["861|ROOI|V5|FY15","86","1","ROOI","V5","FY15",-280030.8,"RM1",41089.365104166667]
["862|ROOI|V5|FY15","86","2","ROOI","V5","FY15",-302736,"RM1",41089.365104166667]
["861|EOBV|V5|FY15","86","1","EOBV","V5","FY15",6606903.0865206644,"RM1",41089.365104166667]
["861|EFDD|V5|FY15","86","1","EFDD","V5","FY15",25086.088623633259,"RM1",41089.365104166667]
["862|EFDD|V5|FY15","86","2","EFDD","V5","FY15",7778.8793236603206,"RM1",41089.365104166667]
["861|VRxx|V5|FY15","86","1","VRxx","V5","FY15",1223.5267200000001,"RM2",41089.365266203706]
["861|VNxx|V5|FY15","86","1","VNxx","V5","FY15",789.01239972248982,"RM2",41089.365266203706]
["861|Vlos|V5|FY15","86","1","Vlos","V5","FY15",355.15396230396891,"RM2",41089.365266203706]
["861|Vblk|V5|FY15","86","1","Vblk","V5","FY15",2367.6930820264588,"RM2",41089.365266203706]
["861|P846|V5|FY15","86","1","P846","V5","FY15",565,"RM2",41089.365416666667]
["861|P847|V5|FY15","86","1","P847","V5","FY15",416,"RM2",41089.365416666667]
["861|P848|V5|FY15","86","1","P848","V5","FY15",11254,"RM2",41089.365416666667]
["861|P849|V5|FY15","86","1","P849","V5","FY15",8058,"RM2",41089.365416666667]
["862|Q850|V5|FY15","86","2","Q850","V5","FY15",4687,"RM2",41089.365416666667]
["862|Q851|V5|FY15","86","2","Q851","V5","FY15",409,"RM2",41089.365416666667]
["861|EOSA|V5|FY15","86","1","EOSA","V5","FY15",464177,"FM",41092.67292824074]
["862|EOSA|V5|FY15","86","2","EOSA","V5","FY15",517590,"FM",41092.67292824074]
["864|EOSA|V5|FY15","86","4","EOSA","V5","FY15",-4128,"FM",41092.67292824074]
["865|EOSA|V5|FY15","86","5","EOSA","V5","FY15",-134486,"FM",41092.67292824074]
["861|EOLA|V5|FY15","86","1","EOLA","V5","FY15",565979,"FM",41092.67292824074]
["862|EOLA|V5|FY15","86","2","EOLA","V5","FY15",626080,"FM",41092.67292824074]
["864|EOLA|V5|FY15","86","4","EOLA","V5","FY15",4128,"FM",41092.67292824074]
["865|EOLA|V5|FY15","86","5","EOLA","V5","FY15",-1717409,"FM",41092.67292824074]
["861|Cx1W|V5|FY15","86","1","Cx1W","V5","FY15",1112248.1839488961,"CM1",41088.345868055556]
["862|Cx2W|V5|FY15","86","2","Cx2W","V5","FY15",36727635.53001263,"CM1",41088.345868055556]
["861|CD1G|V5|FY15","86","1","CD1G","V5","FY15",516036.89753053914,"CM2",41088.345902777779]
["861|CD1M|V5|FY15","86","1","CD1M","V5","FY15",52180.737658685182,"CM2",41088.345902777779]
["861|CD1Q|V5|FY15","86","1","CD1Q","V5","FY15",14438.045051929359,"CM2",41088.345902777779]
["861|CD1R|V5|FY15","86","1","CD1R","V5","FY15",306742.63840267865,"CM2",41088.345902777779]
["861|CM1R|V5|FY15","86","1","CM1R","V5","FY15",50548.954229949617,"CM2",41088.345902777779]
["861|CP1R|V5|FY15","86","1","CP1R","V5","FY15",106363.42452551899,"CM2",41088.345902777779]
["861|CR1G|V5|FY15","86","1","CR1G","V5","FY15",41755.01584875807,"CM2",41088.345902777779]
["861|CR1M|V5|FY15","86","1","CR1M","V5","FY15",5160.7322959139183,"CM2",41088.345902777779]
["861|CR1R|V5|FY15","86","1","CR1R","V5","FY15",106363.42452551899,"CM2",41088.345902777779]
["861|CS1R|V5|FY15","86","1","CS1R","V5","FY15",53708.263869321469,"CM2",41088.345902777779]
["862|CD2G|V5|FY15","86","2","CD2G","V5","FY15",380101.80822889297,"CM2",41088.345902777779]
["862|CD2Q|V5|FY15","86","2","CD2Q","V5","FY15",33688.771787835169,"CM2",41088.345902777779]
["862|CD2R|V5|FY15","86","2","CD2R","V5","FY15",352763.24881619529,"CM2",41088.345902777779]
["862|CP2R|V5|FY15","86","2","CP2R","V5","FY15",160071.68839484046,"CM2",41088.345902777779]
["862|CT2G|V5|FY15","86","2","CT2G","V5","FY15",4254536.9810207598,"CM2",41088.345902777779]
["862|CT2R|V5|FY15","86","2","CT2R","V5","FY15",76876.53455804837,"CM2",41088.345902777779]
["865|CE5R|V5|FY15","86","5","CE5R","V5","FY15",210620.64262479005,"CM2",41088.345902777779]
["861|CD1D|V5|FY15","86","1","CD1D","V5","FY15",651050.81173908513,"CM2",41088.345902777779]
["862|CD2D|V5|FY15","86","2","CD2D","V5","FY15",387952.24695599661,"CM2",41088.345902777779]
["861|EZSE|V5|FY15","86","1","EZSE","V5","FY15",32646.19960684246,"CM3",41088.346018518518]
["862|EZSE|V5|FY15","86","2","EZSE","V5","FY15",40017.922098710107,"CM3",41088.346018518518]
["861|Hx1W|V5|FY15","86","1","Hx1W","V5","FY15",1063634.2452551899,"CM4",41088.346018518518]
["862|Hx2W|V5|FY15","86","2","Hx2W","V5","FY15",32724129.24461364,"CM4",41088.346018518518]
["861|HD1G|V5|FY15","86","1","HD1G","V5","FY15",516036.89753053914,"CM5",41088.346041666664]
["861|HD1M|V5|FY15","86","1","HD1M","V5","FY15",52180.737658685182,"CM5",41088.346041666664]
["861|HD1Q|V5|FY15","86","1","HD1Q","V5","FY15",14438.045051929359,"CM5",41088.346041666664]
["861|HD1R|V5|FY15","86","1","HD1R","V5","FY15",306742.63840267865,"CM5",41088.346041666664]
["861|HM1R|V5|FY15","86","1","HM1R","V5","FY15",50548.954229949617,"CM5",41088.346041666664]
["861|HP1R|V5|FY15","86","1","HP1R","V5","FY15",106363.42452551899,"CM5",41088.346041666664]
["861|HR1G|V5|FY15","86","1","HR1G","V5","FY15",41755.01584875807,"CM5",41088.346041666664]
["861|HR1M|V5|FY15","86","1","HR1M","V5","FY15",5160.7322959139183,"CM5",41088.346041666664]
["861|HR1R|V5|FY15","86","1","HR1R","V5","FY15",106363.42452551899,"CM5",41088.346041666664]
["861|HS1R|V5|FY15","86","1","HS1R","V5","FY15",53708.263869321469,"CM5",41088.346041666664]
["862|HD2G|V5|FY15","86","2","HD2G","V5","FY15",380101.80822889297,"CM5",41088.346041666664]
["862|HD2Q|V5|FY15","86","2","HD2Q","V5","FY15",33688.771787835169,"CM5",41088.346041666664]
["862|HD2R|V5|FY15","86","2","HD2R","V5","FY15",352763.24881619529,"CM5",41088.346041666664]
["862|HP2R|V5|FY15","86","2","HP2R","V5","FY15",160071.68839484046,"CM5",41088.346041666664]
["862|HT2G|V5|FY15","86","2","HT2G","V5","FY15",4254536.9810207598,"CM5",41088.346041666664]
["862|HT2R|V5|FY15","86","2","HT2R","V5","FY15",76876.53455804837,"CM5",41088.346041666664]
["865|HE5R|V5|FY15","86","5","HE5R","V5","FY15",210620.64262479005,"CM5",41088.346041666664]
["861|HD1D|V5|FY15","86","1","HD1D","V5","FY15",651050.81173908513,"CM5",41088.346041666664]
["862|HD2D|V5|FY15","86","2","HD2D","V5","FY15",387952.24695599661,"CM5",41088.346041666664]
["861|EOLE|V5|FY15","86","1","EOLE","V5","FY15",703926,"FM",41092.672847222224]
["861|EOLC|V5|FY15","86","1","EOLC","V5","FY15",3135,"FM",41092.672847222224]
["861|EOSC|V5|FY15","86","1","EOSC","V5","FY15",2523,"FM",41092.672847222224]
["861|EOSE|V5|FY15","86","1","EOSE","V5","FY15",97247,"FM",41092.672847222224]
["861|EOSP|V5|FY15","86","1","EOSP","V5","FY15",6730,"FM",41092.672847222224]
["861|EOSU|V5|FY15","86","1","EOSU","V5","FY15",14094,"FM",41092.672847222224]
["861|EOSO|V5|FY15","86","1","EOSO","V5","FY15",821325,"FM",41092.672847222224]
["861|EOSR|V5|FY15","86","1","EOSR","V5","FY15",18561,"FM",41092.672847222224]
["862|EOLE|V5|FY15","86","2","EOLE","V5","FY15",832956,"FM",41092.672847222224]
["862|EOLC|V5|FY15","86","2","EOLC","V5","FY15",-1223,"FM",41092.672847222224]
["862|EOSC|V5|FY15","86","2","EOSC","V5","FY15",16149,"FM",41092.672847222224]
["862|EOSE|V5|FY15","86","2","EOSE","V5","FY15",145256,"FM",41092.672847222224]
["862|EOSS|V5|FY15","86","2","EOSS","V5","FY15",224610,"FM",41092.672847222224]
["862|EOSP|V5|FY15","86","2","EOSP","V5","FY15",58189,"FM",41092.672847222224]
["862|EOSU|V5|FY15","86","2","EOSU","V5","FY15",43365,"FM",41092.672847222224]
["862|EOSO|V5|FY15","86","2","EOSO","V5","FY15",1174929,"FM",41092.672847222224]
["862|EOSR|V5|FY15","86","2","EOSR","V5","FY15",17635,"FM",41092.672847222224]
["864|EOLE|V5|FY15","86","4","EOLE","V5","FY15",1136,"FM",41092.672847222224]
["865|EOLE|V5|FY15","86","5","EOLE","V5","FY15",1803463,"FM",41092.672847222224]
["865|EOLC|V5|FY15","86","5","EOLC","V5","FY15",18972,"FM",41092.672847222224]
["865|EOSU|V5|FY15","86","5","EOSU","V5","FY15",9613,"FM",41092.672847222224]
["865|EOSO|V5|FY15","86","5","EOSO","V5","FY15",19846,"FM",41092.672847222224]
["861|KDEO|V5|FY15","86","1","KDEO","V5","FY15",21015610.537724234,"AM1",41088.360613425924]
["861|KDEI|V5|FY15","86","1","KDEI","V5","FY15",540288.71055230917,"AM1",41088.360613425924]
["861|KDED|V5|FY15","86","1","KDED","V5","FY15",-509969.84772005765,"AM1",41088.360613425924]
["861|KDEA|V5|FY15","86","1","KDEA","V5","FY15",1540449.1303829176,"AM1",41088.360613425924]
["861|KDTO|V5|FY15","86","1","KDTO","V5","FY15",23924316.134567976,"AM1",41088.360613425924]
["861|KDTD|V5|FY15","86","1","KDTD","V5","FY15",-428026.40326067462,"AM1",41088.360613425924]
["861|KPEO|V5|FY15","86","1","KPEO","V5","FY15",1567968.3782886453,"AM1",41088.360613425924]
["861|KPEI|V5|FY15","86","1","KPEI","V5","FY15",40204.522245674838,"AM1",41088.360613425924]
["861|KPED|V5|FY15","86","1","KPED","V5","FY15",-83909.854302514606,"AM1",41088.360613425924]
["861|KPEA|V5|FY15","86","1","KPEA","V5","FY15",106363.42452551899,"AM1",41088.360613425924]
["861|KPTO|V5|FY15","86","1","KPTO","V5","FY15",2989712.3797876067,"AM1",41088.360613425924]
["861|KPTD|V5|FY15","86","1","KPTD","V5","FY15",-117356.11985513871,"AM1",41088.360613425924]
["861|KREO|V5|FY15","86","1","KREO","V5","FY15",12790351.694700884,"AM1",41088.360613425924]
["861|KREI|V5|FY15","86","1","KREI","V5","FY15",319101.38376969221,"AM1",41088.360613425924]
["861|KRED|V5|FY15","86","1","KRED","V5","FY15",-295192.02528026351,"AM1",41088.360613425924]
["861|KREA|V5|FY15","86","1","KREA","V5","FY15",153279.17267019098,"AM1",41088.360613425924]
["861|KRTO|V5|FY15","86","1","KRTO","V5","FY15",14005769.173565637,"AM1",41088.360613425924]
["861|KRTD|V5|FY15","86","1","KRTD","V5","FY15",-266972.85839714541,"AM1",41088.360613425924]
["861|KSEO|V5|FY15","86","1","KSEO","V5","FY15",1040441.2042361285,"AM1",41088.360613425924]
["861|KSEI|V5|FY15","86","1","KSEI","V5","FY15",26468.924337035569,"AM1",41088.360613425924]
["861|KSED|V5|FY15","86","1","KSED","V5","FY15",-118007.53619742229,"AM1",41088.360613425924]
["861|KSEA|V5|FY15","86","1","KSEA","V5","FY15",53708.263869321469,"AM1",41088.360613425924]
["861|KSTO|V5|FY15","86","1","KSTO","V5","FY15",1022310.5802264242,"AM1",41088.360613425924]
["861|KSTD|V5|FY15","86","1","KSTD","V5","FY15",-112960.21111203704,"AM1",41088.360613425924]
["861|KMEO|V5|FY15","86","1","KMEO","V5","FY15",1266769.2559456383,"AM1",41088.360613425924]
["861|KMEI|V5|FY15","86","1","KMEI","V5","FY15",32042.684579903202,"AM1",41088.360613425924]
["861|KMED|V5|FY15","86","1","KMED","V5","FY15",-100454.70297974833,"AM1",41088.360613425924]
["861|KMEA|V5|FY15","86","1","KMEA","V5","FY15",50548.954229949617,"AM1",41088.360613425924]
["861|KMTO|V5|FY15","86","1","KMTO","V5","FY15",462906.26488586783,"AM1",41088.360613425924]
["861|KMTD|V5|FY15","86","1","KMTD","V5","FY15",-94442.638413793829,"AM1",41088.360613425924]
["862|KDEO|V5|FY15","86","2","KDEO","V5","FY15",13186386.489418987,"AM1",41088.360613425924]
["862|KDEI|V5|FY15","86","2","KDEI","V5","FY15",341338.26027737348,"AM1",41088.360613425924]
["862|KDED|V5|FY15","86","2","KDED","V5","FY15",-639374.19494584308,"AM1",41088.360613425924]
["862|KDEA|V5|FY15","86","2","KDEA","V5","FY15",1154506.07578892,"AM1",41088.360613425924]
["862|KDTO|V5|FY15","86","2","KDTO","V5","FY15",16213419.565725971,"AM1",41088.360613425924]
["862|KDTD|V5|FY15","86","2","KDTD","V5","FY15",-318512.66228350357,"AM1",41088.360613425924]
["862|KPEO|V5|FY15","86","2","KPEO","V5","FY15",2423772.3432567921,"AM1",41088.360613425924]
["862|KPEI|V5|FY15","86","2","KPEI","V5","FY15",62094.443048864472,"AM1",41088.360613425924]
["862|KPED|V5|FY15","86","2","KPED","V5","FY15",-109910.4321624468,"AM1",41088.360613425924]
["862|KPEA|V5|FY15","86","2","KPEA","V5","FY15",160071.68839484046,"AM1",41088.360613425924]
["862|KPTO|V5|FY15","86","2","KPTO","V5","FY15",2269229.7367670122,"AM1",41088.360613425924]
["862|KPTD|V5|FY15","86","2","KPTD","V5","FY15",-110181.72715804205,"AM1",41088.360613425924]
["862|KSEO|V5|FY15","86","2","KSEO","V5","FY15",201835.18267698033,"AM1",41088.360613425924]
["862|KSEI|V5|FY15","86","2","KSEI","V5","FY15",5005.5125303891127,"AM1",41088.360613425924]
["862|KSED|V5|FY15","86","2","KSED","V5","FY15",-22996.262417469687,"AM1",41088.360613425924]
["862|KSTO|V5|FY15","86","2","KSTO","V5","FY15",197222.17976354752,"AM1",41088.360613425924]
["862|KSTD|V5|FY15","86","2","KSTD","V5","FY15",-21897.071554057638,"AM1",41088.360613425924]
["862|KTEO|V5|FY15","86","2","KTEO","V5","FY15",6690291.7967791688,"AM1",41088.360613425924]
["862|KTEI|V5|FY15","86","2","KTEI","V5","FY15",219628.76415330064,"AM1",41088.360613425924]
["862|KTED|V5|FY15","86","2","KTED","V5","FY15",-411559.40581640974,"AM1",41088.360613425924]
["862|KTEA|V5|FY15","86","2","KTEA","V5","FY15",4331413.5155788092,"AM1",41088.360613425924]
["862|KTTO|V5|FY15","86","2","KTTO","V5","FY15",7360324.3384740045,"AM1",41088.360613425924]
["862|KTTD|V5|FY15","86","2","KTTD","V5","FY15",-335386.0635219976,"AM1",41088.360613425924]
["861|KEEO|V5|FY15","86","1","KEEO","V5","FY15",351531.8802841244,"AM1",41088.360613425924]
["861|KEED|V5|FY15","86","1","KEED","V5","FY15",-51946.779962453191,"AM1",41088.360613425924]
["861|KEEA|V5|FY15","86","1","KEEA","V5","FY15",160366.80693111027,"AM1",41088.360613425924]
["861|KEEI|V5|FY15","86","1","KEEI","V5","FY15",10706.539036992051,"AM1",41088.360613425924]
["861|KETO|V5|FY15","86","1","KETO","V5","FY15",321177.41456923634,"AM1",41088.360613425924]
["861|KETD|V5|FY15","86","1","KETD","V5","FY15",-61306.593878456755,"AM1",41088.360613425924]
["861|KLEO|V5|FY15","86","1","KLEO","V5","FY15",248119.48524668047,"AM1",41088.360613425924]
["861|KLEI|V5|FY15","86","1","KLEI","V5","FY15",6153.3632341176763,"AM1",41088.360613425924]
["861|KCEO|V5|FY15","86","1","KCEO","V5","FY15",257398.0294450892,"AM1",41088.360613425924]
["861|KCED|V5|FY15","86","1","KCED","V5","FY15",-60572.322674018193,"AM1",41088.360613425924]
["861|KCEA|V5|FY15","86","1","KCEA","V5","FY15",228823.56948154038,"AM1",41088.360613425924]
["861|KCEI|V5|FY15","86","1","KCEI","V5","FY15",9220.8833918093133,"AM1",41088.360613425924]
["861|KCTO|V5|FY15","86","1","KCTO","V5","FY15",177499.75383540403,"AM1",41088.360613425924]
["861|KCTD|V5|FY15","86","1","KCTD","V5","FY15",-144787.84907770081,"AM1",41088.360613425924]
["861|KIEO|V5|FY15","86","1","KIEO","V5","FY15",26741.896966924342,"AM1",41088.360613425924]
["861|KIED|V5|FY15","86","1","KIED","V5","FY15",-10129.66358234789,"AM1",41088.360613425924]
["861|KIEA|V5|FY15","86","1","KIEA","V5","FY15",25424.841053504482,"AM1",41088.360613425924]
["861|KIEI|V5|FY15","86","1","KIEI","V5","FY15",978.46707384317938,"AM1",41088.360613425924]
["861|KITO|V5|FY15","86","1","KITO","V5","FY15",19722.194870600444,"AM1",41088.360613425924]
["861|KITD|V5|FY15","86","1","KITD","V5","FY15",-16087.538786411198,"AM1",41088.360613425924]
["861|KQEO|V5|FY15","86","1","KQEO","V5","FY15",91209.034491763319,"AM1",41088.360613425924]
["861|KQED|V5|FY15","86","1","KQED","V5","FY15",-93471.018547159081,"AM1",41088.360613425924]
["861|KQEI|V5|FY15","86","1","KQEI","V5","FY15",2261.9840553957301,"AM1",41088.360613425924]
["861|KQTO|V5|FY15","86","1","KQTO","V5","FY15",82737.937099654213,"AM1",41088.360613425924]
["861|KQTD|V5|FY15","86","1","KQTD","V5","FY15",-82737.937099654213,"AM1",41088.360613425924]
["862|KEEO|V5|FY15","86","2","KEEO","V5","FY15",110158.86448669844,"AM1",41088.360613425924]
["862|KEED|V5|FY15","86","2","KEED","V5","FY15",-16278.461827641679,"AM1",41088.360613425924]
["862|KEEA|V5|FY15","86","2","KEEA","V5","FY15",50253.835693679801,"AM1",41088.360613425924]
["862|KEEI|V5|FY15","86","2","KEEI","V5","FY15",3355.0874018717509,"AM1",41088.360613425924]
["862|KETO|V5|FY15","86","2","KETO","V5","FY15",100646.74435537533,"AM1",41088.360613425924]
["862|KETD|V5|FY15","86","2","KETD","V5","FY15",-19211.528586651966,"AM1",41088.360613425924]
["862|KLEO|V5|FY15","86","2","KLEO","V5","FY15",155836.8991616393,"AM1",41088.360613425924]
["862|KLEI|V5|FY15","86","2","KLEI","V5","FY15",3864.7550992086549,"AM1",41088.360613425924]
["862|KCEO|V5|FY15","86","2","KCEO","V5","FY15",110742.4556343639,"AM1",41088.360613425924]
["862|KCED|V5|FY15","86","2","KCED","V5","FY15",-26060.52490323683,"AM1",41088.360613425924]
["862|KCEA|V5|FY15","86","2","KCEA","V5","FY15",98448.632439170091,"AM1",41088.360613425924]
["862|KCEI|V5|FY15","86","2","KCEI","V5","FY15",3967.1759419779337,"AM1",41088.360613425924]
["862|KCTO|V5|FY15","86","2","KCTO","V5","FY15",76367.168220381136,"AM1",41088.360613425924]
["862|KCTD|V5|FY15","86","2","KCTD","V5","FY15",-62293.258372837809,"AM1",41088.360613425924]
["862|KIEO|V5|FY15","86","2","KIEO","V5","FY15",11505.384655907474,"AM1",41088.360613425924]
["862|KIED|V5|FY15","86","2","KIED","V5","FY15",-4358.167862736118,"AM1",41088.360613425924]
["862|KIEA|V5|FY15","86","2","KIEA","V5","FY15",10938.736937685566,"AM1",41088.360613425924]
["862|KIEI|V5|FY15","86","2","KIEI","V5","FY15",420.9738774938063,"AM1",41088.360613425924]
["862|KITO|V5|FY15","86","2","KITO","V5","FY15",8485.240913375681,"AM1",41088.360613425924]
["862|KITD|V5|FY15","86","2","KITD","V5","FY15",-6921.4731525375346,"AM1",41088.360613425924]
["862|KQEO|V5|FY15","86","2","KQEO","V5","FY15",39241.607550115506,"AM1",41088.360613425924]
["862|KQED|V5|FY15","86","2","KQED","V5","FY15",-40214.799417358387,"AM1",41088.360613425924]
["862|KQEI|V5|FY15","86","2","KQEI","V5","FY15",973.19186724286442,"AM1",41088.360613425924]
["862|KQTO|V5|FY15","86","2","KQTO","V5","FY15",35597.018160125066,"AM1",41088.360613425924]
["862|KQTD|V5|FY15","86","2","KQTD","V5","FY15",-35597.018160125066,"AM1",41088.360613425924]
["861|RcDC|V5|FY15","86","1","RcDC","V5","FY15",-2553124.008921898,"AM2",41088.360752314817]
["862|RcDC|V5|FY15","86","2","RcDC","V5","FY15",-2327659.4566405024,"AM2",41088.360752314817]
["861|RCCA|V5|FY15","86","1","RCCA","V5","FY15",-651050.81173908513,"AM2",41088.360752314817]
["862|RCCA|V5|FY15","86","2","RCCA","V5","FY15",-387952.24695599661,"AM2",41088.360752314817]
["861|SD1C|V5|FY15","86","1","SD1C","V5","FY15",2287202.7571178149,"AM3",41088.360763888886]
["861|SR1C|V5|FY15","86","1","SR1C","V5","FY15",123384.35190833193,"AM3",41088.360763888886]
["861|SP1C|V5|FY15","86","1","SP1C","V5","FY15",142536.89989575077,"AM3",41088.360763888886]
["862|SD2C|V5|FY15","86","2","SD2C","V5","FY15",179276.97393367867,"AM3",41088.360763888886]
["862|SP2C|V5|FY15","86","2","SP2C","V5","FY15",79178.595561242531,"AM3",41088.360763888886]
["862|ST2C|V5|FY15","86","2","ST2C","V5","FY15",2069203.8871455812,"AM3",41088.360763888886]
["861|BDEO|V5|FY15","86","1","BDEO","V5","FY15",20440214.877150424,"FA1",41088.360879629632]
["861|BDEI|V5|FY15","86","1","BDEI","V5","FY15",530260.98605854716,"FA1",41088.360879629632]
["861|BDED|V5|FY15","86","1","BDED","V5","FY15",-479848.05129987921,"FA1",41088.360879629632]
["861|BDEA|V5|FY15","86","1","BDEA","V5","FY15",1540449.1303829176,"FA1",41088.360879629632]
["861|BDTO|V5|FY15","86","1","BDTO","V5","FY15",24980068.385515358,"FA1",41088.360879629632]
["861|BDTD|V5|FY15","86","1","BDTD","V5","FY15",-432436.53461916046,"FA1",41088.360879629632]
["861|BPEO|V5|FY15","86","1","BPEO","V5","FY15",2247800.9720334499,"FA1",41088.360879629632]
["861|BPEI|V5|FY15","86","1","BPEI","V5","FY15",57524.567107405237,"FA1",41088.360879629632]
["861|BPED|V5|FY15","86","1","BPED","V5","FY15",-107040.82439074996,"FA1",41088.360879629632]
["861|BPEA|V5|FY15","86","1","BPEA","V5","FY15",106363.42452551899,"FA1",41088.360879629632]
["861|BPTO|V5|FY15","86","1","BPTO","V5","FY15",3073802.3608480077,"FA1",41088.360879629632]
["861|BPTD|V5|FY15","86","1","BPTD","V5","FY15",-123813.0358920655,"FA1",41088.360879629632]
["861|BREO|V5|FY15","86","1","BREO","V5","FY15",11311117.819151346,"FA1",41088.360879629632]
["861|BREI|V5|FY15","86","1","BREI","V5","FY15",284693.93513716105,"FA1",41088.360879629632]
["861|BRED|V5|FY15","86","1","BRED","V5","FY15",-261313.08442925036,"FA1",41088.360879629632]
["861|BREA|V5|FY15","86","1","BREA","V5","FY15",153279.17267019098,"FA1",41088.360879629632]
["861|BRTO|V5|FY15","86","1","BRTO","V5","FY15",14025852.674099522,"FA1",41088.360879629632]
["861|BRTD|V5|FY15","86","1","BRTD","V5","FY15",-275376.48042434984,"FA1",41088.360879629632]
["861|BSEO|V5|FY15","86","1","BSEO","V5","FY15",1040471.1706172634,"FA1",41088.360879629632]
["861|BSEI|V5|FY15","86","1","BSEI","V5","FY15",26683.132563798103,"FA1",41088.360879629632]
["861|BSED|V5|FY15","86","1","BSED","V5","FY15",-118035.52316004466,"FA1",41088.360879629632]
["861|BSEA|V5|FY15","86","1","BSEA","V5","FY15",53708.263869321469,"FA1",41088.360879629632]
["861|BSTO|V5|FY15","86","1","BSTO","V5","FY15",1022310.5802264242,"FA1",41088.360879629632]
["861|BSTD|V5|FY15","86","1","BSTD","V5","FY15",-112960.21111203704,"FA1",41088.360879629632]
["861|BMEO|V5|FY15","86","1","BMEO","V5","FY15",1373210.7775859765,"FA1",41088.360879629632]
["861|BMEI|V5|FY15","86","1","BMEI","V5","FY15",34962.131367523783,"FA1",41088.360879629632]
["861|BMED|V5|FY15","86","1","BMED","V5","FY15",-96928.937876562646,"FA1",41088.360879629632]
["861|BMEA|V5|FY15","86","1","BMEA","V5","FY15",50548.954229949617,"FA1",41088.360879629632]
["861|BMTO|V5|FY15","86","1","BMTO","V5","FY15",1181694.0091230741,"FA1",41088.360879629632]
["861|BMTD|V5|FY15","86","1","BMTD","V5","FY15",-153013.83759395318,"FA1",41088.360879629632]
["862|BDEO|V5|FY15","86","2","BDEO","V5","FY15",13558460.354781309,"FA1",41088.360879629632]
["862|BDEI|V5|FY15","86","2","BDEI","V5","FY15",353392.83481689426,"FA1",41088.360879629632]
["862|BDED|V5|FY15","86","2","BDED","V5","FY15",-438998.68532019615,"FA1",41088.360879629632]
["862|BDEA|V5|FY15","86","2","BDEA","V5","FY15",1154506.07578892,"FA1",41088.360879629632]
["862|BDTO|V5|FY15","86","2","BDTO","V5","FY15",18636715.64062513,"FA1",41088.360879629632]
["862|BDTD|V5|FY15","86","2","BDTD","V5","FY15",-350677.66695721238,"FA1",41088.360879629632]
["862|BPEO|V5|FY15","86","2","BPEO","V5","FY15",2168692.1579047078,"FA1",41088.360879629632]
["862|BPEI|V5|FY15","86","2","BPEI","V5","FY15",56218.200052553206,"FA1",41088.360879629632]
["862|BPED|V5|FY15","86","2","BPED","V5","FY15",-74031.97885163757,"FA1",41088.360879629632]
["862|BPEA|V5|FY15","86","2","BPEA","V5","FY15",160071.68839484046,"FA1",41088.360879629632]
["862|BPTO|V5|FY15","86","2","BPTO","V5","FY15",2461354.9157166113,"FA1",41088.360879629632]
["862|BPTD|V5|FY15","86","2","BPTD","V5","FY15",-90673.987918802042,"FA1",41088.360879629632]
["862|BSEO|V5|FY15","86","2","BSEO","V5","FY15",201872.60031337902,"FA1",41088.360879629632]
["862|BSEI|V5|FY15","86","2","BSEI","V5","FY15",5046.8150078344761,"FA1",41088.360879629632]
["862|BSED|V5|FY15","86","2","BSED","V5","FY15",-23005.263947195446,"FA1",41088.360879629632]
["862|BSTO|V5|FY15","86","2","BSTO","V5","FY15",197222.17976354752,"FA1",41088.360879629632]
["862|BSTD|V5|FY15","86","2","BSTD","V5","FY15",-21897.071554057638,"FA1",41088.360879629632]
["862|BTEO|V5|FY15","86","2","BTEO","V5","FY15",6182222.2396974647,"FA1",41088.360879629632]
["862|BTEI|V5|FY15","86","2","BTEI","V5","FY15",208698.22493717173,"FA1",41088.360879629632]
["862|BTED|V5|FY15","86","2","BTED","V5","FY15",-341779.17787182931,"FA1",41088.360879629632]
["862|BTEA|V5|FY15","86","2","BTEA","V5","FY15",4331413.5155788092,"FA1",41088.360879629632]
["862|BTTO|V5|FY15","86","2","BTTO","V5","FY15",7261970.8442791272,"FA1",41088.360879629632]
["862|BTTD|V5|FY15","86","2","BTTD","V5","FY15",-330826.67670377973,"FA1",41088.360879629632]
["861|BEEO|V5|FY15","86","1","BEEO","V5","FY15",350392.56063395092,"FA1",41088.360879629632]
["861|BEED|V5|FY15","86","1","BEED","V5","FY15",-51788.868938300657,"FA1",41088.360879629632]
["861|BEEA|V5|FY15","86","1","BEEA","V5","FY15",160366.80693111027,"FA1",41088.360879629632]
["861|BEEI|V5|FY15","86","1","BEEI","V5","FY15",10764.399102487652,"FA1",41088.360879629632]
["861|BETO|V5|FY15","86","1","BETO","V5","FY15",321177.41456923634,"FA1",41088.360879629632]
["861|BETD|V5|FY15","86","1","BETD","V5","FY15",-61306.593878456755,"FA1",41088.360879629632]
["861|BLEO|V5|FY15","86","1","BLEO","V5","FY15",224455.64353193663,"FA1",41088.360879629632]
["861|BLEI|V5|FY15","86","1","BLEI","V5","FY15",5611.3910882984155,"FA1",41088.360879629632]
["861|BCEO|V5|FY15","86","1","BCEO","V5","FY15",282606.16345899989,"FA1",41088.360879629632]
["861|BCED|V5|FY15","86","1","BCED","V5","FY15",-54524.671705925459,"FA1",41088.360879629632]
["861|BCEA|V5|FY15","86","1","BCEA","V5","FY15",228823.56948154038,"FA1",41088.360879629632]
["861|BCEI|V5|FY15","86","1","BCEI","V5","FY15",9925.4487049942527,"FA1",41088.360879629632]
["861|BCTO|V5|FY15","86","1","BCTO","V5","FY15",184603.62036487873,"FA1",41088.360879629632]
["861|BCTD|V5|FY15","86","1","BCTD","V5","FY15",-144787.84907770081,"FA1",41088.360879629632]
["861|BIEO|V5|FY15","86","1","BIEO","V5","FY15",27217.760251334374,"FA1",41088.360879629632]
["861|BIED|V5|FY15","86","1","BIED","V5","FY15",-10113.202986586144,"FA1",41088.360879629632]
["861|BIEA|V5|FY15","86","1","BIEA","V5","FY15",25424.841053504482,"FA1",41088.360879629632]
["861|BIEI|V5|FY15","86","1","BIEI","V5","FY15",998.25451945216537,"FA1",41088.360879629632]
["861|BITO|V5|FY15","86","1","BITO","V5","FY15",22334.24333784722,"FA1",41088.360879629632]
["861|BITD|V5|FY15","86","1","BITD","V5","FY15",-13717.525730912441,"FA1",41088.360879629632]
["862|BEEO|V5|FY15","86","2","BEEO","V5","FY15",109801.83809452869,"FA1",41088.360879629632]
["862|BEED|V5|FY15","86","2","BEED","V5","FY15",-16228.97755584102,"FA1",41088.360879629632]
["862|BEEA|V5|FY15","86","2","BEEA","V5","FY15",50253.835693679801,"FA1",41088.360879629632]
["862|BEEI|V5|FY15","86","2","BEEI","V5","FY15",3373.218898534215,"FA1",41088.360879629632]
["862|BETO|V5|FY15","86","2","BETO","V5","FY15",100646.74435537533,"FA1",41088.360879629632]
["862|BETD|V5|FY15","86","2","BETD","V5","FY15",-19211.528586651966,"FA1",41088.360879629632]
["862|BLEO|V5|FY15","86","2","BLEO","V5","FY15",138116.03615237944,"FA1",41088.360879629632]
["862|BLEI|V5|FY15","86","2","BLEI","V5","FY15",3452.9009038094864,"FA1",41088.360879629632]
["862|BCEO|V5|FY15","86","2","BCEO","V5","FY15",121587.95693318457,"FA1",41088.360879629632]
["862|BCED|V5|FY15","86","2","BCED","V5","FY15",-23458.594653537682,"FA1",41088.360879629632]
["862|BCEA|V5|FY15","86","2","BCEA","V5","FY15",98448.632439170062,"FA1",41088.360879629632]
["862|BCEI|V5|FY15","86","2","BCEI","V5","FY15",4270.3068288192408,"FA1",41088.360879629632]
["862|BCTO|V5|FY15","86","2","BCTO","V5","FY15",79423.522714115199,"FA1",41088.360879629632]
["862|BCTD|V5|FY15","86","2","BCTD","V5","FY15",-62293.258372837794,"FA1",41088.360879629632]
["862|BIEO|V5|FY15","86","2","BIEO","V5","FY15",11710.119201760093,"FA1",41088.360879629632]
["862|BIED|V5|FY15","86","2","BIED","V5","FY15",-4351.0858862354025,"FA1",41088.360879629632]
["862|BIEA|V5|FY15","86","2","BIEA","V5","FY15",10938.736937685564,"FA1",41088.360879629632]
["862|BIEI|V5|FY15","86","2","BIEI","V5","FY15",429.48719176507188,"FA1",41088.360879629632]
["862|BITO|V5|FY15","86","2","BITO","V5","FY15",9609.0438504940958,"FA1",41088.360879629632]
["862|BITD|V5|FY15","86","2","BITD","V5","FY15",-5901.803086619544,"FA1",41088.360879629632]
["861|EDEP|V5|FY15","86","1","EDEP","V5","FY15",1179593.1647872992,"FA2",41088.361006944448]
["862|EDEP|V5|FY15","86","2","EDEP","V5","FY15",921853.76408647257,"FA2",41088.361006944448]
["871|RURF|V5|FY15","87","1","RURF","V5","FY15",-2173914.66,"RM1",41089.365104166667]
["871|RURV|V5|FY15","87","1","RURV","V5","FY15",-3710239.1534489249,"RM1",41089.365104166667]
["871|RUNF|V5|FY15","87","1","RUNF","V5","FY15",-847740.40448198386,"RM1",41089.365104166667]
["871|RUNV|V5|FY15","87","1","RUNV","V5","FY15",-1444536.6830348608,"RM1",41089.365104166667]
["872|RURF|V5|FY15","87","2","RURF","V5","FY15",-2507992.1999999997,"RM1",41089.365104166667]
["872|RUNF|V5|FY15","87","2","RUNF","V5","FY15",-1168866.2806911999,"RM1",41089.365104166667]
["871|ROOI|V5|FY15","87","1","ROOI","V5","FY15",-195517,"RM1",41089.365104166667]
["872|ROOI|V5|FY15","87","2","ROOI","V5","FY15",-238909.16,"RM1",41089.365104166667]
["871|EOBV|V5|FY15","87","1","EOBV","V5","FY15",4633893.7998193149,"RM1",41089.365104166667]
["871|EFDD|V5|FY15","87","1","EFDD","V5","FY15",20929.869752414426,"RM1",41089.365104166667]
["872|EFDD|V5|FY15","87","2","EFDD","V5","FY15",9789.4191017279991,"RM1",41089.365104166667]
["871|VRxx|V5|FY15","87","1","VRxx","V5","FY15",977.39794899999993,"RM2",41089.365266203706]
["871|VNxx|V5|FY15","87","1","VNxx","V5","FY15",381.98003747539485,"RM2",41089.365266203706]
["871|Vlos|V5|FY15","87","1","Vlos","V5","FY15",239.89023290742261,"RM2",41089.365266203706]
["871|Vblk|V5|FY15","87","1","Vblk","V5","FY15",1599.2682193828173,"RM2",41089.365266203706]
["871|P846|V5|FY15","87","1","P846","V5","FY15",1161,"RM2",41089.365416666667]
["871|P847|V5|FY15","87","1","P847","V5","FY15",741,"RM2",41089.365416666667]
["871|P848|V5|FY15","87","1","P848","V5","FY15",7026,"RM2",41089.365416666667]
["871|P849|V5|FY15","87","1","P849","V5","FY15",6226,"RM2",41089.365416666667]
["872|Q850|V5|FY15","87","2","Q850","V5","FY15",4629,"RM2",41089.365416666667]
["872|Q851|V5|FY15","87","2","Q851","V5","FY15",842,"RM2",41089.365416666667]
["871|EOSA|V5|FY15","87","1","EOSA","V5","FY15",586197,"FM",41092.67292824074]
["872|EOSA|V5|FY15","87","2","EOSA","V5","FY15",1063593,"FM",41092.67292824074]
["874|EOSA|V5|FY15","87","4","EOSA","V5","FY15",-4133,"FM",41092.67292824074]
["875|EOSA|V5|FY15","87","5","EOSA","V5","FY15",-156812,"FM",41092.67292824074]
["871|EOLA|V5|FY15","87","1","EOLA","V5","FY15",504816,"FM",41092.67292824074]
["872|EOLA|V5|FY15","87","2","EOLA","V5","FY15",847377,"FM",41092.67292824074]
["874|EOLA|V5|FY15","87","4","EOLA","V5","FY15",4133,"FM",41092.67292824074]
["875|EOLA|V5|FY15","87","5","EOLA","V5","FY15",-1694644,"FM",41092.67292824074]
["871|Cx1W|V5|FY15","87","1","Cx1W","V5","FY15",1112248.1839488961,"CM1",41088.345868055556]
["872|Cx2W|V5|FY15","87","2","Cx2W","V5","FY15",3336744.5518466886,"CM1",41088.345868055556]
["871|CD1G|V5|FY15","87","1","CD1G","V5","FY15",93847.292837540852,"CM2",41088.345902777779]
["871|CD1Q|V5|FY15","87","1","CD1Q","V5","FY15",14438.045051929359,"CM2",41088.345902777779]
["871|CD1R|V5|FY15","87","1","CD1R","V5","FY15",314114.36089454632,"CM2",41088.345902777779]
["871|CM1R|V5|FY15","87","1","CM1R","V5","FY15",36858.612459338263,"CM2",41088.345902777779]
["871|CP1G|V5|FY15","87","1","CP1G","V5","FY15",276439.59344503697,"CM2",41088.345902777779]
["871|CP1R|V5|FY15","87","1","CP1R","V5","FY15",106363.42452551899,"CM2",41088.345902777779]
["871|CR1G|V5|FY15","87","1","CR1G","V5","FY15",276439.59344503697,"CM2",41088.345902777779]
["871|CR1R|V5|FY15","87","1","CR1R","V5","FY15",106363.42452551899,"CM2",41088.345902777779]
["871|CS1M|V5|FY15","87","1","CS1M","V5","FY15",32119.648000280486,"CM2",41088.345902777779]
["871|CS1R|V5|FY15","87","1","CS1R","V5","FY15",53708.263869321469,"CM2",41088.345902777779]
["872|CD2G|V5|FY15","87","2","CD2G","V5","FY15",218977.01662092863,"CM2",41088.345902777779]
["872|CD2Q|V5|FY15","87","2","CD2Q","V5","FY15",33688.771787835169,"CM2",41088.345902777779]
["872|CD2R|V5|FY15","87","2","CD2R","V5","FY15",350657.0423899474,"CM2",41088.345902777779]
["872|CP2R|V5|FY15","87","2","CP2R","V5","FY15",160071.68839484046,"CM2",41088.345902777779]
["872|CS2M|V5|FY15","87","2","CS2M","V5","FY15",32119.648000280486,"CM2",41088.345902777779]
["872|CT2R|V5|FY15","87","2","CT2R","V5","FY15",319090.273576557,"CM2",41088.345902777779]
["875|CE5R|V5|FY15","87","5","CE5R","V5","FY15",210620.64262479005,"CM2",41088.345902777779]
["871|CD1D|V5|FY15","87","1","CD1D","V5","FY15",473805.30257610849,"CM2",41088.345902777779]
["872|CD2D|V5|FY15","87","2","CD2D","V5","FY15",387658.88392590691,"CM2",41088.345902777779]
["871|EZSE|V5|FY15","87","1","EZSE","V5","FY15",56867.57350869332,"CM3",41088.346018518518]
["872|EZSE|V5|FY15","87","2","EZSE","V5","FY15",42124.128524958011,"CM3",41088.346018518518]
["871|Hx1W|V5|FY15","87","1","Hx1W","V5","FY15",1063634.2452551899,"CM4",41088.346018518518]
["872|Hx2W|V5|FY15","87","2","Hx2W","V5","FY15",3190902.7357655694,"CM4",41088.346018518518]
["871|HD1G|V5|FY15","87","1","HD1G","V5","FY15",93847.292837540852,"CM5",41088.346041666664]
["871|HD1Q|V5|FY15","87","1","HD1Q","V5","FY15",14438.045051929359,"CM5",41088.346041666664]
["871|HD1R|V5|FY15","87","1","HD1R","V5","FY15",314114.36089454632,"CM5",41088.346041666664]
["871|HM1R|V5|FY15","87","1","HM1R","V5","FY15",36858.612459338263,"CM5",41088.346041666664]
["871|HP1G|V5|FY15","87","1","HP1G","V5","FY15",276439.59344503697,"CM5",41088.346041666664]
["871|HP1R|V5|FY15","87","1","HP1R","V5","FY15",106363.42452551899,"CM5",41088.346041666664]
["871|HR1G|V5|FY15","87","1","HR1G","V5","FY15",276439.59344503697,"CM5",41088.346041666664]
["871|HR1R|V5|FY15","87","1","HR1R","V5","FY15",106363.42452551899,"CM5",41088.346041666664]
["871|HS1M|V5|FY15","87","1","HS1M","V5","FY15",32119.648000280486,"CM5",41088.346041666664]
["871|HS1R|V5|FY15","87","1","HS1R","V5","FY15",53708.263869321469,"CM5",41088.346041666664]
["872|HD2G|V5|FY15","87","2","HD2G","V5","FY15",218977.01662092863,"CM5",41088.346041666664]
["872|HD2Q|V5|FY15","87","2","HD2Q","V5","FY15",33688.771787835169,"CM5",41088.346041666664]
["872|HD2R|V5|FY15","87","2","HD2R","V5","FY15",350657.0423899474,"CM5",41088.346041666664]
["872|HP2R|V5|FY15","87","2","HP2R","V5","FY15",160071.68839484046,"CM5",41088.346041666664]
["872|HS2M|V5|FY15","87","2","HS2M","V5","FY15",32119.648000280486,"CM5",41088.346041666664]
["872|HT2R|V5|FY15","87","2","HT2R","V5","FY15",319090.273576557,"CM5",41088.346041666664]
["875|HE5R|V5|FY15","87","5","HE5R","V5","FY15",210620.64262479005,"CM5",41088.346041666664]
["871|HD1D|V5|FY15","87","1","HD1D","V5","FY15",473805.30257610849,"CM5",41088.346041666664]
["872|HD2D|V5|FY15","87","2","HD2D","V5","FY15",387658.88392590691,"CM5",41088.346041666664]
["871|EOLE|V5|FY15","87","1","EOLE","V5","FY15",630528,"FM",41092.672847222224]
["871|EOLC|V5|FY15","87","1","EOLC","V5","FY15",3135,"FM",41092.672847222224]
["871|EOSC|V5|FY15","87","1","EOSC","V5","FY15",856,"FM",41092.672847222224]
["871|EOSE|V5|FY15","87","1","EOSE","V5","FY15",87653,"FM",41092.672847222224]
["871|EOSS|V5|FY15","87","1","EOSS","V5","FY15",5639,"FM",41092.672847222224]
["871|EOSP|V5|FY15","87","1","EOSP","V5","FY15",5348,"FM",41092.672847222224]
["871|EOSU|V5|FY15","87","1","EOSU","V5","FY15",11589,"FM",41092.672847222224]
["871|EOSO|V5|FY15","87","1","EOSO","V5","FY15",739639,"FM",41092.672847222224]
["871|EOSR|V5|FY15","87","1","EOSR","V5","FY15",14751,"FM",41092.672847222224]
["871|KDEO|V5|FY15","87","1","KDEO","V5","FY15",26310231.575160474,"AM1",41088.360613425924]
["871|KDEI|V5|FY15","87","1","KDEI","V5","FY15",663606.68508084514,"AM1",41088.360613425924]
["871|KDED|V5|FY15","87","1","KDED","V5","FY15",-544365.62428527162,"AM1",41088.360613425924]
["871|KDEA|V5|FY15","87","1","KDEA","V5","FY15",896205.00136012502,"AM1",41088.360613425924]
["871|KDTO|V5|FY15","87","1","KDTO","V5","FY15",36918673.816852026,"AM1",41088.360613425924]
["871|KDTD|V5|FY15","87","1","KDTD","V5","FY15",-703162.78871655569,"AM1",41088.360613425924]
["871|KPEO|V5|FY15","87","1","KPEO","V5","FY15",2386610.0283528022,"AM1",41088.360613425924]
["871|KPEI|V5|FY15","87","1","KPEI","V5","FY15",63934.686125984386,"AM1",41088.360613425924]
["871|KPED|V5|FY15","87","1","KPED","V5","FY15",-115156.53413838739,"AM1",41088.360613425924]
["871|KPEA|V5|FY15","87","1","KPEA","V5","FY15",382803.01797055599,"AM1",41088.360613425924]
["871|KPTO|V5|FY15","87","1","KPTO","V5","FY15",2271464.718287216,"AM1",41088.360613425924]
["871|KPTD|V5|FY15","87","1","KPTD","V5","FY15",-93684.401279282261,"AM1",41088.360613425924]
["871|KREO|V5|FY15","87","1","KREO","V5","FY15",8647930.6177607402,"AM1",41088.360613425924]
["871|KREI|V5|FY15","87","1","KREI","V5","FY15",219215.43674330122,"AM1",41088.360613425924]
["871|KRED|V5|FY15","87","1","KRED","V5","FY15",-124619.55470995372,"AM1",41088.360613425924]
["871|KREA|V5|FY15","87","1","KREA","V5","FY15",382803.01797055599,"AM1",41088.360613425924]
["871|KRTO|V5|FY15","87","1","KRTO","V5","FY15",8675434.1976067964,"AM1",41088.360613425924]
["871|KRTD|V5|FY15","87","1","KRTD","V5","FY15",-161777.29621303972,"AM1",41088.360613425924]
["871|KSEO|V5|FY15","87","1","KSEO","V5","FY15",1254980.0597698253,"AM1",41088.360613425924]
["871|KSEI|V5|FY15","87","1","KSEI","V5","FY15",32187.771589474734,"AM1",41088.360613425924]
["871|KSED|V5|FY15","87","1","KSED","V5","FY15",-150928.71642437656,"AM1",41088.360613425924]
["871|KSEA|V5|FY15","87","1","KSEA","V5","FY15",85827.911869601958,"AM1",41088.360613425924]
["871|KSTO|V5|FY15","87","1","KSTO","V5","FY15",1193479.1470790778,"AM1",41088.360613425924]
["871|KSTD|V5|FY15","87","1","KSTD","V5","FY15",-141417.12144544013,"AM1",41088.360613425924]
["871|KMEO|V5|FY15","87","1","KMEO","V5","FY15",805440.24733345571,"AM1",41088.360613425924]
["871|KMEI|V5|FY15","87","1","KMEI","V5","FY15",20431.964928365494,"AM1",41088.360613425924]
["871|KMED|V5|FY15","87","1","KMED","V5","FY15",-74703.904180783895,"AM1",41088.360613425924]
["871|KMEA|V5|FY15","87","1","KMEA","V5","FY15",36858.612459338263,"AM1",41088.360613425924]
["871|KMTO|V5|FY15","87","1","KMTO","V5","FY15",809496.51959094603,"AM1",41088.360613425924]
["871|KMTD|V5|FY15","87","1","KMTD","V5","FY15",-50650.753905890946,"AM1",41088.360613425924]
["872|KDEO|V5|FY15","87","2","KDEO","V5","FY15",18038106.659257587,"AM1",41088.360613425924]
["872|KDEI|V5|FY15","87","2","KDEI","V5","FY15",459633.21841217345,"AM1",41088.360613425924]
["872|KDED|V5|FY15","87","2","KDED","V5","FY15",-423984.91770593263,"AM1",41088.360613425924]
["872|KDEA|V5|FY15","87","2","KDEA","V5","FY15",990981.71472461813,"AM1",41088.360613425924]
["872|KDTO|V5|FY15","87","2","KDTO","V5","FY15",19467995.503149085,"AM1",41088.360613425924]
["872|KDTD|V5|FY15","87","2","KDTD","V5","FY15",-399618.6381387501,"AM1",41088.360613425924]
["872|KPEO|V5|FY15","87","2","KPEO","V5","FY15",2408553.1873384756,"AM1",41088.360613425924]
["872|KPEI|V5|FY15","87","2","KPEI","V5","FY15",61717.007982090217,"AM1",41088.360613425924]
["872|KPED|V5|FY15","87","2","KPED","V5","FY15",-93110.479758446672,"AM1",41088.360613425924]
["872|KPEA|V5|FY15","87","2","KPEA","V5","FY15",160071.68839484046,"AM1",41088.360613425924]
["872|KPTO|V5|FY15","87","2","KPTO","V5","FY15",2329234.9287847052,"AM1",41088.360613425924]
["872|KPTD|V5|FY15","87","2","KPTD","V5","FY15",-86715.383909243974,"AM1",41088.360613425924]
["872|KSEO|V5|FY15","87","2","KSEO","V5","FY15",1384357.5040634393,"AM1",41088.360613425924]
["872|KSEI|V5|FY15","87","2","KSEI","V5","FY15",34730.349735976772,"AM1",41088.360613425924]
["872|KSED|V5|FY15","87","2","KSED","V5","FY15",-157014.08934026244,"AM1",41088.360613425924]
["872|KSEA|V5|FY15","87","2","KSEA","V5","FY15",32119.648000280486,"AM1",41088.360613425924]
["872|KSTO|V5|FY15","87","2","KSTO","V5","FY15",1323767.4317547046,"AM1",41088.360613425924]
["872|KSTD|V5|FY15","87","2","KSTD","V5","FY15",-146070.97521629874,"AM1",41088.360613425924]
["872|KTEO|V5|FY15","87","2","KTEO","V5","FY15",23074068.450420555,"AM1",41088.360625000001]
["872|KTEI|V5|FY15","87","2","KTEI","V5","FY15",576193.61696277908,"AM1",41088.360625000001]
["872|KTED|V5|FY15","87","2","KTED","V5","FY15",-1008134.8245291788,"AM1",41088.360625000001]
["872|KTEA|V5|FY15","87","2","KTEA","V5","FY15",319090.273576557,"AM1",41088.360625000001]
["872|KTTO|V5|FY15","87","2","KTTO","V5","FY15",22326495.798202697,"AM1",41088.360625000001]
["872|KTTD|V5|FY15","87","2","KTTD","V5","FY15",-812642.47266140592,"AM1",41088.360625000001]
["871|KBEO|V5|FY15","87","1","KBEO","V5","FY15",80652.031768368091,"AM1",41088.360625000001]
["871|KBED|V5|FY15","87","1","KBED","V5","FY15",-1463.3060367278338,"AM1",41088.360625000001]
["871|KBEI|V5|FY15","87","1","KBEI","V5","FY15",2000.1703878555284,"AM1",41088.360625000001]
["871|KBTO|V5|FY15","87","1","KBTO","V5","FY15",178507.47299854393,"AM1",41088.360625000001]
["871|KBTD|V5|FY15","87","1","KBTD","V5","FY15",-3383.7095405311043,"AM1",41088.360625000001]
["871|KEEO|V5|FY15","87","1","KEEO","V5","FY15",255778.31699048236,"AM1",41088.360625000001]
["871|KEED|V5|FY15","87","1","KEED","V5","FY15",-37772.925847318867,"AM1",41088.360625000001]
["871|KEEA|V5|FY15","87","1","KEEA","V5","FY15",115691.63625689034,"AM1",41088.360625000001]
["871|KEEI|V5|FY15","87","1","KEEI","V5","FY15",7777.8785509494019,"AM1",41088.360625000001]
["871|KETO|V5|FY15","87","1","KETO","V5","FY15",285115.16959341784,"AM1",41088.360625000001]
["871|KETD|V5|FY15","87","1","KETD","V5","FY15",-88479.614251299499,"AM1",41088.360625000001]
["871|KLEO|V5|FY15","87","1","KLEO","V5","FY15",419449.24480550113,"AM1",41088.360625000001]
["871|KLEI|V5|FY15","87","1","KLEI","V5","FY15",10402.341271176427,"AM1",41088.360625000001]
["871|KCEO|V5|FY15","87","1","KCEO","V5","FY15",178349.45902925573,"AM1",41088.360625000001]
["871|KCED|V5|FY15","87","1","KCED","V5","FY15",-41970.177488718029,"AM1",41088.360625000001]
["871|KCEA|V5|FY15","87","1","KCEA","V5","FY15",158550.39728997677,"AM1",41088.360625000001]
["871|KCEI|V5|FY15","87","1","KCEI","V5","FY15",6389.0915103212537,"AM1",41088.360625000001]
["871|KCTO|V5|FY15","87","1","KCTO","V5","FY15",122988.45155348696,"AM1",41088.360625000001]
["871|KCTD|V5|FY15","87","1","KCTD","V5","FY15",-100322.58060672625,"AM1",41088.360625000001]
["871|KIEO|V5|FY15","87","1","KIEO","V5","FY15",18529.290483494198,"AM1",41088.360625000001]
["871|KIED|V5|FY15","87","1","KIED","V5","FY15",-7018.7795297224884,"AM1",41088.360625000001]
["871|KIEA|V5|FY15","87","1","KIEA","V5","FY15",17616.710809997414,"AM1",41088.360625000001]
["871|KIEI|V5|FY15","87","1","KIEI","V5","FY15",677.97361803462411,"AM1",41088.360625000001]
["871|KITO|V5|FY15","87","1","KITO","V5","FY15",13665.383505942995,"AM1",41088.360625000001]
["871|KITD|V5|FY15","87","1","KITD","V5","FY15",-11146.953400747361,"AM1",41088.360625000001]
["871|KQEO|V5|FY15","87","1","KQEO","V5","FY15",63198.160433691177,"AM1",41088.360625000001]
["871|KQED|V5|FY15","87","1","KQED","V5","FY15",-64765.474812446737,"AM1",41088.360625000001]
["871|KQEI|V5|FY15","87","1","KQEI","V5","FY15",1567.3143787555412,"AM1",41088.360625000001]
["871|KQTO|V5|FY15","87","1","KQTO","V5","FY15",57328.590878229217,"AM1",41088.360625000001]
["871|KQTD|V5|FY15","87","1","KQTD","V5","FY15",-57328.590878229217,"AM1",41088.360625000001]
["872|KBEO|V5|FY15","87","2","KBEO","V5","FY15",66177.793702589086,"AM1",41088.360625000001]
["872|KBED|V5|FY15","87","2","KBED","V5","FY15",-1200.6934344871404,"AM1",41088.360625000001]
["872|KBEI|V5|FY15","87","2","KBEI","V5","FY15",1641.2092838242093,"AM1",41088.360625000001]
["872|KBTO|V5|FY15","87","2","KBTO","V5","FY15",146471.58246918843,"AM1",41088.360625000001]
["872|KBTD|V5|FY15","87","2","KBTD","V5","FY15",-2776.4512190575015,"AM1",41088.360625000001]
["872|KEEO|V5|FY15","87","2","KEEO","V5","FY15",209874.99414776461,"AM1",41088.360625000001]
["872|KEED|V5|FY15","87","2","KEED","V5","FY15",-30993.99778850286,"AM1",41088.360625000001]
["872|KEEA|V5|FY15","87","2","KEEA","V5","FY15",94929.006367899725,"AM1",41088.360625000001]
["872|KEEI|V5|FY15","87","2","KEEI","V5","FY15",6382.0195338265185,"AM1",41088.360625000001]
["872|KETO|V5|FY15","87","2","KETO","V5","FY15",233946.90079254884,"AM1",41088.360625000001]
["872|KETD|V5|FY15","87","2","KETD","V5","FY15",-72600.597039188971,"AM1",41088.360625000001]
["872|KLEO|V5|FY15","87","2","KLEO","V5","FY15",5608396.0898447353,"AM1",41088.360625000001]
["872|KLEI|V5|FY15","87","2","KLEI","V5","FY15",139088.22302814943,"AM1",41088.360625000001]
["872|KCEO|V5|FY15","87","2","KCEO","V5","FY15",105058.90064999158,"AM1",41088.360625000001]
["872|KCED|V5|FY15","87","2","KCED","V5","FY15",-24723.03942523566,"AM1",41088.360625000001]
["872|KCEA|V5|FY15","87","2","KCEA","V5","FY15",93396.024454282175,"AM1",41088.360625000001]
["872|KCEI|V5|FY15","87","2","KCEI","V5","FY15",3763.5714393528897,"AM1",41088.360625000001]
["872|KCTO|V5|FY15","87","2","KCTO","V5","FY15",72447.831258824153,"AM1",41088.360625000001]
["872|KCTD|V5|FY15","87","2","KCTD","V5","FY15",-59096.226511031484,"AM1",41088.360625000001]
["872|KIEO|V5|FY15","87","2","KIEO","V5","FY15",10914.9021175384,"AM1",41088.360625000001]
["872|KIED|V5|FY15","87","2","KIED","V5","FY15",-4134.4967644468825,"AM1",41088.360625000001]
["872|KIEA|V5|FY15","87","2","KIEA","V5","FY15",10377.336050475795,"AM1",41088.360625000001]
["872|KIEI|V5|FY15","87","2","KIEI","V5","FY15",399.36853954085217,"AM1",41088.360625000001]
["872|KITO|V5|FY15","87","2","KITO","V5","FY15",8049.7590287582379,"AM1",41088.360625000001]
["872|KITD|V5|FY15","87","2","KITD","V5","FY15",-6566.2473901146086,"AM1",41088.360625000001]
["872|KQEO|V5|FY15","87","2","KQEO","V5","FY15",37227.638897274534,"AM1",41088.360625000001]
["872|KQED|V5|FY15","87","2","KQED","V5","FY15",-38150.884341926954,"AM1",41088.360625000001]
["872|KQEI|V5|FY15","87","2","KQEI","V5","FY15",923.24544465240831,"AM1",41088.360625000001]
["872|KQTO|V5|FY15","87","2","KQTO","V5","FY15",33770.098133529682,"AM1",41088.360625000001]
["872|KQTD|V5|FY15","87","2","KQTD","V5","FY15",-33770.098133529682,"AM1",41088.360625000001]
["872|EOLE|V5|FY15","87","2","EOLE","V5","FY15",1236219,"FM",41092.672847222224]
["872|EOLC|V5|FY15","87","2","EOLC","V5","FY15",-489,"FM",41092.672847222224]
["872|EOSC|V5|FY15","87","2","EOSC","V5","FY15",15127,"FM",41092.672847222224]
["872|EOSE|V5|FY15","87","2","EOSE","V5","FY15",131730,"FM",41092.672847222224]
["872|EOSS|V5|FY15","87","2","EOSS","V5","FY15",133044,"FM",41092.672847222224]
["872|EOSP|V5|FY15","87","2","EOSP","V5","FY15",42116,"FM",41092.672847222224]
["872|EOSU|V5|FY15","87","2","EOSU","V5","FY15",40984,"FM",41092.672847222224]
["872|EOSO|V5|FY15","87","2","EOSO","V5","FY15",1238562,"FM",41092.672847222224]
["872|EOSR|V5|FY15","87","2","EOSR","V5","FY15",14014,"FM",41092.672847222224]
["874|EOLE|V5|FY15","87","4","EOLE","V5","FY15",1136,"FM",41092.672847222224]
["875|EOLE|V5|FY15","87","5","EOLE","V5","FY15",1815629,"FM",41092.672847222224]
["875|EOLC|V5|FY15","87","5","EOLC","V5","FY15",8395,"FM",41092.672847222224]
["875|EOSU|V5|FY15","87","5","EOSU","V5","FY15",9613,"FM",41092.672847222224]
["875|EOSO|V5|FY15","87","5","EOSO","V5","FY15",17819,"FM",41092.672847222224]
["871|RcDC|V5|FY15","87","1","RcDC","V5","FY15",-651181.0534769838,"AM2",41088.360752314817]
["872|RcDC|V5|FY15","87","2","RcDC","V5","FY15",-2648163.2989093242,"AM2",41088.360752314817]
["871|RCCA|V5|FY15","87","1","RCCA","V5","FY15",-473805.30257610849,"AM2",41088.360752314817]
["872|RCCA|V5|FY15","87","2","RCCA","V5","FY15",-387658.88392590691,"AM2",41088.360752314817]
["871|SD1C|V5|FY15","87","1","SD1C","V5","FY15",207233.65910036932,"AM3",41088.360763888886]
["871|SR1C|V5|FY15","87","1","SR1C","V5","FY15",388735.20037441951,"AM3",41088.360763888886]
["871|SP1C|V5|FY15","87","1","SP1C","V5","FY15",55212.194002194978,"AM3",41088.360763888886]
["872|SD2C|V5|FY15","87","2","SD2C","V5","FY15",649113.84509195457,"AM3",41088.360763888886]
["872|SP2C|V5|FY15","87","2","SP2C","V5","FY15",366188.53573918605,"AM3",41088.360763888886]
["872|ST2C|V5|FY15","87","2","ST2C","V5","FY15",1632860.9180781832,"AM3",41088.360763888886]
["871|BDEO|V5|FY15","87","1","BDEO","V5","FY15",25561332.467632536,"FA1",41088.360879629632]
["871|BDEI|V5|FY15","87","1","BDEI","V5","FY15",650235.87420781492,"FA1",41088.360879629632]
["871|BDED|V5|FY15","87","1","BDED","V5","FY15",-608207.90892263607,"FA1",41088.360879629632]
["871|BDEA|V5|FY15","87","1","BDEA","V5","FY15",896205.00136012502,"FA1",41088.360879629632]
["871|BDTO|V5|FY15","87","1","BDTO","V5","FY15",39038700.364039049,"FA1",41088.360879629632]
["871|BDTD|V5|FY15","87","1","BDTD","V5","FY15",-637679.89480345743,"FA1",41088.360879629632]
["871|BPEO|V5|FY15","87","1","BPEO","V5","FY15",1952124.6918176094,"FA1",41088.360879629632]
["871|BPEI|V5|FY15","87","1","BPEI","V5","FY15",53588.155020072183,"FA1",41088.360879629632]
["871|BPED|V5|FY15","87","1","BPED","V5","FY15",-203646.94264758425,"FA1",41088.360879629632]
["871|BPEA|V5|FY15","87","1","BPEA","V5","FY15",382803.01797055599,"FA1",41088.360879629632]
["871|BPTO|V5|FY15","87","1","BPTO","V5","FY15",2292826.0063316915,"FA1",41088.360879629632]
["871|BPTD|V5|FY15","87","1","BPTD","V5","FY15",-92595.231215160849,"FA1",41088.360879629632]
["871|BREO|V5|FY15","87","1","BREO","V5","FY15",7772398.2006645529,"FA1",41088.360879629632]
["871|BREI|V5|FY15","87","1","BREI","V5","FY15",199094.99274124578,"FA1",41088.360879629632]
["871|BRED|V5|FY15","87","1","BRED","V5","FY15",-349863.76147930138,"FA1",41088.360879629632]
["871|BREA|V5|FY15","87","1","BREA","V5","FY15",382803.01797055599,"FA1",41088.360879629632]
["871|BRTO|V5|FY15","87","1","BRTO","V5","FY15",8560726.7570577562,"FA1",41088.360879629632]
["871|BRTD|V5|FY15","87","1","BRTD","V5","FY15",-148384.57034225753,"FA1",41088.360879629632]
["871|BSEO|V5|FY15","87","1","BSEO","V5","FY15",1081833.3103007902,"FA1",41088.360879629632]
["871|BSEI|V5|FY15","87","1","BSEI","V5","FY15",28118.681655889788,"FA1",41088.360879629632]
["871|BSED|V5|FY15","87","1","BSED","V5","FY15",-180801.09909301737,"FA1",41088.360879629632]
["871|BSEA|V5|FY15","87","1","BSEA","V5","FY15",85827.911869601958,"FA1",41088.360879629632]
["871|BSTO|V5|FY15","87","1","BSTO","V5","FY15",1183041.3170303714,"FA1",41088.360879629632]
["871|BSTD|V5|FY15","87","1","BSTD","V5","FY15",-137390.58176738568,"FA1",41088.360879629632]
["871|BMEO|V5|FY15","87","1","BMEO","V5","FY15",455415.21022848977,"FA1",41088.360879629632]
["871|BMEI|V5|FY15","87","1","BMEI","V5","FY15",11846.112911453973,"FA1",41088.360879629632]
["871|BMED|V5|FY15","87","1","BMED","V5","FY15",-37648.307386601256,"FA1",41088.360879629632]
["871|BMEA|V5|FY15","87","1","BMEA","V5","FY15",36858.612459338263,"FA1",41088.360879629632]
["871|BMTO|V5|FY15","87","1","BMTO","V5","FY15",454248.51609094586,"FA1",41088.360879629632]
["871|BMTD|V5|FY15","87","1","BMTD","V5","FY15",-26390.164905890942,"FA1",41088.360879629632]
["872|BDEO|V5|FY15","87","2","BDEO","V5","FY15",14695363.141875003,"FA1",41088.360879629632]
["872|BDEI|V5|FY15","87","2","BDEI","V5","FY15",379771.34998093278,"FA1",41088.360879629632]
["872|BDED|V5|FY15","87","2","BDED","V5","FY15",-1043613.0169183027,"FA1",41088.360879629632]
["872|BDEA|V5|FY15","87","2","BDEA","V5","FY15",990981.71472461813,"FA1",41088.360879629632]
["872|BDTO|V5|FY15","87","2","BDTO","V5","FY15",20533686.335425656,"FA1",41088.360879629632]
["872|BDTD|V5|FY15","87","2","BDTD","V5","FY15",-412607.00096828636,"FA1",41088.360879629632]
["872|BPEO|V5|FY15","87","2","BPEO","V5","FY15",1955373.2454383688,"FA1",41088.360879629632]
["872|BPEI|V5|FY15","87","2","BPEI","V5","FY15",50885.227240894732,"FA1",41088.360879629632]
["872|BPED|V5|FY15","87","2","BPED","V5","FY15",-217222.98362918955,"FA1",41088.360879629632]
["872|BPEA|V5|FY15","87","2","BPEA","V5","FY15",160071.68839484046,"FA1",41088.360879629632]
["872|BPTO|V5|FY15","87","2","BPTO","V5","FY15",2359408.7674524663,"FA1",41088.360879629632]
["872|BPTD|V5|FY15","87","2","BPTD","V5","FY15",-88221.962627814093,"FA1",41088.360879629632]
["872|BSEO|V5|FY15","87","2","BSEO","V5","FY15",1402636.3137881951,"FA1",41088.360879629632]
["872|BSEI|V5|FY15","87","2","BSEI","V5","FY15",35467.40344470839,"FA1",41088.360879629632]
["872|BSED|V5|FY15","87","2","BSED","V5","FY15",-164144.44037529768,"FA1",41088.360879629632]
["872|BSEA|V5|FY15","87","2","BSEA","V5","FY15",32119.648000280486,"FA1",41088.360879629632]
["872|BSTO|V5|FY15","87","2","BSTO","V5","FY15",1362709.6323088882,"FA1",41088.360879629632]
["872|BSTD|V5|FY15","87","2","BSTD","V5","FY15",-152326.16180578159,"FA1",41088.360879629632]
["872|BTEO|V5|FY15","87","2","BTEO","V5","FY15",17304666.07424178,"FA1",41088.360879629632]
["872|BTEI|V5|FY15","87","2","BTEI","V5","FY15",436605.28027575149,"FA1",41088.360879629632]
["872|BTED|V5|FY15","87","2","BTED","V5","FY15",-2231413.4401296494,"FA1",41088.360879629632]
["872|BTEA|V5|FY15","87","2","BTEA","V5","FY15",319090.273576557,"FA1",41088.360879629632]
["872|BTTO|V5|FY15","87","2","BTTO","V5","FY15",21733652.143027764,"FA1",41088.360879629632]
["872|BTTD|V5|FY15","87","2","BTTD","V5","FY15",-768678.62950991397,"FA1",41088.360879629632]
["871|BBEO|V5|FY15","87","1","BBEO","V5","FY15",67535.166369793136,"FA1",41088.360879629632]
["871|BBED|V5|FY15","87","1","BBED","V5","FY15",-5745.4760000552915,"FA1",41088.360879629632]
["871|BBEI|V5|FY15","87","1","BBEI","V5","FY15",1688.3791592448283,"FA1",41088.360879629632]
["871|BBTO|V5|FY15","87","1","BBTO","V5","FY15",167778.34431149528,"FA1",41088.360879629632]
["871|BBTD|V5|FY15","87","1","BBTD","V5","FY15",-5104.5887705748482,"FA1",41088.360879629632]
["871|BEEO|V5|FY15","87","1","BEEO","V5","FY15",344897.8704650593,"FA1",41088.360879629632]
["871|BEED|V5|FY15","87","1","BEED","V5","FY15",-39952.472675173427,"FA1",41088.360879629632]
["871|BEEA|V5|FY15","87","1","BEEA","V5","FY15",115691.63625689034,"FA1",41088.360879629632]
["871|BEEI|V5|FY15","87","1","BEEI","V5","FY15",10068.592214837612,"FA1",41088.360879629632]
["871|BETO|V5|FY15","87","1","BETO","V5","FY15",307997.58447795978,"FA1",41088.360879629632]
["871|BETD|V5|FY15","87","1","BETD","V5","FY15",-82696.328855441723,"FA1",41088.360879629632]
["871|BLEO|V5|FY15","87","1","BLEO","V5","FY15",430395.93800336216,"FA1",41088.360879629632]
["871|BLEI|V5|FY15","87","1","BLEI","V5","FY15",10759.898450084054,"FA1",41088.360879629632]
["871|BCEO|V5|FY15","87","1","BCEO","V5","FY15",195816.01490853084,"FA1",41088.360879629632]
["871|BCED|V5|FY15","87","1","BCED","V5","FY15",-37779.798561255455,"FA1",41088.360879629632]
["871|BCEA|V5|FY15","87","1","BCEA","V5","FY15",158550.39728997677,"FA1",41088.360879629632]
["871|BCEI|V5|FY15","87","1","BCEI","V5","FY15",6877.2803388379807,"FA1",41088.360879629632]
["871|BCTO|V5|FY15","87","1","BCTO","V5","FY15",127910.67553196591,"FA1",41088.360879629632]
["871|BCTD|V5|FY15","87","1","BCTD","V5","FY15",-100322.58060672623,"FA1",41088.360879629632]
["871|BIEO|V5|FY15","87","1","BIEO","V5","FY15",18859.01312950427,"FA1",41088.360879629632]
["871|BIED|V5|FY15","87","1","BIED","V5","FY15",-7007.374087514032,"FA1",41088.360879629632]
["871|BIEA|V5|FY15","87","1","BIEA","V5","FY15",17616.710809997414,"FA1",41088.360879629632]
["871|BIEI|V5|FY15","87","1","BIEI","V5","FY15",691.6842133625745,"FA1",41088.360879629632]
["871|BITO|V5|FY15","87","1","BITO","V5","FY15",15475.255291270862,"FA1",41088.360879629632]
["871|BITD|V5|FY15","87","1","BITD","V5","FY15",-9504.7864142644667,"FA1",41088.360879629632]
["872|BBEO|V5|FY15","87","2","BBEO","V5","FY15",55414.949998111304,"FA1",41088.360879629632]
["872|BBED|V5|FY15","87","2","BBED","V5","FY15",-4714.3626405697087,"FA1",41088.360879629632]
["872|BBEI|V5|FY15","87","2","BBEI","V5","FY15",1385.3737499527826,"FA1",41088.360879629632]
["872|BBTO|V5|FY15","87","2","BBTO","V5","FY15",137667.95968012794,"FA1",41088.360879629632]
["872|BBTD|V5|FY15","87","2","BBTD","V5","FY15",-4188.4924060666399,"FA1",41088.360879629632]
["872|BEEO|V5|FY15","87","2","BEEO","V5","FY15",283000.68354943587,"FA1",41088.360879629632]
["872|BEED|V5|FY15","87","2","BEED","V5","FY15",-32782.391672405749,"FA1",41088.360879629632]
["872|BEEA|V5|FY15","87","2","BEEA","V5","FY15",94929.006367899725,"FA1",41088.360879629632]
["872|BEEI|V5|FY15","87","2","BEEI","V5","FY15",8261.6296683346445,"FA1",41088.360879629632]
["872|BETO|V5|FY15","87","2","BETO","V5","FY15",252722.7170794261,"FA1",41088.360879629632]
["872|BETD|V5|FY15","87","2","BETD","V5","FY15",-67855.21047596568,"FA1",41088.360879629632]
["872|BLEO|V5|FY15","87","2","BLEO","V5","FY15",5508959.6290095421,"FA1",41088.360879629632]
["872|BLEI|V5|FY15","87","2","BLEI","V5","FY15",137723.99072523857,"FA1",41088.360879629632]
["872|BCEO|V5|FY15","87","2","BCEO","V5","FY15",115347.78612688715,"FA1",41088.360879629632]
["872|BCED|V5|FY15","87","2","BCED","V5","FY15",-22254.646160561417,"FA1",41088.360879629632]
["872|BCEA|V5|FY15","87","2","BCEA","V5","FY15",93396.024454282175,"FA1",41088.360879629632]
["872|BCEI|V5|FY15","87","2","BCEI","V5","FY15",4051.1449588507062,"FA1",41088.360879629632]
["872|BCTO|V5|FY15","87","2","BCTO","V5","FY15",75347.326680602811,"FA1",41088.360879629632]
["872|BCTD|V5|FY15","87","2","BCTD","V5","FY15",-59096.226511031477,"FA1",41088.360879629632]
["872|BIEO|V5|FY15","87","2","BIEO","V5","FY15",11109.129220316112,"FA1",41088.360879629632]
["872|BIED|V5|FY15","87","2","BIED","V5","FY15",-4127.7782511058867,"FA1",41088.360879629632]
["872|BIEA|V5|FY15","87","2","BIEA","V5","FY15",10377.336050475795,"FA1",41088.360879629632]
["872|BIEI|V5|FY15","87","2","BIEI","V5","FY15",407.44493113885028,"FA1",41088.360879629632]
["872|BITO|V5|FY15","87","2","BITO","V5","FY15",9115.8858402379028,"FA1",41088.360879629632]
["872|BITD|V5|FY15","87","2","BITD","V5","FY15",-5598.9091137742125,"FA1",41088.360879629632]
["871|EDEP|V5|FY15","87","1","EDEP","V5","FY15",1470653.1408531386,"FA2",41088.361006944448]
["872|EDEP|V5|FY15","87","2","EDEP","V5","FY15",3720273.0597770819,"FA2",41088.361006944448]
["881|RURF|V5|FY15","88","1","RURF","V5","FY15",-1711911.2,"RM1",41089.365104166667]
["881|RURV|V5|FY15","88","1","RURV","V5","FY15",-2424065.892964812,"RM1",41089.365104166667]
["881|RUNF|V5|FY15","88","1","RUNF","V5","FY15",-259433.76355353597,"RM1",41089.365104166667]
["881|RUNV|V5|FY15","88","1","RUNV","V5","FY15",-2514396.9176042378,"RM1",41089.365104166667]
["882|RURF|V5|FY15","88","2","RURF","V5","FY15",-1760878.2100000002,"RM1",41089.365104166667]
["882|RUNF|V5|FY15","88","2","RUNF","V5","FY15",-616893.62547072,"RM1",41089.365104166667]
["881|ROOI|V5|FY15","88","1","ROOI","V5","FY15",-208131,"RM1",41089.365104166667]
["882|ROOI|V5|FY15","88","2","ROOI","V5","FY15",-92082.2,"RM1",41089.365104166667]
["881|EOBV|V5|FY15","88","1","EOBV","V5","FY15",5117576.0247570369,"RM1",41089.365104166667]
["881|EFDD|V5|FY15","88","1","EFDD","V5","FY15",17794.846935306465,"RM1",41089.365104166667]
["882|EFDD|V5|FY15","88","2","EFDD","V5","FY15",6174.6350886768005,"RM1",41089.365104166667]
["881|VRxx|V5|FY15","88","1","VRxx","V5","FY15",716.62128999999993,"RM2",41089.365266203706]
["881|VNxx|V5|FY15","88","1","VNxx","V5","FY15",684.81206865019362,"RM2",41089.365266203706]
["881|Vlos|V5|FY15","88","1","Vlos","V5","FY15",247.31176917356356,"RM2",41089.365266203706]
["881|Vblk|V5|FY15","88","1","Vblk","V5","FY15",1648.745127823757,"RM2",41089.365266203706]
["881|P846|V5|FY15","88","1","P846","V5","FY15",633,"RM2",41089.365416666667]
["881|P847|V5|FY15","88","1","P847","V5","FY15",429,"RM2",41089.365416666667]
["881|P848|V5|FY15","88","1","P848","V5","FY15",5501,"RM2",41089.365416666667]
["881|P849|V5|FY15","88","1","P849","V5","FY15",4636,"RM2",41089.365416666667]
["882|Q850|V5|FY15","88","2","Q850","V5","FY15",3437,"RM2",41089.365416666667]
["882|Q851|V5|FY15","88","2","Q851","V5","FY15",471,"RM2",41089.365416666667]
["881|EOLA|V5|FY15","88","1","EOLA","V5","FY15",385964,"FM",41092.67292824074]
["882|EOLA|V5|FY15","88","2","EOLA","V5","FY15",446421,"FM",41092.67292824074]
["884|EOLA|V5|FY15","88","4","EOLA","V5","FY15",3295,"FM",41092.67292824074]
["885|EOLA|V5|FY15","88","5","EOLA","V5","FY15",-1250003,"FM",41092.67292824074]
["881|Cx1W|V5|FY15","88","1","Cx1W","V5","FY15",756549.01225038792,"CM1",41088.345868055556]
["882|Cx2W|V5|FY15","88","2","Cx2W","V5","FY15",-46524151.281574145,"CM1",41088.345868055556]
["881|CD1G|V5|FY15","88","1","CD1G","V5","FY15",93847.292837540852,"CM2",41088.345902777779]
["881|CD1Q|V5|FY15","88","1","CD1Q","V5","FY15",14438.045051929359,"CM2",41088.345902777779]
["881|CD1R|V5|FY15","88","1","CD1R","V5","FY15",186688.87210654831,"CM2",41088.345902777779]
["881|CM1R|V5|FY15","88","1","CM1R","V5","FY15",21062.064262479005,"CM2",41088.345902777779]
["881|CP1R|V5|FY15","88","1","CP1R","V5","FY15",106363.42452551899,"CM2",41088.345902777779]
["881|CR1R|V5|FY15","88","1","CR1R","V5","FY15",106363.42452551899,"CM2",41088.345902777779]
["881|CS1R|V5|FY15","88","1","CS1R","V5","FY15",53708.263869321469,"CM2",41088.345902777779]
["882|CD2G|V5|FY15","88","2","CD2G","V5","FY15",4341719.8827619459,"CM2",41088.345902777779]
["882|CD2Q|V5|FY15","88","2","CD2Q","V5","FY15",33688.771787835169,"CM2",41088.345902777779]
["882|CD2R|V5|FY15","88","2","CD2R","V5","FY15",351710.14560307132,"CM2",41088.345902777779]
["882|CP2G|V5|FY15","88","2","CP2G","V5","FY15",335044.78725538478,"CM2",41088.345902777779]
["882|CP2R|V5|FY15","88","2","CP2R","V5","FY15",160071.68839484046,"CM2",41088.345902777779]
["882|CT2G|V5|FY15","88","2","CT2G","V5","FY15",70218721.966963261,"CM2",41088.345902777779]
["882|CT2M|V5|FY15","88","2","CT2M","V5","FY15",149119.41497835139,"CM2",41088.345902777779]
["882|CT2R|V5|FY15","88","2","CT2R","V5","FY15",105731.56259764463,"CM2",41088.345902777779]
["885|CE5R|V5|FY15","88","5","CE5R","V5","FY15",210620.64262479005,"CM2",41088.345902777779]
["881|CD1D|V5|FY15","88","1","CD1D","V5","FY15",934461.45890078135,"CM2",41088.345902777779]
["882|CD2D|V5|FY15","88","2","CD2D","V5","FY15",764559.37546427548,"CM2",41088.345902777779]
["881|EZSE|V5|FY15","88","1","EZSE","V5","FY15",35805.509246214315,"CM3",41088.346018518518]
["882|EZSE|V5|FY15","88","2","EZSE","V5","FY15",41071.025311834062,"CM3",41088.346018518518]
["881|Hx1W|V5|FY15","88","1","Hx1W","V5","FY15",723481.90741615393,"CM4",41088.346018518518]
["882|Hx2W|V5|FY15","88","2","Hx2W","V5","FY15",-43881648.017872073,"CM4",41088.346018518518]
["881|HD1G|V5|FY15","88","1","HD1G","V5","FY15",93847.292837540852,"CM5",41088.346041666664]
["881|HD1Q|V5|FY15","88","1","HD1Q","V5","FY15",14438.045051929359,"CM5",41088.346041666664]
["881|HD1R|V5|FY15","88","1","HD1R","V5","FY15",186688.87210654831,"CM5",41088.346041666664]
["881|HM1R|V5|FY15","88","1","HM1R","V5","FY15",21062.064262479005,"CM5",41088.346041666664]
["881|HP1R|V5|FY15","88","1","HP1R","V5","FY15",106363.42452551899,"CM5",41088.346041666664]
["881|HR1R|V5|FY15","88","1","HR1R","V5","FY15",106363.42452551899,"CM5",41088.346041666664]
["881|HS1R|V5|FY15","88","1","HS1R","V5","FY15",53708.263869321469,"CM5",41088.346041666664]
["882|HD2G|V5|FY15","88","2","HD2G","V5","FY15",4014403.0234686998,"CM5",41088.346041666664]
["882|HD2Q|V5|FY15","88","2","HD2Q","V5","FY15",33688.771787835169,"CM5",41088.346041666664]
["882|HD2R|V5|FY15","88","2","HD2R","V5","FY15",351710.14560307132,"CM5",41088.346041666664]
["882|HP2G|V5|FY15","88","2","HP2G","V5","FY15",335044.78725538478,"CM5",41088.346041666664]
["882|HP2R|V5|FY15","88","2","HP2R","V5","FY15",160071.68839484046,"CM5",41088.346041666664]
["882|HT2G|V5|FY15","88","2","HT2G","V5","FY15",65193097.749630436,"CM5",41088.346041666664]
["882|HT2M|V5|FY15","88","2","HT2M","V5","FY15",149119.41497835139,"CM5",41088.346041666664]
["882|HT2R|V5|FY15","88","2","HT2R","V5","FY15",105731.56259764463,"CM5",41088.346041666664]
["885|HE5R|V5|FY15","88","5","HE5R","V5","FY15",210620.64262479005,"CM5",41088.346041666664]
["881|HD1D|V5|FY15","88","1","HD1D","V5","FY15",934461.45890078135,"CM5",41088.346041666664]
["882|HD2D|V5|FY15","88","2","HD2D","V5","FY15",764559.37546427548,"CM5",41088.346041666664]
["881|KDEO|V5|FY15","88","1","KDEO","V5","FY15",19389302.779579923,"AM1",41088.360625000001]
["881|KDEI|V5|FY15","88","1","KDEI","V5","FY15",496099.71122790233,"AM1",41088.360625000001]
["881|KDED|V5|FY15","88","1","KDED","V5","FY15",-594516.54162032111,"AM1",41088.360625000001]
["881|KDEA|V5|FY15","88","1","KDEA","V5","FY15",1229435.6688968001,"AM1",41088.360625000001]
["881|KDTO|V5|FY15","88","1","KDTO","V5","FY15",12979709.211620126,"AM1",41088.360625000001]
["881|KDTD|V5|FY15","88","1","KDTD","V5","FY15",-238759.70140146726,"AM1",41088.360625000001]
["881|KPEO|V5|FY15","88","1","KPEO","V5","FY15",431156.76447802968,"AM1",41088.360625000001]
["881|KPEI|V5|FY15","88","1","KPEI","V5","FY15",12011.594223171573,"AM1",41088.360625000001]
["881|KPED|V5|FY15","88","1","KPED","V5","FY15",-24765.23414318357,"AM1",41088.360625000001]
["881|KPEA|V5|FY15","88","1","KPEA","V5","FY15",106363.42452551899,"AM1",41088.360625000001]
["881|KPTO|V5|FY15","88","1","KPTO","V5","FY15",345099.73296803969,"AM1",41088.360625000001]
["881|KPTD|V5|FY15","88","1","KPTD","V5","FY15",-17152.300433983841,"AM1",41088.360625000001]
["881|KREO|V5|FY15","88","1","KREO","V5","FY15",4026358.5430635284,"AM1",41088.360625000001]
["881|KREI|V5|FY15","88","1","KREI","V5","FY15",101172.59833209193,"AM1",41088.360625000001]
["881|KRED|V5|FY15","88","1","KRED","V5","FY15",-134018.12359679237,"AM1",41088.360625000001]
["881|KREA|V5|FY15","88","1","KREA","V5","FY15",106363.42452551899,"AM1",41088.360625000001]
["881|KRTO|V5|FY15","88","1","KRTO","V5","FY15",3058695.6634762599,"AM1",41088.360625000001]
["881|KRTD|V5|FY15","88","1","KRTD","V5","FY15",-69266.171958234176,"AM1",41088.360625000001]
["881|KSEO|V5|FY15","88","1","KSEO","V5","FY15",1341753.9801993698,"AM1",41088.360625000001]
["881|KSEI|V5|FY15","88","1","KSEI","V5","FY15",33941.481180923955,"AM1",41088.360625000001]
["881|KSED|V5|FY15","88","1","KSED","V5","FY15",-155010.38812828381,"AM1",41088.360625000001]
["881|KSEA|V5|FY15","88","1","KSEA","V5","FY15",53708.263869321469,"AM1",41088.360625000001]
["881|KSTO|V5|FY15","88","1","KSTO","V5","FY15",1312242.7025800091,"AM1",41088.360625000001]
["881|KSTD|V5|FY15","88","1","KSTD","V5","FY15",-147795.17135978281,"AM1",41088.360625000001]
["881|KMEO|V5|FY15","88","1","KMEO","V5","FY15",131181.34109694423,"AM1",41088.360625000001]
["881|KMEI|V5|FY15","88","1","KMEI","V5","FY15",3514.4668560589566,"AM1",41088.360625000001]
["881|KMED|V5|FY15","88","1","KMED","V5","FY15",-10859.653075793951,"AM1",41088.360625000001]
["881|KMEA|V5|FY15","88","1","KMEA","V5","FY15",21062.064262479005,"AM1",41088.360625000001]
["881|KMTO|V5|FY15","88","1","KMTO","V5","FY15",130236.3791948263,"AM1",41088.360625000001]
["881|KMTD|V5|FY15","88","1","KMTD","V5","FY15",-7654.0582319376826,"AM1",41088.360625000001]
["882|KDEO|V5|FY15","88","2","KDEO","V5","FY15",13375291.60855137,"AM1",41088.360625000001]
["882|KDEI|V5|FY15","88","2","KDEI","V5","FY15",399804.04126972635,"AM1",41088.360625000001]
["882|KDED|V5|FY15","88","2","KDED","V5","FY15",-526905.23481639638,"AM1",41088.360625000001]
["882|KDEA|V5|FY15","88","2","KDEA","V5","FY15",5491678.1756171277,"AM1",41088.360625000001]
["882|KDTO|V5|FY15","88","2","KDTO","V5","FY15",8128753.2152891867,"AM1",41088.360625000001]
["882|KDTD|V5|FY15","88","2","KDTD","V5","FY15",-190821.36510462308,"AM1",41088.360625000001]
["882|KPEO|V5|FY15","88","2","KPEO","V5","FY15",3723279.1783972643,"AM1",41088.360625000001]
["882|KPEI|V5|FY15","88","2","KPEI","V5","FY15",98476.767922314946,"AM1",41088.360625000001]
["882|KPED|V5|FY15","88","2","KPED","V5","FY15",-181177.83049118734,"AM1",41088.360625000001]
["882|KPEA|V5|FY15","88","2","KPEA","V5","FY15",495116.47565022524,"AM1",41088.360625000001]
["882|KPTO|V5|FY15","88","2","KPTO","V5","FY15",3320525.7708262554,"AM1",41088.360625000001]
["882|KPTD|V5|FY15","88","2","KPTD","V5","FY15",-131586.80284081266,"AM1",41088.360625000001]
["882|KSEO|V5|FY15","88","2","KSEO","V5","FY15",254162.82263027158,"AM1",41088.360625000001]
["882|KSEI|V5|FY15","88","2","KSEI","V5","FY15",6303.2380012307349,"AM1",41088.360625000001]
["882|KSED|V5|FY15","88","2","KSED","V5","FY15",-28958.256377554411,"AM1",41088.360625000001]
["882|KSTO|V5|FY15","88","2","KSTO","V5","FY15",248353.85599854134,"AM1",41088.360625000001]
["882|KSTD|V5|FY15","88","2","KSTD","V5","FY15",-27574.090105109615,"AM1",41088.360625000001]
["882|KTEO|V5|FY15","88","2","KTEO","V5","FY15",4680888.2568921326,"AM1",41088.360625000001]
["882|KTEI|V5|FY15","88","2","KTEI","V5","FY15",989958.33328321169,"AM1",41088.360625000001]
["882|KTED|V5|FY15","88","2","KTED","V5","FY15",-1731797.6112953974,"AM1",41088.360625000001]
["882|KTEA|V5|FY15","88","2","KTEA","V5","FY15",70473572.944539264,"AM1",41088.360625000001]
["882|KTTO|V5|FY15","88","2","KTTO","V5","FY15",4033331.9549540272,"AM1",41088.360625000001]
["882|KTTD|V5|FY15","88","2","KTTD","V5","FY15",-1328486.7106805653,"AM1",41088.360625000001]
["881|KBTO|V5|FY15","88","1","KBTO","V5","FY15",8299.7354428349136,"AM1",41088.360625000001]
["881|KBTD|V5|FY15","88","1","KBTD","V5","FY15",-210.22924612316061,"AM1",41088.360625000001]
["881|KEEO|V5|FY15","88","1","KEEO","V5","FY15",205327.70632933054,"AM1",41088.360625000001]
["881|KEED|V5|FY15","88","1","KEED","V5","FY15",-90953.530983298566,"AM1",41088.360625000001]
["881|KEEA|V5|FY15","88","1","KEEA","V5","FY15",124262.75079600589,"AM1",41088.360625000001]
["881|KEEI|V5|FY15","88","1","KEEI","V5","FY15",6632.98522683787,"AM1",41088.360625000001]
["881|KETO|V5|FY15","88","1","KETO","V5","FY15",292057.91034801828,"AM1",41088.360625000001]
["881|KETD|V5|FY15","88","1","KETD","V5","FY15",-78218.310506103153,"AM1",41088.360625000001]
["881|KLEO|V5|FY15","88","1","KLEO","V5","FY15",587999.91743516596,"AM1",41088.360625000001]
["881|KLEI|V5|FY15","88","1","KLEI","V5","FY15",14582.397952392113,"AM1",41088.360625000001]
["881|KCEO|V5|FY15","88","1","KCEO","V5","FY15",120272.95831558215,"AM1",41088.360625000001]
["881|KCED|V5|FY15","88","1","KCED","V5","FY15",-28303.295311762817,"AM1",41088.360625000001]
["881|KCEA|V5|FY15","88","1","KCEA","V5","FY15",106921.12792474637,"AM1",41088.360625000001]
["881|KCEI|V5|FY15","88","1","KCEI","V5","FY15",4308.5913524932912,"AM1",41088.360625000001]
["881|KCTO|V5|FY15","88","1","KCTO","V5","FY15",82939.331509629541,"AM1",41088.360625000001]
["881|KCTD|V5|FY15","88","1","KCTD","V5","FY15",-67654.220097438825,"AM1",41088.360625000001]
["881|KIEO|V5|FY15","88","1","KIEO","V5","FY15",12495.538781382254,"AM1",41088.360625000001]
["881|KIED|V5|FY15","88","1","KIED","V5","FY15",-4733.232062487501,"AM1",41088.360625000001]
["881|KIEA|V5|FY15","88","1","KIEA","V5","FY15",11880.125324971817,"AM1",41088.360625000001]
["881|KIEI|V5|FY15","88","1","KIEI","V5","FY15",457.20291580793048,"AM1",41088.360625000001]
["881|KITO|V5|FY15","88","1","KITO","V5","FY15",9215.4812788477248,"AM1",41088.360625000001]
["881|KITD|V5|FY15","88","1","KITD","V5","FY15",-7517.1355663820923,"AM1",41088.360625000001]
["881|KQEO|V5|FY15","88","1","KQEO","V5","FY15",42618.742758372871,"AM1",41088.360625000001]
["881|KQED|V5|FY15","88","1","KQED","V5","FY15",-43675.687578780533,"AM1",41088.360625000001]
["881|KQEI|V5|FY15","88","1","KQEI","V5","FY15",1056.9448204076473,"AM1",41088.360625000001]
["881|KQTO|V5|FY15","88","1","KQTO","V5","FY15",38660.499776774108,"AM1",41088.360625000001]
["881|KQTD|V5|FY15","88","1","KQTD","V5","FY15",-38660.499776774108,"AM1",41088.360625000001]
["882|KBTO|V5|FY15","88","2","KBTO","V5","FY15",5768.0008770810318,"AM1",41088.360625000001]
["882|KBTD|V5|FY15","88","2","KBTD","V5","FY15",-146.10134074493945,"AM1",41088.360625000001]
["882|KEEO|V5|FY15","88","2","KEEO","V5","FY15",142694.95676745177,"AM1",41088.360625000001]
["882|KEED|V5|FY15","88","2","KEED","V5","FY15",-63209.249270491222,"AM1",41088.360625000001]
["882|KEEA|V5|FY15","88","2","KEEA","V5","FY15",86357.891828784181,"AM1",41088.360625000001]
["882|KEEI|V5|FY15","88","2","KEEI","V5","FY15",4609.6727865097273,"AM1",41088.360625000001]
["882|KETO|V5|FY15","88","2","KETO","V5","FY15",202969.15421564606,"AM1",41088.360625000001]
["882|KETD|V5|FY15","88","2","KETD","V5","FY15",-54358.75477121197,"AM1",41088.360625000001]
["882|KLEO|V5|FY15","88","2","KLEO","V5","FY15",952482.04551335867,"AM1",41088.360625000001]
["882|KLEI|V5|FY15","88","2","KLEI","V5","FY15",23621.554728731295,"AM1",41088.360625000001]
["882|KCEO|V5|FY15","88","2","KCEO","V5","FY15",78577.009085252386,"AM1",41088.360625000001]
["882|KCED|V5|FY15","88","2","KCED","V5","FY15",-18491.174774461633,"AM1",41088.360625000001]
["882|KCEA|V5|FY15","88","2","KCEA","V5","FY15",69853.960175350177,"AM1",41088.360625000001]
["882|KCEI|V5|FY15","88","2","KCEI","V5","FY15",2814.8989314886012,"AM1",41088.360625000001]
["882|KCTO|V5|FY15","88","2","KCTO","V5","FY15",54186.117119167793,"AM1",41088.360625000001]
["882|KCTD|V5|FY15","88","2","KCTD","V5","FY15",-44200.012552309396,"AM1",41088.360625000001]
["882|KIEO|V5|FY15","88","2","KIEO","V5","FY15",8163.61448243009,"AM1",41088.360625000001]
["882|KIED|V5|FY15","88","2","KIED","V5","FY15",-3092.3261885752017,"AM1",41088.360625000001]
["882|KIEA|V5|FY15","88","2","KIEA","V5","FY15",7761.5511305944647,"AM1",41088.360625000001]
["882|KIEI|V5|FY15","88","2","KIEI","V5","FY15",298.70087318363755,"AM1",41088.360625000001]
["882|KITO|V5|FY15","88","2","KITO","V5","FY15",6020.6796799075319,"AM1",41088.360625000001]
["882|KITD|V5|FY15","88","2","KITD","V5","FY15",-4911.1125058121552,"AM1",41088.360625000001]
["882|KQEO|V5|FY15","88","2","KQEO","V5","FY15",27843.776222246906,"AM1",41088.360625000001]
["882|KQED|V5|FY15","88","2","KQED","V5","FY15",-28534.301872558641,"AM1",41088.360625000001]
["882|KQEI|V5|FY15","88","2","KQEI","V5","FY15",690.52565031172321,"AM1",41088.360625000001]
["882|KQTO|V5|FY15","88","2","KQTO","V5","FY15",25257.767703934551,"AM1",41088.360625000001]
["882|KQTD|V5|FY15","88","2","KQTD","V5","FY15",-25257.767703934551,"AM1",41088.360625000001]
["881|EOLE|V5|FY15","88","1","EOLE","V5","FY15",442457,"FM",41092.672847222224]
["881|EOLC|V5|FY15","88","1","EOLC","V5","FY15",2090,"FM",41092.672847222224]
["881|EOSE|V5|FY15","88","1","EOSE","V5","FY15",66032,"FM",41092.672847222224]
["881|EOSP|V5|FY15","88","1","EOSP","V5","FY15",3966,"FM",41092.672847222224]
["881|EOSU|V5|FY15","88","1","EOSU","V5","FY15",8453,"FM",41092.672847222224]
["881|EOSO|V5|FY15","88","1","EOSO","V5","FY15",587931,"FM",41092.672847222224]
["881|EOSR|V5|FY15","88","1","EOSR","V5","FY15",10940,"FM",41092.672847222224]
["882|EOLE|V5|FY15","88","2","EOLE","V5","FY15",638173,"FM",41092.672847222224]
["882|EOLC|V5|FY15","88","2","EOLC","V5","FY15",-1223,"FM",41092.672847222224]
["882|EOSC|V5|FY15","88","2","EOSC","V5","FY15",7437,"FM",41092.672847222224]
["882|EOSE|V5|FY15","88","2","EOSE","V5","FY15",73205,"FM",41092.672847222224]
["882|EOSS|V5|FY15","88","2","EOSS","V5","FY15",147518,"FM",41092.672847222224]
["882|EOSP|V5|FY15","88","2","EOSP","V5","FY15",20810,"FM",41092.672847222224]
["882|EOSU|V5|FY15","88","2","EOSU","V5","FY15",28014,"FM",41092.672847222224]
["882|EOSO|V5|FY15","88","2","EOSO","V5","FY15",1101339,"FM",41092.672847222224]
["882|EOSR|V5|FY15","88","2","EOSR","V5","FY15",10394,"FM",41092.672847222224]
["884|EOSO|V5|FY15","88","4","EOSO","V5","FY15",2461,"FM",41092.672847222224]
["885|EOLE|V5|FY15","88","5","EOLE","V5","FY15",1323041,"FM",41092.672847222224]
["885|EOLC|V5|FY15","88","5","EOLC","V5","FY15",18525,"FM",41092.672847222224]
["885|EOSU|V5|FY15","88","5","EOSU","V5","FY15",6409,"FM",41092.672847222224]
["881|RcDC|V5|FY15","88","1","RcDC","V5","FY15",-408381.51337198308,"AM2",41088.360752314817]
["882|RcDC|V5|FY15","88","2","RcDC","V5","FY15",-2046745.788771874,"AM2",41088.360752314817]
["881|RCCA|V5|FY15","88","1","RCCA","V5","FY15",-934461.45890078135,"AM2",41088.360752314817]
["882|RCCA|V5|FY15","88","2","RCCA","V5","FY15",-764559.37546427548,"AM2",41088.360752314817]
["881|SD1C|V5|FY15","88","1","SD1C","V5","FY15",280974.24067553121,"AM3",41088.360763888886]
["881|SR1C|V5|FY15","88","1","SR1C","V5","FY15",108402.62592988589,"AM3",41088.360763888886]
["881|SP1C|V5|FY15","88","1","SP1C","V5","FY15",19004.646766565944,"AM3",41088.360763888886]
["882|SD2C|V5|FY15","88","2","SD2C","V5","FY15",90788.858319866471,"AM3",41088.360763888886]
["882|SP2C|V5|FY15","88","2","SP2C","V5","FY15",143589.72371645004,"AM3",41088.360763888886]
["882|ST2C|V5|FY15","88","2","ST2C","V5","FY15",1812367.2067355574,"AM3",41088.360763888886]
["881|BDEO|V5|FY15","88","1","BDEO","V5","FY15",22597704.877530459,"FA1",41088.360879629632]
["881|BDEI|V5|FY15","88","1","BDEI","V5","FY15",580310.56779947167,"FA1",41088.360879629632]
["881|BDED|V5|FY15","88","1","BDED","V5","FY15",-672624.17069600348,"FA1",41088.360879629632]
["881|BDEA|V5|FY15","88","1","BDEA","V5","FY15",1229435.6688968001,"FA1",41088.360879629632]
["881|BDTO|V5|FY15","88","1","BDTO","V5","FY15",23767390.91583645,"FA1",41088.360879629632]
["881|BDTD|V5|FY15","88","1","BDTD","V5","FY15",-398650.26020664419,"FA1",41088.360879629632]
["881|BPEO|V5|FY15","88","1","BPEO","V5","FY15",1176676.6954614995,"FA1",41088.360879629632]
["881|BPEI|V5|FY15","88","1","BPEI","V5","FY15",30746.460193106479,"FA1",41088.360879629632]
["881|BPED|V5|FY15","88","1","BPED","V5","FY15",-49804.368544162237,"FA1",41088.360879629632]
["881|BPEA|V5|FY15","88","1","BPEA","V5","FY15",106363.42452551899,"FA1",41088.360879629632]
["881|BPTO|V5|FY15","88","1","BPTO","V5","FY15",1280070.195553777,"FA1",41088.360879629632]
["881|BPTD|V5|FY15","88","1","BPTD","V5","FY15",-56216.204834310432,"FA1",41088.360879629632]
["881|BREO|V5|FY15","88","1","BREO","V5","FY15",2784786.1238443484,"FA1",41088.360879629632]
["881|BREI|V5|FY15","88","1","BREI","V5","FY15",70949.195902677704,"FA1",41088.360879629632]
["881|BRED|V5|FY15","88","1","BRED","V5","FY15",-156246.63419794734,"FA1",41088.360879629632]
["881|BREA|V5|FY15","88","1","BREA","V5","FY15",106363.42452551899,"FA1",41088.360879629632]
["881|BRTO|V5|FY15","88","1","BRTO","V5","FY15",3061159.0072675939,"FA1",41088.360879629632]
["881|BRTD|V5|FY15","88","1","BRTD","V5","FY15",-68111.05545400361,"FA1",41088.360879629632]
["881|BSEO|V5|FY15","88","1","BSEO","V5","FY15",1360234.138042687,"FA1",41088.360879629632]
["881|BSEI|V5|FY15","88","1","BSEI","V5","FY15",34677.206749433695,"FA1",41088.360879629632]
["881|BSED|V5|FY15","88","1","BSED","V5","FY15",-158807.33099840835,"FA1",41088.360879629632]
["881|BSEA|V5|FY15","88","1","BSEA","V5","FY15",53708.263869321469,"FA1",41088.360879629632]
["881|BSTO|V5|FY15","88","1","BSTO","V5","FY15",1333462.5779576963,"FA1",41088.360879629632]
["881|BSTD|V5|FY15","88","1","BSTD","V5","FY15",-152111.07821626158,"FA1",41088.360879629632]
["881|BMEO|V5|FY15","88","1","BMEO","V5","FY15",130926.17130318464,"FA1",41088.360879629632]
["881|BMEI|V5|FY15","88","1","BMEI","V5","FY15",3536.4300858606043,"FA1",41088.360879629632]
["881|BMED|V5|FY15","88","1","BMED","V5","FY15",-10839.732300998334,"FA1",41088.360879629632]
["881|BMEA|V5|FY15","88","1","BMEA","V5","FY15",21062.064262479005,"FA1",41088.360879629632]
["881|BMTO|V5|FY15","88","1","BMTO","V5","FY15",130236.3791948263,"FA1",41088.360879629632]
["881|BMTD|V5|FY15","88","1","BMTD","V5","FY15",-7654.0582319376826,"FA1",41088.360879629632]
["882|BDEO|V5|FY15","88","2","BDEO","V5","FY15",10832979.005260197,"FA1",41088.360879629632]
["882|BDEI|V5|FY15","88","2","BDEI","V5","FY15",335378.99158555351,"FA1",41088.360879629632]
["882|BDED|V5|FY15","88","2","BDED","V5","FY15",-399604.09778881649,"FA1",41088.360879629632]
["882|BDEA|V5|FY15","88","2","BDEA","V5","FY15",5164361.316323882,"FA1",41088.360879629632]
["882|BDTO|V5|FY15","88","2","BDTO","V5","FY15",10908279.970794225,"FA1",41088.360879629632]
["882|BDTD|V5|FY15","88","2","BDTD","V5","FY15",-224280.1900648911,"FA1",41088.360879629632]
["882|BPEO|V5|FY15","88","2","BPEO","V5","FY15",3431958.1731700255,"FA1",41088.360879629632]
["882|BPEI|V5|FY15","88","2","BPEI","V5","FY15",91987.910274878464,"FA1",41088.360879629632]
["882|BPED|V5|FY15","88","2","BPED","V5","FY15",-154949.15355416623,"FA1",41088.360879629632]
["882|BPEA|V5|FY15","88","2","BPEA","V5","FY15",495116.47565022524,"FA1",41088.360879629632]
["882|BPTO|V5|FY15","88","2","BPTO","V5","FY15",3408859.2921247128,"FA1",41088.360879629632]
["882|BPTD|V5|FY15","88","2","BPTD","V5","FY15",-136404.57817772665,"FA1",41088.360879629632]
["882|BSEO|V5|FY15","88","2","BSEO","V5","FY15",254209.94113536619,"FA1",41088.360879629632]
["882|BSEI|V5|FY15","88","2","BSEI","V5","FY15",6355.2485283841552,"FA1",41088.360879629632]
["882|BSED|V5|FY15","88","2","BSED","V5","FY15",-28969.591637209072,"FA1",41088.360879629632]
["882|BSTO|V5|FY15","88","2","BSTO","V5","FY15",248353.85599854134,"FA1",41088.360879629632]
["882|BSTD|V5|FY15","88","2","BSTD","V5","FY15",-27574.090105109615,"FA1",41088.360879629632]
["882|BTEO|V5|FY15","88","2","BTEO","V5","FY15",4046885.0367484284,"FA1",41088.360879629632]
["882|BTEI|V5|FY15","88","2","BTEI","V5","FY15",919271.48500879121,"FA1",41088.360879629632]
["882|BTED|V5|FY15","88","2","BTED","V5","FY15",-1293357.3771205845,"FA1",41088.360879629632]
["882|BTEA|V5|FY15","88","2","BTEA","V5","FY15",65447948.727206439,"FA1",41088.360879629632]
["882|BTTO|V5|FY15","88","2","BTTO","V5","FY15",4221910.7877761871,"FA1",41088.360879629632]
["882|BTTD|V5|FY15","88","2","BTTD","V5","FY15",-1225690.3960089216,"FA1",41088.360879629632]
["881|BBEO|V5|FY15","88","1","BBEO","V5","FY15",17509.792544356871,"FA1",41088.360879629632]
["881|BBED|V5|FY15","88","1","BBED","V5","FY15",-393.02051742270578,"FA1",41088.360879629632]
["881|BBEI|V5|FY15","88","1","BBEI","V5","FY15",437.74481360892173,"FA1",41088.360879629632]
["881|BBTO|V5|FY15","88","1","BBTO","V5","FY15",14976.652853251775,"FA1",41088.360879629632]
["881|BBTD|V5|FY15","88","1","BBTD","V5","FY15",-388.63235906264129,"FA1",41088.360879629632]
["881|BEEO|V5|FY15","88","1","BEEO","V5","FY15",375131.94949180714,"FA1",41088.360879629632]
["881|BEED|V5|FY15","88","1","BEED","V5","FY15",-43813.099745714986,"FA1",41088.360879629632]
["881|BEEA|V5|FY15","88","1","BEEA","V5","FY15",124262.75079600589,"FA1",41088.360879629632]
["881|BEEI|V5|FY15","88","1","BEEI","V5","FY15",10931.583122245253,"FA1",41088.360879629632]
["881|BETO|V5|FY15","88","1","BETO","V5","FY15",293392.70469590905,"FA1",41088.360879629632]
["881|BETD|V5|FY15","88","1","BETD","V5","FY15",-77683.041345798425,"FA1",41088.360879629632]
["881|BLEO|V5|FY15","88","1","BLEO","V5","FY15",394538.4540081108,"FA1",41088.360879629632]
["881|BLEI|V5|FY15","88","1","BLEI","V5","FY15",9863.4613502027714,"FA1",41088.360879629632]
["881|BCEO|V5|FY15","88","1","BCEO","V5","FY15",132051.82413675764,"FA1",41088.360879629632]
["881|BCED|V5|FY15","88","1","BCED","V5","FY15",-25477.442781497903,"FA1",41088.360879629632]
["881|BCEA|V5|FY15","88","1","BCEA","V5","FY15",106921.12792474637,"FA1",41088.360879629632]
["881|BCEI|V5|FY15","88","1","BCEI","V5","FY15",4637.809702478271,"FA1",41088.360879629632]
["881|BCTO|V5|FY15","88","1","BCTO","V5","FY15",86258.716062887121,"FA1",41088.360879629632]
["881|BCTD|V5|FY15","88","1","BCTD","V5","FY15",-67654.220097438825,"FA1",41088.360879629632]
["881|BIEO|V5|FY15","88","1","BIEO","V5","FY15",12717.892795098483,"FA1",41088.360879629632]
["881|BIED|V5|FY15","88","1","BIED","V5","FY15",-4725.5406106447263,"FA1",41088.360879629632]
["881|BIEA|V5|FY15","88","1","BIEA","V5","FY15",11880.125324971817,"FA1",41088.360879629632]
["881|BIEI|V5|FY15","88","1","BIEI","V5","FY15",466.44888643960985,"FA1",41088.360879629632]
["881|BITO|V5|FY15","88","1","BITO","V5","FY15",10435.998767255582,"FA1",41088.360879629632]
["881|BITD|V5|FY15","88","1","BITD","V5","FY15",-6409.712630604733,"FA1",41088.360879629632]
["882|BBEO|V5|FY15","88","2","BBEO","V5","FY15",12168.640729452009,"FA1",41088.360879629632]
["882|BBED|V5|FY15","88","2","BBED","V5","FY15",-273.13433118666927,"FA1",41088.360879629632]
["882|BBEI|V5|FY15","88","2","BBEI","V5","FY15",304.21601823630021,"FA1",41088.360879629632]
["882|BBTO|V5|FY15","88","2","BBTO","V5","FY15",10408.204862465833,"FA1",41088.360879629632]
["882|BBTD|V5|FY15","88","2","BBTD","V5","FY15",-270.08472780545867,"FA1",41088.360879629632]
["882|BEEO|V5|FY15","88","2","BEEO","V5","FY15",260702.45595090825,"FA1",41088.360879629632]
["882|BEED|V5|FY15","88","2","BEED","V5","FY15",-30448.440134207951,"FA1",41088.360879629632]
["882|BEEA|V5|FY15","88","2","BEEA","V5","FY15",86357.891828784181,"FA1",41088.360879629632]
["882|BEEI|V5|FY15","88","2","BEEI","V5","FY15",7597.0350466325081,"FA1",41088.360879629632]
["882|BETO|V5|FY15","88","2","BETO","V5","FY15",203896.78558683669,"FA1",41088.360879629632]
["882|BETD|V5|FY15","88","2","BETD","V5","FY15",-53986.763036369703,"FA1",41088.360879629632]
["882|BLEO|V5|FY15","88","2","BLEO","V5","FY15",720239.64469344087,"FA1",41088.360879629632]
["882|BLEI|V5|FY15","88","2","BLEI","V5","FY15",18005.99111733602,"FA1",41088.360879629632]
["882|BCEO|V5|FY15","88","2","BCEO","V5","FY15",86272.405121125601,"FA1",41088.360879629632]
["882|BCED|V5|FY15","88","2","BCED","V5","FY15",-16644.982221671969,"FA1",41088.360879629632]
["882|BCEA|V5|FY15","88","2","BCEA","V5","FY15",69853.960175350177,"FA1",41088.360879629632]
["882|BCEI|V5|FY15","88","2","BCEI","V5","FY15",3029.9846302200176,"FA1",41088.360879629632]
["882|BCTO|V5|FY15","88","2","BCTO","V5","FY15",56354.745162010033,"FA1",41088.360879629632]
["882|BCTD|V5|FY15","88","2","BCTD","V5","FY15",-44200.012552309388,"FA1",41088.360879629632]
["882|BIEO|V5|FY15","88","2","BIEO","V5","FY15",8308.8833242430446,"FA1",41088.360879629632]
["882|BIED|V5|FY15","88","2","BIED","V5","FY15",-3087.3011913539422,"FA1",41088.360879629632]
["882|BIEA|V5|FY15","88","2","BIEA","V5","FY15",7761.5511305944647,"FA1",41088.360879629632]
["882|BIEI|V5|FY15","88","2","BIEI","V5","FY15",304.74147223850696,"FA1",41088.360879629632]
["882|BITO|V5|FY15","88","2","BITO","V5","FY15",6818.0710064240957,"FA1",41088.360879629632]
["882|BITD|V5|FY15","88","2","BITD","V5","FY15",-4187.608375669538,"FA1",41088.360879629632]
["885|EOSO|V5|FY15","88","5","EOSO","V5","FY15",10233,"FM",41092.672847222224]
["881|EDEP|V5|FY15","88","1","EDEP","V5","FY15",1122731.3403927998,"FA2",41088.361006944448]
["882|EDEP|V5|FY15","88","2","EDEP","V5","FY15",1927334.0779791968,"FA2",41088.361006944448]