{"text_format":"1","workbook":"xlsx","n_sheets":17,"sheets":["Guide","Audit trail","PC3_inputs","PC2_inputs","PC1_inputs","Indexation","PC3 distribution RAB","Calc of PC1 & PC2 adj.","Calc of total rev","Outputs1","Outputs2","Distribution 16 17","Distribution 15 16","Distribution 14 15","Distribution 13 14","Distribution 12 13","Inflation"],"not_rendered":{"charts":2,"images":2,"macros":1,"external_links":0,"defined_names":4,"comments":4,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Guide","index":0,"n_rows":31,"n_cols":19,"rows_kept":31,"cut":false,"hidden":false,"merged":[[30,1,30,2],[18,2,18,9],[19,2,19,9],[20,2,20,9],[22,2,22,9],[29,1,29,9],[1,1,1,2],[2,1,2,2],[3,1,3,2],[4,1,4,2],[6,1,6,2],[7,1,7,2],[26,2,26,9],[25,2,25,9],[8,1,8,2],[9,1,9,2],[23,2,23,9],[21,2,21,9],[24,2,24,9],[10,1,10,2],[14,1,14,6]]}
[]
[null,"Cells Colour Code",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Base range"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2006]
[null,"Data input cells have a green background with blue text for positive numbers and red for negative \nnumbers",null,null,10.5,-20.6,null,null,null,null,null,null,null,null,null,null,2007]
[null,"Data input cells which have a strong black border (but are otherwise the same as the above) have \nhad inputs which were pasted in by the macro (see below for more details)",null,null,10.5,-20.6,null,null,null,null,null,null,null,null,null,null,2008,null,"Yes/No toggle"]
[]
[null,"Cells containing formula or referring to other cells have a white background and black text when \npositive and red text when negative",null,null,{"$f":"E4","v":10.5},{"$f":"F4+E4","v":-10.100000000000001},null,null,null,null,null,null,null,null,null,null,2009,null,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2010,null,1]
[null,"Cells that are used to determine scenarios have an orange background and black text",null,null,2016,null,null,null,null,null,null,null,null,null,null,null,2011]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2012]
[null,"Cells that are used to profile revenue have a yellow background and blue text",null,null,2.9,null,null,null,null,null,null,null,null,null,null,null,2013]
[]
[null,"Macros"]
[]
[null,"This model uses macros to perform goal seeks when setting the % change in tariffs from one year to the next. See worksheet 'outputs 1' for details."]
[]
[null,"Overview of worksheets"]
[null,"Audit trail","Provides details on changes to this model."]
[null,"PC3_inputs","Provides all inputs for the PC3 period. "]
[null,"PC2_inputs","Provides all inputs for the PC2 period. "]
[null,"PC1_inputs","Provides all inputs for the PC2 period. "]
[null,"Indexation ","Provides indexation values used within the model."]
[null,"PC3 distribution RAB","Provides the RAB, in terms of historic cost, indexed gross asset value (in 2010/2011 prices) and indexed net book value."]
[null,"Calc of PC1 & PC2 adj.","Provides the adjustments related to PC1 & PC2 which must be made to PC3 revenue."]
[null,"Calc of total rev","Calculates the total revenue which is to be recovered during PC3."]
[null,"Outputs1","Profiles revenue recovery over the 5 years of PC3, by allowing the % change in annual tariffs to be set"]
[null,"Outputs2","Provides the annual revenue for each year."]
[]
[null,"Points of note"]
[null,"All revenue is in 2010/2011 terms unless otherwise stated. "]
[null,"All revenue is in €m unless otherwise stated."]

{"sheet":"Audit trail","index":1,"n_rows":5,"n_cols":4,"rows_kept":5,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Version #","Date","Comment"]
[null,"v0.1","2012-03-02","Draft circulated to BGN"]
[null,"v0.6","2012-05-21","Draft published"]
[null,"v1.7","2012-09-12","Demand for each year updated,    WACC Adjusted,     Additional opex added,     C&I Upgrade asset items reassigned in RAB - as per email fromBrendan O'Riordan,     Yr to Yr adjustments updated taking account of 2012/13 tariffs"]

{"sheet":"PC3_inputs","index":2,"n_rows":151,"n_cols":19,"rows_kept":151,"cut":false,"hidden":false,"merged":[[0,9,0,13]]}
[null,"Year of control",0,1,2,3,4,5,null,"PC3 WACC"]
[null,"Gas year","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17"," ","Year 1","Year 2","Year 3","Year 4","Year 5"]
[null,null,null,null,null,null,null,null,null,6.3899999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2,5.1999999999999998E-2]
["GENERAL INPUTS"]
[]
["Timing assumptions"]
["Assumed to happen at year end",null,null,0,0,0,0,0]
["Assumed to be constant through year",null,null,0.5,0.5,0.5,0.5,0.5]
[]
["Discounting indices"]
["RAB discounting index",null,null,null,null,null,null,{"$f":"(1+$J$3)*(1+$K$3)*(1+$L$3)*(1+$M$3)*(1+$N$3)","v":1.3030580638330629}]
["Capex & Opex expenditure and revenues discounting index",null,null,{"$f":"(1+$J$3)^(0.5)","v":1.0314552825983296},{"$f":"(1+$J$3)*((1+$K$3)^(0.5))","v":1.0912108581387925},{"$f":"(1+$J$3)*(1+$K$3)*((1+$L$3)^(0.5))","v":1.1479538227620099},{"$f":"(1+$J$3)*(1+$K$3)*(1+$L$3)*((1+$M$3)^(0.5))","v":1.2076474215456345},{"$f":"(1+$J$3)*(1+$K$3)*(1+$L$3)*(1+$M$3)*((1+$N$3)^(0.5))","v":1.2704450874660076}]
[]
["Distribution revenue split"]
["Commodity",0.2]
["Capacity",0.8]
[]
["Conversion factors"]
["Convert from €m to €",1000000]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.2536391101345827E-2,2.6803118908382273E-3,3.156361281968334E-3,2.9013539651839837E-4,6.2838360402173166E-4]
["DEMAND",null,null,null,null,null,null,null,null,null,null,null,null,null,1.0567151881351278,1.0035737491877843,1.0042084817092911,1.0003868471953579,1.0008378448053623]
["Annual demand - Commodity","MWh",14559000,14467744.138713926,14484579.043291299,14560341.329431027,14584819.191487346,14626283.373133836,null,"Source: page p9, PR066, BGN submission",null,null,null,14564000,15390000,15445000,15510000,15516000,15529000]
["Peak demand - Capacity","MWh/day",116300,114559.38165715574,115228.35895824566,116165.94953241889,117180.74062536781,118266.0090613408,null,"Source: page p9, PR066, BGN submission",null,null,null,116300,116970,117760,118650,119740,121070]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.0057609630266553,1.006753868513294,1.0075577445652173,1.0091866835229668,1.0111073993652915]
["OPERATING EXPENDITURE",null,null,null,null,null,null,null,null,null,null,null,null,null,4.3207222699914727E-3,5.0654013849704693E-3,5.6683084239129711E-3,6.8900126422251073E-3,8.3305495239686111E-3]
[null,null,null,null,null,null,null,null,null,"Source: page 6, CEPA summary of working papers on distribution revenue"]
["Direct opex categories"]
["Network maintenance","€m",null,18.556278840000001,18.3687558516,18.183127695084,18.000335822123201,17.819381473852001]
["New business","€m",null,1.3104986399999998,1.2973936535999999,1.2844197170639997,1.2715755198933598,1.2588597646944262]
["Support activities","€m",null,10.839660479999999,10.7175424752,10.610367050448,10.504263379943501,11.079220746144101]
["Miscellaneous deduction charges","€m",null,0.503,0.503,0.503,0.503,0.503]
["Innovation fund","€m",null,0.16,0.16,0.16,0.16,{"$f":"SUM(0.16+0.039139)","v":0.19913900000000001}]
["NEGATIVE ADJUSTMENT","€m",null,-0.2,-0.2,-0.2,-0.2,-0.2]
["Additional Allowance for Glide Path to Efficiency","€m",null,5,3,0,0,0.16]
["DRI Maintenance","€m",null,0.25,0.25,0.25,0.25,0.25]
["Market Development","€m",null,0.2,0.2,0.2,0.2,0.2]
["Smart metering Phase 2 Costs","€m",null,4.0704500978473579,4.0704500978473579,0,0,0]
["Spare direct opex line  ( nenagh)","€m",null,0,0,7.6375999999999999E-2,0.152752,0.152752]
["Technical Training ","€m",null,0,0,9.8626000000000005E-2,0.19725200000000001,0.29598829999999998]
["Apprenticeship Scheme ","€m",null,0,0,0,0.14607700000000001,0.20501169999999999]
["Customer Capture trial ","€m",null,0,0,0,0.16535,0]
["PPM Front Office","€m",null,0,0,0,0,0.39740704999999998]
["Towns Refresh Campaign ","€m",null,0,0,0,0,0.18101800000000001]
["Spare direct opex line ","€m",null,0,0,0,0,0]
["Spare direct opex line ","€m",null,0,0,0,0,0]
["Spare direct opex line ","€m",null,0,0,0,0,0]
["Spare direct opex line ","€m",null,0,0,0,0,0]
["Spare direct opex line ","€m",null,0,0,0,0,0]
[]
[]
["Shared opex categories"]
["Safety advertising","€m",null,1.8915851272015654,0.6,0.6,0.6,0.6]
["Safety initiatives","€m",null,0.09,0.09,0.09,0.09,0.09]
["Technical training & Assessment costs","€m",null,0,0,0.42743817079494917,0,0]
["Spare direct shared opex","€m",null,0,0,0,0,0]
["Spare direct shared opex","€m",null,0,0,0,0,0]
["Spare direct shared opex","€m",null,0,0,0,0,0]
["Spare direct shared opex","€m",null,0,0,0,0,0]
["Spare direct shared opex","€m",null,0,0,0,0,0]
[]
[]
["Transportation"]
["Transportation","€m",null,23.131349999999998,23.061753,23.313374072999999,23.186866489379998,23.059606729975201]
["Spare indirect opex line","€m",null,0,0,0,0,0]
["Spare indirect opex line","€m",null,0,0,0,0,0]
["Spare indirect opex line","€m",null,0,0,0,0,0]
["Spare indirect opex line","€m",null,0,0,0,0,0]
["Spare indirect opex line","€m",null,0,0,0,0,0]
["Spare indirect opex line","€m",null,0,0,0,0,0]
["Spare indirect opex line","€m",null,0,0,0,0,0]
[]
["Gas shrinkage"]
["Gas shrinkage","€m",null,4.3179999999999996,4.1059999999999999,3.8450000000000002,3.5859999999999999,3.327]
["Shrinkage gas capacity charge","€m",null,0.71735199999999999,0.72151900000000002,0.72647799999999996,0.73184199999999999,0.737954]
["Net cost Leaks","€m",null,0.5,0.5,0.5,0.5,0.5]
["Revenue Protection","€m",null,0.55100000000000005,0.55100000000000005,0.55100000000000005,0.55100000000000005,0.55100000000000005]
["Gas shrinkage spare line","€m",null,0,0,0,0,0]
["Gas shrinkage spare line","€m",null,0,0,0,0,0]
[]
["Customer contributions (Opex)"]
["Customer contributions spare line","€m",null,0,0,0,0,0]
["Customer contributions spare line","€m",null,0,0,0,0,0]
["Customer contributions spare line","€m",null,0,0,0,0,0]
["Customer contributions spare line","€m",null,0,0,0,0,0]
["Customer contributions spare line","€m",null,0,0,0,0,0]
["Customer contributions spare line","€m",null,0,0,0,0,0]
[]
["Pass through categories"]
["CER levy","€m",null,1.319796,1.32,1.32,1.32,1.32]
["Rates","€m",null,11.284803999999999,11.289044834380002,11.882800015629998,13.407800175,14.51189980625]
["Gaslink ISO","€m",null,0.60220000000000007,0.57792718279999999,0.57324791097200001,0.56861543186228003,0.56402927754365706]
["innovation ","€m",null,0,0,0,0,0]
["Pass through spare line","€m",null,0,0,0,0,0]
["Pass through spare line","€m",null,0,0,0,0,0]
["Pass through spare line","€m",null,0,0,0,0,0]
["Pass through spare line","€m",null,0,0,0,0,0]
["Pass through spare line","€m"]
[]
["Total operating expenditure","€m",null,{"$f":"SUM(D28:D97)","v":85.095975185048914},{"$f":"SUM(E28:E97)","v":81.184386095427357},{"$f":"SUM(F28:F97)","v":74.995254632992953},{"$f":"SUM(G28:G97)","v":75.892729818202341},77.800518999999994]
[]
["CAPITAL EXPENDITURE"]
[]
["Growth related capex"]
[null,null,null,null,null,null,null,null,"Classification",null,"Classifications (D=direct, S=shared)"]
["Mains","€m",null,6.8360000000000003,7.492,8.1590000000000007,9.0280000000000005,9.7200000000000006,"Pipelines/Above ground installations - S",null,"Pipelines/Above ground installations - D"]
["Services","€m",null,9.5630000000000006,10.101000000000001,10.372999999999999,10.74,11.114000000000001,"Pipelines/Above ground installations - S",null,"Meters - D"]
["Meters","€m",null,3.2679999999999998,3.4780000000000002,3.694,3.915,4.141,"Meters - S",null,"Land - D"]
["Customer Contributions","€m",null,-2.262,-2.4020000000000001,-2.5449999999999999,-2.7120000000000002,-2.859,"Pipelines/Above ground installations - S",null,"Buildings - D"]
["New Towns/ Infills (Listowel)","€m",null,5.3769999999999998,0,0,0,6.8493149999999998,"Pipelines/Above ground installations - S",null,"Equipment - D"]
["Innovation","€m",null,0,0,0,0,0,"Pipelines/Above ground installations - S",null,"Pipelines/Above ground installations - S"]
[null,null,null,null,null,null,null,null,null,null,"Meters - S"]
["Replacement related capex",null,null,null,null,null,null,null,null,null,"Land - S"]
[null,null,null,null,null,null,null,null,null,null,"Buildings - S"]
["Meters","€m",null,20.275547400000001,19.013047400000001,20.340810733333331,16.762321733333334,17.332321733333334,"Meters - S",null,"Equipment - S"]
["Mains Reinforcement","€m",null,5.5880000000000001,3.0350000000000001,3.6230000000000002,5.2939999999999996,5.2939999999999996,"Pipelines/Above ground installations - S"]
["Mains Replacement","€m",null,0.81299999999999994,0.81299999999999994,0,0,0,"Pipelines/Above ground installations - S"]
["Operational Upgrades","€m",null,0.87085799999999969,0.87085799999999969,0.87085799999999969,0,0,"Pipelines/Above ground installations - S"]
["Service replacement","€m",null,4.9009999999999998,4.9050000000000002,3.6779999999999999,1.8120000000000001,1.8169999999999999,"Pipelines/Above ground installations - S"]
["Operational Upgrades","€m",null,0.25092000000000003,0.37637999999999999,0.62729999999999997,0.62729999999999997,0.62729999999999997,"Equipment - D"]
[]
["Non-network capex"]
[]
["IT","€m",null,4.0999999999999996,3.35,3.1,2.25,2.2000000000000002,"Equipment - S"]
["Facilities","€m",null,1.1819999999999999,0.82350000000000001,0.66825000000000001,0.47475000000000001,0.44024999999999997,"Equipment - S"]
["Smart Meters - Work in Progress","€m",null,0.69,0,0,0,0,"Meters - S"]
["Equipment - Work in Progress","€m",null,1.1299999999999999,0,0,0,0,"Equipment - S"]
["PPM Front Office ","€m",null,0,0,0,0,8.2589999999999997E-2,"Equipment - S"]
["Spare non-network capex line","€m",null,0,0,0,0,0]
[]
["Allocated shared capex Wexford & Nenagh "]
[]
["Spare allocated shared capex line","€m",null,0,11.104963,11.104963,0,0,"Pipelines/Above ground installations - S"]
["Spare allocated shared capex line","€m",null,0,0,0,0,0]
["Spare allocated shared capex line","€m",null,0,0,0,0,0]
["Spare allocated shared capex line","€m",null,0,0,0,0,0]
["Spare allocated shared capex line","€m",null,0,0,0,0,0]
[]
["Customer contributions related capex"]
[]
["Spare customer contributions line","€m",null,0,0,0,0,0]
["Spare customer contributions line","€m",null,0,0,0,0,0]
["Spare customer contributions line","€m",null,0,0,0,0,0]
["Spare customer contributions line","€m",null,0,0,0,0,0]
[]
["Total capital expenditure","€m",null,{"$f":"SUM(D105:D143)","v":62.583325400000014},{"$f":"SUM(E105:E143)","v":62.9607484},{"$f":"SUM(F105:F143)","v":63.694181733333316},{"$f":"SUM(G105:G143)","v":48.191371733333327},{"$f":"SUM(H105:H143)","v":56.758776733333335}]
[]
["REGULATED ASSET BASE"]
["Opening RAB","€m",null,{"$f":"PC2_inputs!H84","v":1288.5333017840478},{"$f":"D149","v":1305.8206173399938},{"$f":"E149","v":1322.0963325033113},{"$f":"F149","v":1338.9439246211616},{"$f":"G149","v":1340.325495381308}]
["Closing RAB","€m",null,{"$f":"'PC3 distribution RAB'!K3","v":1305.8206173399938},{"$f":"'PC3 distribution RAB'!L3","v":1322.0963325033113},{"$f":"'PC3 distribution RAB'!M3","v":1338.9439246211616},{"$f":"'PC3 distribution RAB'!N3","v":1340.325495381308},{"$f":"'PC3 distribution RAB'!O3","v":1349.0222052721786}]
["Depreciation","€m",null,{"$f":"D148+D145-D149","v":45.29600984405397},{"$f":"E148+E145-E149","v":46.685033236682557},{"$f":"F148+F145-F149","v":46.846589615483026},{"$f":"G148+G145-G149","v":46.809800973187066},{"$f":"H148+H145-H149","v":48.062066842462855},"Depreciation is calculated for info only"]
[null,null,null,null,null,null,null,null,"The depreciation value is not used elsewhere"]

{"sheet":"PC2_inputs","index":3,"n_rows":224,"n_cols":15,"rows_kept":224,"cut":false,"hidden":false,"merged":[[213,1,213,8],[174,1,174,8],[174,10,174,12],[114,1,114,8],[75,1,75,7],[89,1,89,8],[189,1,189,8],[201,1,201,8],[201,10,201,12],[81,1,81,7],[75,9,75,14],[162,1,162,8],[137,1,137,8],[137,10,137,12],[28,3,28,4],[28,5,28,6],[28,7,28,8],[30,2,30,7],[30,8,30,10]]}
[null,"Year of PC2 control",null,1,2,3,4,5,null,"Important point: The prices on this page are in 10/11 terms unless otherwise stated."]
[null,"Gas year","Oct to Dec 07",2008,"2009",2010,"2011-09-30","2011/12",null,"PR2 WACC",5.1999999999999998E-2]
[]
[null,"GENERAL INPUTS"]
[]
[null,"Timing assumptions"]
[null,"Assumed to be constant through year",null,0.5,0.5,0.5,0.5,0.5]
[null,"Assumed to happen at year end",null,0,0,0,0,0]
[]
[null,"Discounting indices"]
[null,"RAB discounting index",null,null,null,null,null,{"$f":"(1+K2)^(H1-H8)","v":1.2884830182840323}]
[null,"Capex and Opex expenditure discounting index",null,{"$f":"(1+$K$2)^(D1-D7)","v":1.0256705123966467},{"$f":"(1+$K$2)^(E1-E7)","v":1.0790053790412726},{"$f":"(1+$K$2)^(F1-F7)","v":1.1351136587514188},{"$f":"(1+$K$2)^(G1-G7)","v":1.1941395690064927},{"$f":"(1+$K$2)^(H1-H7)","v":1.2562348265948302}]
[]
[null,"Distribution revenue split"]
[null,"Commodity",null,0.2]
[null,"Capacity",null,0.8]
[]
[null,"Conversion factors"]
[null,"Convert from €m to €",null,1000000]
[]
[null,"REVENUE & DEMAND FIGURES RELATED TO LAST YEAR OF PR02",null,null,"2011/2012"]
[null,"Allowed revenue for 2011/2012, in 10/11 terms",null,"€m",{"$f":"187.75/1.011","v":185.70722057368943}]
[null,"Expected Commodity demand",null,"MWh",14564000]
[null,"Expected Capacity demand",null,"MWh/day",116300]
[null,"Average Commodity price, in 10/11 terms",null,"€ / MWh",{"$f":"(E22*D15)/E23*D19","v":2.5502227488834035}]
[null,"Average Capacity price, in 10/11 terms",null,"€ / MWh/d",{"$f":"(E22*D16)/E24*D19","v":1277.4357391139426}]
[]
[null,"CAPITAL EXPENDITURE"]
[null,null,2007,2008,null,2009,null,2010,null,2011,"2011/12"]
[null,"Growth related capex","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Sept"]
[null,null,"Nominal terms",null,null,null,null,null,"10/11 terms",null,null,"Classification",null,"Classifications (D=direct, S=shared)"]
[null,"Spare growth related capex line",-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,0,6.6600000000000001E-3,0,"Buildings - D",null,"Pipelines/Above ground installations - D"]
[null,"Spare growth related capex line",5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.74884600000000001,20.104317000000002,0.77349400000000001,5.7749999999999995,"Equipment - D",null,"Meters - D"]
[null,"Spare growth related capex line",0,0,0,0,0,0,0,0.41399999999999998,0,"Land - S",null,"Land - D"]
[null,"Spare growth related capex line",3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,2.9450789999999998,14.586344,27.65,"Meters - S",null,"Buildings - D"]
[null,"Spare growth related capex line",18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,6.8302949999999996,25.280548,30.264000000000003,"Pipelines/Above ground installations - S",null,"Equipment - D"]
[null,"NEGATIVE EFFICIENCY",null,-1.4,null,-0.8,null,-1.1000000000000001,null,-0.9,-0.2,"Pipelines/Above ground installations - D",null,"Pipelines/Above ground installations - S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Meters - S"]
[null,"Replacement related capex",null,null,null,null,null,null,null,null,null,null,null,"Land - S"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Buildings - S"]
[null,"NEGATIVE EFFICIENCY",null,null,null,null,null,-0.2,null,-0.2,-0.2,"Equipment - D",null,"Equipment - S"]
[null,"Spare replacement related capex line",null,null,null,null,null,null,null,null,null,null,null,"ITO setup"]
[null,"Spare replacement related capex line"]
[null,"Spare replacement related capex line"]
[null,"Spare replacement related capex line"]
[null,"Spare replacement related capex line"]
[]
[null,"Non-network capex"]
[]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[]
[null,"Allocated shared capex"]
[]
[null,"Spare allocated shared capex line",null,null,null,null,null,null,null,{"$f":"((24-1.5)*6/7)*20%","v":3.8571428571428572},null,"ITO setup"]
[null,"Spare allocated shared capex line"]
[null,"Spare allocated shared capex line"]
[null,"Spare allocated shared capex line"]
[null,"Spare allocated shared capex line"]
[]
[null,"Customer contributions related capex"]
[]
[null,"Spare customer contributions line"]
[null,"Spare customer contributions line"]
[null,"Spare customer contributions line"]
[null,"Spare customer contributions line"]
[]
[null,"Total capital expenditure",{"$f":"SUM(C32:C70)","v":26.666204},67.199556000000001,45.716482999999997,60.58982300000001,15.84135,21.513152999999999,29.879691000000001,43.81818885714285,63.288999999999994]
[]
[null,"REGULATED ASSET BASE & CAPITAL EXPENDITURE"]
[null,null,null,"07 08","08 09","09 10","10 11","11 12"]
[null,"Figures as per PC2 decision (inflated to 10/11 monies to be consistent with this page)",null,null,null,null,null,null,null,"Figures as per PC2 decision (in 05/06 monies)"]
[null,"Opening RAB",null,{"$f":"K77*Indexation!$B$8","v":1186.4687510772453},{"$f":"L77*Indexation!$B$8","v":1292.4219868475711},{"$f":"M77*Indexation!$B$8","v":1376.8569673490042},{"$f":"N77*Indexation!$B$8","v":1413.3794767480983},{"$f":"O77*Indexation!$B$8","v":1442.0774864401501},null,"Opening RAB",1133.6594029139942,1234.8966937327668,1315.5735000063419,1350.470404084688,1377.8910744586633]
[null,"Closing RAB",null,{"$f":"K78*Indexation!$B$8","v":1292.4219868475711},{"$f":"L78*Indexation!$B$8","v":1376.8569673490042},{"$f":"M78*Indexation!$B$8","v":1413.3794767480983},{"$f":"N78*Indexation!$B$8","v":1442.0774864401501},{"$f":"O78*Indexation!$B$8","v":1464.7753981968071},null,"Closing RAB",1234.8966937327668,1315.5735000063419,1350.470404084688,1377.8910744586633,1399.5787093551437]
[]
[null,"Capex",null,{"$f":"K80*Indexation!$B$8","v":149.76495163639922},{"$f":"L80*Indexation!$B$8","v":126.78388189065383},{"$f":"M80*Indexation!$B$8","v":81.520733625526105},{"$f":"N80*Indexation!$B$8","v":76.594275743631201},{"$f":"O80*Indexation!$B$8","v":73.065331921096018},null,"Capex",143.09896109392756,121.14077148073108,77.892271602699694,73.185088800119246,69.813217148935905]
[]
[null,"Approved outturn figures, 10/11 terms"]
[null,"Opening RAB",null,{"$f":"PC1_inputs!C70","v":1122.6284022518946},{"$f":"D84","v":1177.6866422748076},{"$f":"E84","v":1241.0325124748322},{"$f":"F84","v":1240.33988612442},{"$f":"G84","v":1269.2960449913389}]
[null,"Closing RAB",null,{"$f":"'PC3 distribution RAB'!F3","v":1177.6866422748076},{"$f":"'PC3 distribution RAB'!G3","v":1241.0325124748322},{"$f":"'PC3 distribution RAB'!H3","v":1240.33988612442},{"$f":"'PC3 distribution RAB'!I3","v":1269.2960449913389},{"$f":"'PC3 distribution RAB'!J3","v":1288.5333017840478}]
[]
[null,"Capex",null,{"$f":"SUM(C72:D72)*Indexation!D8","v":92.063351178332155},{"$f":"SUM(E72:F72)*Indexation!E8","v":105.00001411187201},{"$f":"SUM(G72:H72)*Indexation!F8","v":37.802757036000003},{"$f":"SUM(I72:J72)*Indexation!G8","v":73.697879857142851},{"$f":"SUM(K72)","v":63.288999999999994}]
[]
[null,"REVENUE REQUIRED TO COVER CAPITAL EXPENDITURE, DEPRECIATION AND RETURN, 10/11 terms"]
[]
[null,"Revenue required to cover capex, depreciation & return"]
[null,"As per PC2 decision"]
[null,"NPV of revenue required to reinburse changes in RAB",null,null,null,null,null,null,{"$f":"D77-(H78/H11)","v":49.647095369623912}]
[null,"NPV of revenue required to reinburse capex",null,{"$f":"D80/D12","v":146.01662992772302},{"$f":"E80/E12","v":117.50069494862478},{"$f":"F80/F12","v":71.81724314303095},{"$f":"G80/G12","v":64.141812005573655},{"$f":"H80/H12","v":58.162160747563455},{"$f":"SUM(D93:H93)","v":457.63854077251585}]
[null,"Total",null,null,null,null,null,null,{"$f":"SUM(I92:I93)","v":507.28563614213977}]
[]
[null,"Revenue returned during annual updates"]
[null,"Ex-ante adjustment calculation, 05/06 monies",null,null,0.94,2.19,2.5,2.63]
[null,"Ex-post adjustment 05/06 monies",null,0.42,1.05,0.39]
[null,"Total returned, 10/11 monies",null,{"$f":"SUM(D97:D98)*Indexation!$B$8*1.1167","v":0.49086211730558033},{"$f":"SUM(E97:E98)*Indexation!$B$8","v":2.082700331841064},{"$f":"SUM(F97:F98)*Indexation!$B$8","v":2.7001843498240934},{"$f":"SUM(G97:G98)*Indexation!$B$8","v":2.6164577033179199},{"$f":"SUM(H97:H98)*Indexation!$B$8","v":2.7525135038904516}]
[null,"NPV of revenue returned",null,{"$f":"D99/D12","v":0.47857680548756421},{"$f":"E99/E12","v":1.9302038454077062},{"$f":"F99/F12","v":2.3787788377017609},{"$f":"G99/G12","v":2.1910819901016896},{"$f":"H99/H12","v":2.1910819901016896},{"$f":"SUM(D100:H100)","v":9.1697234688004112}]
[]
[null,"As per approved outturn figures"]
[null,"NPV of revenue required to reinburse changes in RAB",null,null,null,null,null,null,{"$f":"D83-(H84/H11)","v":122.58937690247058}]
[null,"NPV of revenue required to reinburse capex",null,{"$f":"D86/D12","v":89.759186859346372},{"$f":"E86/E12","v":97.311854186646912},{"$f":"F86/F12","v":33.303058900358558},{"$f":"G86/G12","v":61.716303328310651},{"$f":"H86/H12","v":50.379911987914035},{"$f":"SUM(D104:H104)","v":332.47031526257655}]
[null,"Total",null,null,null,null,null,null,{"$f":"SUM(I103:I104)","v":455.05969216504712}]
[]
[null,"PC3 adjustment due to difference between above ",null,null,null,null,null,null,{"$f":"I105-(I94-I100)","v":-43.056220508292256}]
[]
[null,"PC2 k factors, 10/11 terms"]
[null,"K factors relating to PC2",null,null,null,null,null,null,{"$f":"4.8+5-2.2","v":7.6000000000000005},null,"ITO opex + est of k factor - ITO prepayment"]
[]
[null,"REVENUE RELATED TO EFFICIENCY SAVINGS"]
[]
[]
[null,"Historic cost of efficiency savings nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,22.091999999999999,18.143999999999998,1.5269999999999999,2.0379999999999998,1.796,{"$f":"SUM(D117:H117)","v":45.596999999999994},null,"Historic Capex Spreadsheet final"]
[null,"Dublin Cast Iron - D",60,0,0,0,0,0,{"$f":"SUM(D118:H118)","v":0},null,"Note how are customer contributions dealt with"]
[null,"Cork Cast Iron - D",60,0,0,0,0,0,0]
[null,"Meters - D",15,4.0359999999999996,2.4769999999999999,2.88,2.8180000000000001,2.9220000000000002,15.133000000000001]
[null,"Land - D",40,0,0,0,0,0,0]
[null,"Buildings - D",40,0,0,0,0,0,0]
[null,"Equipment - D",5,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D117:D123)","v":26.128},{"$f":"SUM(E117:E123)","v":20.620999999999999},{"$f":"SUM(F117:F123)","v":4.407},{"$f":"SUM(G117:G123)","v":4.8559999999999999},{"$f":"SUM(H117:H123)","v":4.718},60.72999999999999]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,0,0,0,0,0,{"$f":"SUM(D127:H127)","v":0}]
[null,"Dublin Cast Iron - S",60,0,0,0,0,0,0]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0]
[null,"Meters - S",15,0,0,0,0,0,0]
[null,"Land - S",40,0,0,0,0,0,0]
[null,"Buildings - S",40,0,0,0,0,0,0]
[null,"Equipment - S",5,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D127:D133)","v":0},{"$f":"SUM(E127:E133)","v":0},{"$f":"SUM(F127:F133)","v":0},{"$f":"SUM(G127:G133)","v":0},{"$f":"SUM(H127:H133)","v":0},0]
[]
[null,"Total historic cost",null,{"$f":"D124+D134","v":26.128},{"$f":"E124+E134","v":20.620999999999999},{"$f":"F124+F134","v":4.407},{"$f":"G124+G134","v":4.8559999999999999},{"$f":"H124+H134","v":4.718},{"$f":"SUM(D136:H136)","v":60.72999999999999}]
[]
[null,"Indexed gross value of efficiency savings in 2010/2011 prices",null,null,null,null,null,null,null,null,"Revenue for 5 years, 10/11 prices"]
[null,"Distribution business unit - direct","Asset life",null,null,null,null,null,"Total",null,"Depreciation","Return","Total"]
[null,"Pipelines/Above ground installations",60,{"$f":"D117*Indexation!AA$4","v":21.632287383932411},{"$f":"E117*Indexation!AB$4","v":18.073694150093029},{"$f":"F117*Indexation!AC$4","v":1.5458161137722999},{"$f":"G117","v":2.0379999999999998},1.796,{"$f":"SUM(D140:H140)","v":45.085797647797733},null,{"$f":"I140/C140*5","v":3.7571498039831446},{"$f":"(I140*PC2_inputs!$K$2)+((I140-(I140/C140*1))*$K$2)+((I140-(I140/C140*2))*$K$2)+((I140-(I140/C140*3))*$K$2)+((I140-(I140/C140*4))*$K$2)","v":11.331563808813161},{"$f":"K140+L140","v":15.088713612796306}]
[null,"Dublin Cast Iron",60,{"$f":"D118*Indexation!AA$4","v":0},{"$f":"E118*Indexation!AB$4","v":0},{"$f":"F118*Indexation!AC$4","v":0},0,0,0,null,{"$f":"I141/C141*5","v":0},{"$f":"(I141*PC2_inputs!$K$2)+((I141-(I141/C141*1))*$K$2)+((I141-(I141/C141*2))*$K$2)+((I141-(I141/C141*3))*$K$2)+((I141-(I141/C141*4))*$K$2)","v":0},{"$f":"K141+L141","v":0}]
[null,"Cork Cast Iron",60,{"$f":"D119*Indexation!AA$4","v":0},{"$f":"E119*Indexation!AB$4","v":0},{"$f":"F119*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I142*PC2_inputs!$K$2)+((I142-(I142/C142*1))*$K$2)+((I142-(I142/C142*2))*$K$2)+((I142-(I142/C142*3))*$K$2)+((I142-(I142/C142*4))*$K$2)","v":0},0]
[null,"Meters",15,{"$f":"D120*Indexation!AA$4","v":3.9520148416418253},{"$f":"E120*Indexation!AB$4","v":2.4674019185284632},{"$f":"F120*Indexation!AC$4","v":2.9154881517120002},2.8180000000000001,2.9220000000000002,15.074904911882289,null,5.0249683039607627,{"$f":"(I143*PC2_inputs!$K$2)+((I143-(I143/C143*1))*$K$2)+((I143-(I143/C143*2))*$K$2)+((I143-(I143/C143*3))*$K$2)+((I143-(I143/C143*4))*$K$2)","v":3.3968785734774758},8.421846877438238]
[null,"Land",40,{"$f":"D121*Indexation!AA$4","v":0},{"$f":"E121*Indexation!AB$4","v":0},{"$f":"F121*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I144*PC2_inputs!$K$2)+((I144-(I144/C144*1))*$K$2)+((I144-(I144/C144*2))*$K$2)+((I144-(I144/C144*3))*$K$2)+((I144-(I144/C144*4))*$K$2)","v":0},0]
[null,"Buildings",40,{"$f":"D122*Indexation!AA$4","v":0},{"$f":"E122*Indexation!AB$4","v":0},{"$f":"F122*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I145*PC2_inputs!$K$2)+((I145-(I145/C145*1))*$K$2)+((I145-(I145/C145*2))*$K$2)+((I145-(I145/C145*3))*$K$2)+((I145-(I145/C145*4))*$K$2)","v":0},0]
[null,"Equipment",5,{"$f":"D123*Indexation!AA$4","v":0},{"$f":"E123*Indexation!AB$4","v":0},{"$f":"F123*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I146*PC2_inputs!$K$2)+((I146-(I146/C146*1))*$K$2)+((I146-(I146/C146*2))*$K$2)+((I146-(I146/C146*3))*$K$2)+((I146-(I146/C146*4))*$K$2)","v":0},0]
[null,"Sum:",null,{"$f":"SUM(D140:D146)","v":25.584302225574238},{"$f":"SUM(E140:E146)","v":20.541096068621492},{"$f":"SUM(F140:F146)","v":4.4613042654842996},{"$f":"SUM(G140:G146)","v":4.8559999999999999},{"$f":"SUM(H140:H146)","v":4.718},60.160702559680033,null,{"$f":"SUM(K140:K146)","v":8.7821181079439068},{"$f":"SUM(L140:L146)","v":14.728442382290638},23.510560490234546]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"D127*Indexation!AA$4","v":0},{"$f":"E127*Indexation!AB$4","v":0},{"$f":"F127*Indexation!AC$4","v":0},{"$f":"G127","v":0},0,{"$f":"SUM(D150:H150)","v":0},null,{"$f":"I150/C150*5","v":0},{"$f":"(I150*PC2_inputs!$K$2)+((I150-(I150/C150*1))*$K$2)+((I150-(I150/C150*2))*$K$2)+((I150-(I150/C150*3))*$K$2)+((I150-(I150/C150*4))*$K$2)","v":0},0]
[null,"Dublin Cast Iron",60,{"$f":"D128*Indexation!AA$4","v":0},{"$f":"E128*Indexation!AB$4","v":0},{"$f":"F128*Indexation!AC$4","v":0},0,0,0,null,{"$f":"I151/C151*5","v":0},{"$f":"(I151*PC2_inputs!$K$2)+((I151-(I151/C151*1))*$K$2)+((I151-(I151/C151*2))*$K$2)+((I151-(I151/C151*3))*$K$2)+((I151-(I151/C151*4))*$K$2)","v":0},0]
[null,"Cork Cast Iron",60,{"$f":"D129*Indexation!AA$4","v":0},{"$f":"E129*Indexation!AB$4","v":0},{"$f":"F129*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I152*PC2_inputs!$K$2)+((I152-(I152/C152*1))*$K$2)+((I152-(I152/C152*2))*$K$2)+((I152-(I152/C152*3))*$K$2)+((I152-(I152/C152*4))*$K$2)","v":0},0]
[null,"Meters",15,{"$f":"D130*Indexation!AA$4","v":0},{"$f":"E130*Indexation!AB$4","v":0},{"$f":"F130*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I153*PC2_inputs!$K$2)+((I153-(I153/C153*1))*$K$2)+((I153-(I153/C153*2))*$K$2)+((I153-(I153/C153*3))*$K$2)+((I153-(I153/C153*4))*$K$2)","v":0},0]
[null,"Land",40,{"$f":"D131*Indexation!AA$4","v":0},{"$f":"E131*Indexation!AB$4","v":0},{"$f":"F131*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I154*PC2_inputs!$K$2)+((I154-(I154/C154*1))*$K$2)+((I154-(I154/C154*2))*$K$2)+((I154-(I154/C154*3))*$K$2)+((I154-(I154/C154*4))*$K$2)","v":0},0]
[null,"Buildings",40,{"$f":"D132*Indexation!AA$4","v":0},{"$f":"E132*Indexation!AB$4","v":0},{"$f":"F132*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I155*PC2_inputs!$K$2)+((I155-(I155/C155*1))*$K$2)+((I155-(I155/C155*2))*$K$2)+((I155-(I155/C155*3))*$K$2)+((I155-(I155/C155*4))*$K$2)","v":0},0]
[null,"Equipment",5,{"$f":"D133*Indexation!AA$4","v":0},{"$f":"E133*Indexation!AB$4","v":0},{"$f":"F133*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I156*PC2_inputs!$K$2)+((I156-(I156/C156*1))*$K$2)+((I156-(I156/C156*2))*$K$2)+((I156-(I156/C156*3))*$K$2)+((I156-(I156/C156*4))*$K$2)","v":0},0]
[null,"Sum:",null,{"$f":"SUM(D150:D156)","v":0},{"$f":"SUM(E150:E156)","v":0},{"$f":"SUM(F150:F156)","v":0},{"$f":"SUM(G150:G156)","v":0},{"$f":"SUM(H150:H156)","v":0},0,null,{"$f":"SUM(K150:K156)","v":0},{"$f":"SUM(L150:L156)","v":0},0]
[]
[null,"Total indexed gross value of efficiency savings",null,{"$f":"D147+D157","v":25.584302225574238},{"$f":"E147+E157","v":20.541096068621492},{"$f":"F147+F157","v":4.4613042654842996},{"$f":"G147+G157","v":4.8559999999999999},{"$f":"H147+H157","v":4.718},{"$f":"SUM(D159:H159)","v":60.160702559680033},null,{"$f":"SUM(K147+K157)","v":8.7821181079439068},{"$f":"SUM(L147+L157)","v":14.728442382290638},23.510560490234546]
[]
[null,"REVENUE RELATED TO EFFICIENT DEFFERALS"]
[]
[null,"Historic cost of efficient deferrals, nominal to 2010, 10/11 prices thereafter"]
[null,null,"Asset life",null,null,null,null,null,"Total"]
[null,"Pipelines/Above ground installations",60,0,0,0,0,0,{"$f":"SUM(D165:H165)","v":0}]
[null,"Dublin Cast Iron",60,0,0,0,0,0,{"$f":"SUM(D166:H166)","v":0}]
[null,"Cork Cast Iron",60,0,0,0,0,0,0]
[null,"Meters",15,0,0,0,0,0,0]
[null,"Land",40,0,0,0,0,0,0]
[null,"Buildings",40,0,0,0,0,0,0]
[null,"Equipment",5,0,0,0,0,0,0]
[]
[null,"Total historic cost",null,{"$f":"SUM(D165:D171)","v":0},{"$f":"SUM(E165:E171)","v":0},{"$f":"SUM(F165:F171)","v":0},{"$f":"SUM(G165:G171)","v":0},{"$f":"SUM(H165:H171)","v":0},{"$f":"SUM(D173:H173)","v":0}]
[]
[null,"Indexed gross value of efficient deferrals in 2010/2011 prices",null,null,null,null,null,null,null,null,"Revenue for 5 years, 10/11 prices"]
[null,null,"Asset life",null,null,null,null,null,"Total",null,"Depreciation","Return","Total"]
[null,{"$f":"B165","v":"Pipelines/Above ground installations"},{"$f":"C165","v":60},{"$f":"D165*Indexation!AA$4","v":0},{"$f":"E165*Indexation!AB$4","v":0},{"$f":"F165*Indexation!AC$4","v":0},{"$f":"G165","v":0},0,{"$f":"SUM(D177:H177)","v":0},null,{"$f":"I177/C177*2.5","v":0},{"$f":"(I177*PC2_inputs!$K$2)+((I177-(I177/C177*1))*$K$2)+((I177-(I177/C177*2))*$K$2)+((I177-(I177/C177*3))*$K$2)+((I177-(I177/C177*4))*$K$2)","v":0},{"$f":"K177+L177","v":0}]
[null,{"$f":"B166","v":"Dublin Cast Iron"},60,{"$f":"D166*Indexation!AA$4","v":0},{"$f":"E166*Indexation!AB$4","v":0},{"$f":"F166*Indexation!AC$4","v":0},0,0,0,null,{"$f":"I178/C178*2.5","v":0},{"$f":"(I178*PC2_inputs!$K$2)+((I178-(I178/C178*1))*$K$2)+((I178-(I178/C178*2))*$K$2)+((I178-(I178/C178*3))*$K$2)+((I178-(I178/C178*4))*$K$2)","v":0},{"$f":"K178+L178","v":0}]
[null,"Cork Cast Iron",60,{"$f":"D167*Indexation!AA$4","v":0},{"$f":"E167*Indexation!AB$4","v":0},{"$f":"F167*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I179*PC2_inputs!$K$2)+((I179-(I179/C179*1))*$K$2)+((I179-(I179/C179*2))*$K$2)+((I179-(I179/C179*3))*$K$2)+((I179-(I179/C179*4))*$K$2)","v":0},0]
[null,"Meters",15,{"$f":"D168*Indexation!AA$4","v":0},{"$f":"E168*Indexation!AB$4","v":0},{"$f":"F168*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I180*PC2_inputs!$K$2)+((I180-(I180/C180*1))*$K$2)+((I180-(I180/C180*2))*$K$2)+((I180-(I180/C180*3))*$K$2)+((I180-(I180/C180*4))*$K$2)","v":0},0]
[null,"Land",40,{"$f":"D169*Indexation!AA$4","v":0},{"$f":"E169*Indexation!AB$4","v":0},{"$f":"F169*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I181*PC2_inputs!$K$2)+((I181-(I181/C181*1))*$K$2)+((I181-(I181/C181*2))*$K$2)+((I181-(I181/C181*3))*$K$2)+((I181-(I181/C181*4))*$K$2)","v":0},0]
[null,"Buildings",40,{"$f":"D170*Indexation!AA$4","v":0},{"$f":"E170*Indexation!AB$4","v":0},{"$f":"F170*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I182*PC2_inputs!$K$2)+((I182-(I182/C182*1))*$K$2)+((I182-(I182/C182*2))*$K$2)+((I182-(I182/C182*3))*$K$2)+((I182-(I182/C182*4))*$K$2)","v":0},0]
[null,"Equipment",5,{"$f":"D171*Indexation!AA$4","v":0},{"$f":"E171*Indexation!AB$4","v":0},{"$f":"F171*Indexation!AC$4","v":0},0,0,0,null,0,{"$f":"(I183*PC2_inputs!$K$2)+((I183-(I183/C183*1))*$K$2)+((I183-(I183/C183*2))*$K$2)+((I183-(I183/C183*3))*$K$2)+((I183-(I183/C183*4))*$K$2)","v":0},0]
[]
[null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(D177:D183)","v":0},{"$f":"SUM(E177:E183)","v":0},{"$f":"SUM(F177:F183)","v":0},{"$f":"SUM(G177:G183)","v":0},{"$f":"SUM(H177:H183)","v":0},{"$f":"SUM(D185:H185)","v":0},null,{"$f":"SUM(K177:K183)","v":0},{"$f":"SUM(L177:L183)","v":0},{"$f":"K185+L185","v":0}]
[]
[]
[null,"REVENUE RELATED TO NEGATIVE SCOPE AND NEGATIVE EFFICIENCY"]
[]
[null,"Historic cost of negative scope/efficiency, nominal to 2010, 10/11 prices thereafter"]
[null,null,"Asset life",null,null,null,null,null,"Total"]
[null,"Pipelines/Above ground installations",60,{"$f":"-4.002 -1.201","v":-5.2029999999999994},{"$f":"-2.934 -17.745","v":-20.679000000000002},{"$f":"-4.796 -1.084","v":-5.8800000000000008},{"$f":"-6.022 -2.805","v":-8.827},{"$f":"-2.97 -3.922","v":-6.8920000000000003},{"$f":"SUM(D192:H192)","v":-47.481000000000002}]
[null,"Dublin Cast Iron",60,0,0,0,0,0,{"$f":"SUM(D193:H193)","v":0}]
[null,"Cork Cast Iron",60,0,0,0,0,0,0]
[null,"Meters",15,0,0,-0.29199999999999998,0,0,-0.29199999999999998]
[null,"Land",40,0,0,0,0,0,0]
[null,"Buildings",40,0,0,0,0,0,0]
[null,"Equipment",5,0,0,0,0,0,0]
[]
[null,"Total historic cost",null,{"$f":"SUM(D192:D198)","v":-5.2029999999999994},{"$f":"SUM(E192:E198)","v":-20.679000000000002},{"$f":"SUM(F192:F198)","v":-6.1720000000000006},{"$f":"SUM(G192:G198)","v":-8.827},{"$f":"SUM(H192:H198)","v":-6.8920000000000003},{"$f":"SUM(D200:H200)","v":-47.773000000000003}]
[]
[null,"Indexed gross value of negative scope/efficiency in 2010/2011 prices"]
[null,null,"Asset life",null,null,null,null,null,"Total"]
[null,{"$f":"B192","v":"Pipelines/Above ground installations"},60,{"$f":"D192*Indexation!AA$4","v":-5.0947307287072388},{"$f":"E192*Indexation!AB$4","v":-20.598871325494589},{"$f":"F192*Indexation!AC$4","v":-5.9524549764120014},{"$f":"G192","v":-8.827},-6.8920000000000003,{"$f":"SUM(D204:H204)","v":-47.365057030613826}]
[null,"Dublin Cast Iron",60,{"$f":"D193*Indexation!AA$4","v":0},{"$f":"E193*Indexation!AB$4","v":0},{"$f":"F193*Indexation!AC$4","v":0},0,0,0]
[null,"Cork Cast Iron",60,{"$f":"D194*Indexation!AA$4","v":0},{"$f":"E194*Indexation!AB$4","v":0},{"$f":"F194*Indexation!AC$4","v":0},0,0,0]
[null,"Meters",15,{"$f":"D195*Indexation!AA$4","v":0},{"$f":"E195*Indexation!AB$4","v":0},{"$f":"F195*Indexation!AC$4","v":-0.29559810427079997},0,0,-0.29559810427079997]
[null,"Land",40,{"$f":"D196*Indexation!AA$4","v":0},{"$f":"E196*Indexation!AB$4","v":0},{"$f":"F196*Indexation!AC$4","v":0},0,0,0]
[null,"Buildings",40,{"$f":"D197*Indexation!AA$4","v":0},{"$f":"E197*Indexation!AB$4","v":0},{"$f":"F197*Indexation!AC$4","v":0},0,0,0]
[null,"Equipment",5,{"$f":"D198*Indexation!AA$4","v":0},{"$f":"E198*Indexation!AB$4","v":0},{"$f":"F198*Indexation!AC$4","v":0},0,0,0]
[]
[null,"Total indexed gross value of negative scope / efficiency",null,{"$f":"SUM(D204:D210)","v":-5.0947307287072388},{"$f":"SUM(E204:E210)","v":-20.598871325494589},{"$f":"SUM(F204:F210)","v":-6.2480530806828014},{"$f":"SUM(G204:G210)","v":-8.827},{"$f":"SUM(H204:H210)","v":-6.8920000000000003},{"$f":"SUM(D212:H212)","v":-47.660655134884628}]
[]
[null,"Return on negative scope/efficiency in 2010/2011 prices"]
[null,null,"Asset life",null,null,null,null,null,"Total"]
[null,{"$f":"B204","v":"Pipelines/Above ground installations"},60,{"$f":"(D204*PC2_inputs!$K$2/2)+((D204-(D204/$C216*1))*$K$2)+((D204-(D204/$C216*2))*$K$2)+((D204-(D204/$C216*3))*$K$2)+((D204-(D204/$C216*4))*$K$2)","v":-1.1480126575353642},{"$f":"(E204*PC2_inputs!$K$2/2)+((E204-(E204/$C216*1))*$K$2)+((E204-(E204/$C216*2))*$K$2)+((E204-(E204/$C216*3))*$K$2)","v":-3.6418804503474433},{"$f":"(F204*PC2_inputs!$K$2/2)+((F204-(F204/$C216*1))*$K$2)+((F204-(F204/$C216*2))*$K$2)","v":-0.75834276399488898},{"$f":"(G204*PC2_inputs!$K$2/2)+((G204-(G204/$C216*1))*$K$2)","v":-0.68085593333333327},{"$f":"(H204*PC2_inputs!$K$2/2)","v":-0.17919199999999999},{"$f":"SUM(D216:H216)","v":-6.4082838052110302}]
[null,"Dublin Cast Iron",60,{"$f":"(D205*PC2_inputs!$K$2/2)+((D205-(D205/C217*1))*$K$2)+((D205-(D205/C205*2))*$K$2)+((D205-(D205/C205*3))*$K$2)+((D205-(D205/C205*4))*$K$2)","v":0},{"$f":"(E205*PC2_inputs!$K$2/2)+((E205-(E205/$C217*1))*$K$2)+((E205-(E205/$C217*2))*$K$2)+((E205-(E205/$C217*3))*$K$2)","v":0},{"$f":"(F205*PC2_inputs!$K$2/2)+((F205-(F205/$C217*1))*$K$2)+((F205-(F205/$C217*2))*$K$2)","v":0},{"$f":"(G205*PC2_inputs!$K$2/2)+((G205-(G205/$C217*1))*$K$2)","v":0},{"$f":"(H205*PC2_inputs!$K$2/2)","v":0},0]
[null,"Cork Cast Iron",60,{"$f":"(D206*PC2_inputs!$K$2/2)+((D206-(D206/C218*1))*$K$2)+((D206-(D206/C206*2))*$K$2)+((D206-(D206/C206*3))*$K$2)+((D206-(D206/C206*4))*$K$2)","v":0},{"$f":"(E206*PC2_inputs!$K$2/2)+((E206-(E206/$C218*1))*$K$2)+((E206-(E206/$C218*2))*$K$2)+((E206-(E206/$C218*3))*$K$2)","v":0},{"$f":"(F206*PC2_inputs!$K$2/2)+((F206-(F206/$C218*1))*$K$2)+((F206-(F206/$C218*2))*$K$2)","v":0},{"$f":"(G206*PC2_inputs!$K$2/2)+((G206-(G206/$C218*1))*$K$2)","v":0},{"$f":"(H206*PC2_inputs!$K$2/2)","v":0},0]
[null,"Meters",15,{"$f":"(D207*PC2_inputs!$K$2/2)+((D207-(D207/C219*1))*$K$2)+((D207-(D207/C207*2))*$K$2)+((D207-(D207/C207*3))*$K$2)+((D207-(D207/C207*4))*$K$2)","v":0},{"$f":"(E207*PC2_inputs!$K$2/2)+((E207-(E207/$C219*1))*$K$2)+((E207-(E207/$C219*2))*$K$2)+((E207-(E207/$C219*3))*$K$2)","v":0},{"$f":"(F207*PC2_inputs!$K$2/2)+((F207-(F207/$C219*1))*$K$2)+((F207-(F207/$C219*2))*$K$2)","v":-3.5353533270787676E-2},{"$f":"(G207*PC2_inputs!$K$2/2)+((G207-(G207/$C219*1))*$K$2)","v":0},{"$f":"(H207*PC2_inputs!$K$2/2)","v":0},-3.5353533270787676E-2]
[null,"Land",40,{"$f":"(D208*PC2_inputs!$K$2/2)+((D208-(D208/C220*1))*$K$2)+((D208-(D208/C208*2))*$K$2)+((D208-(D208/C208*3))*$K$2)+((D208-(D208/C208*4))*$K$2)","v":0},{"$f":"(E208*PC2_inputs!$K$2/2)+((E208-(E208/$C220*1))*$K$2)+((E208-(E208/$C220*2))*$K$2)+((E208-(E208/$C220*3))*$K$2)","v":0},{"$f":"(F208*PC2_inputs!$K$2/2)+((F208-(F208/$C220*1))*$K$2)+((F208-(F208/$C220*2))*$K$2)","v":0},{"$f":"(G208*PC2_inputs!$K$2/2)+((G208-(G208/$C220*1))*$K$2)","v":0},{"$f":"(H208*PC2_inputs!$K$2/2)","v":0},0]
[null,"Buildings",40,{"$f":"(D209*PC2_inputs!$K$2/2)+((D209-(D209/C221*1))*$K$2)+((D209-(D209/C209*2))*$K$2)+((D209-(D209/C209*3))*$K$2)+((D209-(D209/C209*4))*$K$2)","v":0},{"$f":"(E209*PC2_inputs!$K$2/2)+((E209-(E209/$C221*1))*$K$2)+((E209-(E209/$C221*2))*$K$2)+((E209-(E209/$C221*3))*$K$2)","v":0},{"$f":"(F209*PC2_inputs!$K$2/2)+((F209-(F209/$C221*1))*$K$2)+((F209-(F209/$C221*2))*$K$2)","v":0},{"$f":"(G209*PC2_inputs!$K$2/2)+((G209-(G209/$C221*1))*$K$2)","v":0},{"$f":"(H209*PC2_inputs!$K$2/2)","v":0},0]
[null,"Equipment",5,{"$f":"(D210*PC2_inputs!$K$2/2)+((D210-(D210/C222*1))*$K$2)+((D210-(D210/C210*2))*$K$2)+((D210-(D210/C210*3))*$K$2)+((D210-(D210/C210*4))*$K$2)","v":0},{"$f":"(E210*PC2_inputs!$K$2/2)+((E210-(E210/$C222*1))*$K$2)+((E210-(E210/$C222*2))*$K$2)+((E210-(E210/$C222*3))*$K$2)","v":0},{"$f":"(F210*PC2_inputs!$K$2/2)+((F210-(F210/$C222*1))*$K$2)+((F210-(F210/$C222*2))*$K$2)","v":0},{"$f":"(G210*PC2_inputs!$K$2/2)+((G210-(G210/$C222*1))*$K$2)","v":0},{"$f":"(H210*PC2_inputs!$K$2/2)","v":0},0]
[]
[null,"Total return on negative  scope/efficiency",null,{"$f":"SUM(D216:D222)","v":-1.1480126575353642},{"$f":"SUM(E216:E222)","v":-3.6418804503474433},{"$f":"SUM(F216:F222)","v":-0.7936962972656767},{"$f":"SUM(G216:G222)","v":-0.68085593333333327},{"$f":"SUM(H216:H222)","v":-0.17919199999999999},{"$f":"SUM(D224:H224)","v":-6.4436373384818175}]

{"sheet":"PC1_inputs","index":4,"n_rows":170,"n_cols":9,"rows_kept":170,"cut":false,"hidden":false,"merged":[[159,6,159,8],[122,6,122,8],[61,1,61,2],[75,1,75,3],[67,1,67,2],[60,4,61,5]]}
[null,"Year of PC1 control",1]
[null,"Gas year","Oct to Dec 06","Jan to Sept 07","Total",null,"PR1 WACC",5.74E-2]
[]
[null,"GENERAL INPUTS"]
[]
[null,"Timing assumptions"]
[null,"Assumed to be constant through year",0.5]
[null,"Assumed to happen at year end",0]
[]
[null,"Discounting indices"]
[null,"RAB discounting index",{"$f":"(1+H2)^(C1-C8)","v":1.0573999999999999}]
[null,"Capex and Opex expenditure discounting index",{"$f":"(1+$H$2)^(C1-C7)","v":1.0282995672468214}]
[]
[null,"CAPITAL EXPENDITURE"]
[]
[null,"Growth related capex"]
[null,null,"Nominal terms",null,"Classification",null,"Classifications (D=direct, S=shared)"]
[null,"Hist Direct",2.9783E-2,-7.6783000000000004E-2,"Buildings - D",null,"Pipelines/Above ground installations - D"]
[null,"Hist Direct",0.20005500000000001,0.626475,"Equipment - D",null,"Meters - D"]
[null,"Hist Direct",0,0,"Land - S",null,"Land - D"]
[null,"Hist Direct",3.373875,8.3729610000000001,"Meters - S",null,"Buildings - D"]
[null,"Hist Direct",16.983364000000002,32.360425999999997,"Pipelines/Above ground installations - S",null,"Equipment - D"]
[null,"Hist Direct",null,null,null,null,"Pipelines/Above ground installations - S"]
[null,null,null,null,null,null,"Meters - S"]
[null,"Replacement related capex",null,null,null,null,"Land - S"]
[null,null,null,null,null,null,"Buildings - S"]
[null,"NEGATIVE EFFICIENCY",null,-0.7,"Pipelines/Above ground installations - S",null,"Equipment - S"]
[null,"Spare replacement related capex line"]
[null,"Spare replacement related capex line"]
[null,"Spare replacement related capex line"]
[null,"Spare replacement related capex line"]
[null,"Spare replacement related capex line"]
[]
[null,"Non-network capex"]
[]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[null,"Spare non-network capex line"]
[]
[null,"Allocated shared capex"]
[]
[null,"Hist"]
[null,"Spare allocated shared capex line"]
[null,"Spare allocated shared capex line"]
[null,"Spare allocated shared capex line",0]
[null,"Spare allocated shared capex line",0]
[]
[null,"Customer contributions related capex"]
[]
[null,"Spare customer contributions line",0]
[null,"Spare customer contributions line",0]
[null,"Spare customer contributions line",0]
[null,"Spare customer contributions line",0]
[]
[null,"Total capital expenditure",{"$f":"SUM(C18:C56)","v":20.587077000000001},{"$f":"SUM(D18:D56)","v":40.583078999999998}]
[]
[null,"REGULATED ASSET BASE & CAPITAL EXPENDITURE"]
[null,null,null,null,"Figures as per PC2 \ndecision (05/06 terms) "]
[null,"Figures as per PC2 decision (inflated to 10/11 terms)"]
[null,"Opening RAB",{"$f":"F63*Indexation!B8","v":1111.1572574450543},null,"Opening RAB for Oct 06",1061.7]
[null,"Closing RAB",{"$f":"F64*Indexation!B8","v":1186.5112393006104},null,"Closing RAB for Sept 07",1133.7]
[]
[null,"Capex",{"$f":"F66*Indexation!B8","v":118.78717973063355},null,"Capex for 06/07 gas year",113.5]
[]
[null,"Approved outturn figures, 10/11 terms"]
[null,"Opening RAB",{"$f":"'PC3 distribution RAB'!D3","v":1099.9777585806291}]
[null,"Closing RAB",{"$f":"'PC3 distribution RAB'!E3","v":1122.6284022518946}]
[]
[null,"Capex",{"$f":"SUM(C58:D58)*Indexation!C8","v":62.215403646009285}]
[]
[null,"REVENUE REQUIRED TO COVER CAPITAL EXPENDITURE, DEPRECIATION AND RETURN"]
[]
[null,"Revenue required to cover capex, depreciation & return, 10/11 terms"]
[null,"As per PC2 decision"]
[null,"Revenue required to reinburse changes in RAB",null,{"$f":"C63-(C64/C11)","v":-10.945295326470841}]
[null,"Revenue required to reinburse capex",{"$f":"C66/C12","v":115.5180683861177},{"$f":"SUM(C79)","v":115.5180683861177}]
[null,"Total",null,{"$f":"SUM(D78:D79)","v":104.57277305964686}]
[]
[null,"Revenue returned during annual updates"]
[null,"Ex-ante adjustment calculation, 02/03 monies",null,0.15]
[null,"Ex-post adjustment, 02/03 monies",null,0.37]
[null,"Total returned, 10/11 monies",null,{"$f":"(D83+D84)*1.093*Indexation!B8","v":0.59483596010310913}]
[null,"NPV of revenue returned",null,{"$f":"D85/C12","v":0.57846563302144371}]
[]
[null,"As per approved outturn figures"]
[null,"Revenue required to reinburse changes in RAB",null,{"$f":"C69-(C70/C11)","v":38.290220986629947}]
[null,"Revenue required to reinburse capex",{"$f":"C72/C12","v":60.503189564287553},{"$f":"SUM(C90)","v":60.503189564287553}]
[null,"Total",null,{"$f":"SUM(D89:D90)","v":98.7934105509175}]
[]
[null,"PC3 adjustment due to difference between above ",null,{"$f":"D91-(D80-D86)","v":-5.2008968757079259}]
[]
[]
[]
[null,"REVENUE RELATED TO EFFICIENCY SAVINGS"]
[]
[]
[null,"Historic cost of efficiency savings nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,15.963408130463796,{"$f":"SUM(D102:D102)","v":15.963408130463796}]
[null,"Dublin Cast Iron - D",60,null,0]
[null,"Cork Cast Iron - D",60,null,0]
[null,"Meters - D",15,0.91423112637867554,0.91423112637867554]
[null,"Land - D",40,null,0]
[null,"Buildings - D",40,null,0]
[null,"Equipment - D",5,null,0]
[null,"Sum:",null,{"$f":"SUM(D102:D108)","v":16.877639256842471},16.877639256842471]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,0,{"$f":"SUM(D112:D112)","v":0}]
[null,"Dublin Cast Iron - S",60,0,0]
[null,"Cork Cast Iron - S",60,0,0]
[null,"Meters - S",15,0,0]
[null,"Land - S",40,0,0]
[null,"Buildings - S",40,0,0]
[null,"Equipment - S",5,0,0]
[null,"Sum:",null,{"$f":"SUM(D112:D118)","v":0},0]
[]
[null,"Total historic cost",null,{"$f":"D109+D119","v":16.877639256842471},{"$f":"SUM(D121:D121)","v":16.877639256842471}]
[]
[null,"Indexed gross value of efficiency savings in 2010/2011 prices",null,null,null,null,"Revenue for 5 years, 10/11 prices"]
[null,"Distribution business unit - direct","Asset life",null,"Total",null,"Depreciation","Return","Total"]
[null,"Pipelines/Above ground installations",60,{"$f":"D102*Indexation!$Z$4","v":16.115793423259873},{"$f":"SUM(D125:D125)","v":16.115793423259873},null,{"$f":"E125/C125*5","v":1.342982785271656},{"$f":"(E125*$H$2)+((E125-(E125/C125*1))*PC2_inputs!$K$2)+((E125-(E125/C125*2))*PC2_inputs!$K$2)+((E125-(E125/C125*3))*PC2_inputs!$K$2)+((E125-(E125/C125*4))*PC2_inputs!$K$2)","v":4.1374613648649179},{"$f":"G125+H125","v":5.4804441501365737}]
[null,"Dublin Cast Iron",60,{"$f":"D103*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E126*$H$2)+((E126-(E126/C126*1))*PC2_inputs!$K$2)+((E126-(E126/C126*2))*PC2_inputs!$K$2)+((E126-(E126/C126*3))*PC2_inputs!$K$2)+((E126-(E126/C126*4))*PC2_inputs!$K$2)","v":0},{"$f":"G126+H126","v":0}]
[null,"Cork Cast Iron",60,{"$f":"D104*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E127*$H$2)+((E127-(E127/C127*1))*PC2_inputs!$K$2)+((E127-(E127/C127*2))*PC2_inputs!$K$2)+((E127-(E127/C127*3))*PC2_inputs!$K$2)+((E127-(E127/C127*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Meters",15,{"$f":"D105*Indexation!$Z$4","v":0.92295829646277805},0.92295829646277805,null,0.30765276548759268,{"$f":"(E128*$H$2)+((E128-(E128/C128*1))*PC2_inputs!$K$2)+((E128-(E128/C128*2))*PC2_inputs!$K$2)+((E128-(E128/C128*3))*PC2_inputs!$K$2)+((E128-(E128/C128*4))*PC2_inputs!$K$2)","v":0.21295724427051166},0.52061000975810434]
[null,"Land",40,{"$f":"D106*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E129*$H$2)+((E129-(E129/C129*1))*PC2_inputs!$K$2)+((E129-(E129/C129*2))*PC2_inputs!$K$2)+((E129-(E129/C129*3))*PC2_inputs!$K$2)+((E129-(E129/C129*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Buildings",40,{"$f":"D107*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E130*$H$2)+((E130-(E130/C130*1))*PC2_inputs!$K$2)+((E130-(E130/C130*2))*PC2_inputs!$K$2)+((E130-(E130/C130*3))*PC2_inputs!$K$2)+((E130-(E130/C130*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Equipment",5,{"$f":"D108*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E131*$H$2)+((E131-(E131/C131*1))*PC2_inputs!$K$2)+((E131-(E131/C131*2))*PC2_inputs!$K$2)+((E131-(E131/C131*3))*PC2_inputs!$K$2)+((E131-(E131/C131*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Sum:",null,{"$f":"SUM(D125:D131)","v":17.038751719722651},17.038751719722651,null,{"$f":"SUM(G125:G131)","v":1.6506355507592487},{"$f":"SUM(H125:H131)","v":4.3504186091354295},6.0010541598946787]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"D112*Indexation!$Z$4","v":0},{"$f":"SUM(D135:D135)","v":0},null,{"$f":"E135/C135*5","v":0},{"$f":"(E135*$H$2)+((E135-(E135/C135*1))*PC2_inputs!$K$2)+((E135-(E135/C135*2))*PC2_inputs!$K$2)+((E135-(E135/C135*3))*PC2_inputs!$K$2)+((E135-(E135/C135*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Dublin Cast Iron",60,{"$f":"D113*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E136*$H$2)+((E136-(E136/C136*1))*PC2_inputs!$K$2)+((E136-(E136/C136*2))*PC2_inputs!$K$2)+((E136-(E136/C136*3))*PC2_inputs!$K$2)+((E136-(E136/C136*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Cork Cast Iron",60,{"$f":"D114*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E137*$H$2)+((E137-(E137/C137*1))*PC2_inputs!$K$2)+((E137-(E137/C137*2))*PC2_inputs!$K$2)+((E137-(E137/C137*3))*PC2_inputs!$K$2)+((E137-(E137/C137*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Meters",15,{"$f":"D115*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E138*$H$2)+((E138-(E138/C138*1))*PC2_inputs!$K$2)+((E138-(E138/C138*2))*PC2_inputs!$K$2)+((E138-(E138/C138*3))*PC2_inputs!$K$2)+((E138-(E138/C138*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Land",40,{"$f":"D116*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E139*$H$2)+((E139-(E139/C139*1))*PC2_inputs!$K$2)+((E139-(E139/C139*2))*PC2_inputs!$K$2)+((E139-(E139/C139*3))*PC2_inputs!$K$2)+((E139-(E139/C139*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Buildings",40,{"$f":"D117*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E140*$H$2)+((E140-(E140/C140*1))*PC2_inputs!$K$2)+((E140-(E140/C140*2))*PC2_inputs!$K$2)+((E140-(E140/C140*3))*PC2_inputs!$K$2)+((E140-(E140/C140*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Equipment",5,{"$f":"D118*Indexation!$Z$4","v":0},0,null,0,{"$f":"(E141*$H$2)+((E141-(E141/C141*1))*PC2_inputs!$K$2)+((E141-(E141/C141*2))*PC2_inputs!$K$2)+((E141-(E141/C141*3))*PC2_inputs!$K$2)+((E141-(E141/C141*4))*PC2_inputs!$K$2)","v":0},0]
[null,"Sum:",null,{"$f":"SUM(D135:D141)","v":0},0,null,{"$f":"SUM(G135:G141)","v":0},{"$f":"SUM(H135:H141)","v":0},0]
[]
[null,"Total indexed gross value of efficiency savings",null,{"$f":"D132+D142","v":17.038751719722651},{"$f":"SUM(D144:D144)","v":17.038751719722651},null,{"$f":"SUM(G132+G142)","v":1.6506355507592487},{"$f":"SUM(H132+H142)","v":4.3504186091354295},6.0010541598946787]
[]
[null,"REVENUE RELATED TO EFFICIENT DEFFERALS"]
[]
[null,"Historic cost of efficient deferrals, nominal to 2010, 10/11 prices thereafter"]
[null,null,"Asset life",null,"Total"]
[null,"Pipelines/Above ground installations",60,0,{"$f":"SUM(D150:D150)","v":0}]
[null,"Dublin Cast Iron",60,0,0]
[null,"Cork Cast Iron",60,0,0]
[null,"Meters",15,0,0]
[null,"Land",40,0,0]
[null,"Buildings",40,0,0]
[null,"Equipment",5,0,0]
[]
[null,"Total historic cost",null,{"$f":"SUM(D150:D156)","v":0},{"$f":"SUM(D158:D158)","v":0}]
[]
[null,"Indexed gross value of efficient deferrals in 2010/2011 prices",null,null,null,null,"Revenue for 5 years, 10/11 prices"]
[null,null,"Asset life",null,"Total",null,"Depreciation","Return","Total"]
[null,{"$f":"B150","v":"Pipelines/Above ground installations"},{"$f":"C150","v":60},{"$f":"D150*Indexation!$Z$4","v":0},{"$f":"SUM(D162:D162)","v":0},null,{"$f":"E162/C162*0.5","v":0},{"$f":"(E162*POWER($H$2,0.5))","v":0},{"$f":"G162+H162","v":0}]
[null,{"$f":"B151","v":"Dublin Cast Iron"},60,{"$f":"D151*Indexation!$Z$4","v":0},0,null,{"$f":"E163/C163*0.5","v":0},0,{"$f":"G163+H163","v":0}]
[null,"Cork Cast Iron",60,{"$f":"D152*Indexation!$Z$4","v":0},0,null,0,0,0]
[null,"Meters",15,{"$f":"D153*Indexation!$Z$4","v":0},0,null,0,0,0]
[null,"Land",40,{"$f":"D154*Indexation!$Z$4","v":0},0,null,0,0,0]
[null,"Buildings",40,{"$f":"D155*Indexation!$Z$4","v":0},0,null,0,0,0]
[null,"Equipment",5,{"$f":"D156*Indexation!$Z$4","v":0},0,null,0,0,0]
[]
[null,"Total indexed gross value of efficient deferrals",null,{"$f":"SUM(D162:D168)","v":0},{"$f":"SUM(D170:D170)","v":0},null,{"$f":"SUM(G162:G168)","v":0},{"$f":"SUM(H162:H168)","v":0},{"$f":"G170+H170","v":0}]

{"sheet":"Indexation","index":5,"n_rows":8,"n_cols":31,"rows_kept":8,"cut":false,"hidden":false,"merged":[]}
[]
[null,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2008,2009,2010,2011,2012]
["Indexation (CPI to 2001, HICP for 2002 & later years)",0.10400000000000001,8.5999999999999993E-2,5.4000000000000006E-2,3.9E-2,3.2000000000000001E-2,2.1000000000000001E-2,0.04,3.4000000000000002E-2,3.2000000000000001E-2,0.03,1.4999999999999999E-2,2.4E-2,2.5000000000000001E-2,1.6E-2,1.4999999999999999E-2,2.4E-2,1.6E-2,5.5999999999999994E-2,4.9000000000000002E-2,4.5999999999999999E-2,0.04,2.3E-2,2.2000000000000002E-2,2.7E-2,2.7999999999999997E-2,3.1E-2,-1.7000000000000001E-2,-1.6E-2,1.2322274899999999E-2]
["Multiplier to bring to 2011 prices",{"$f":"1*(1+C3)*C4","v":2.1984981008035875},{"$f":"1*(1+D3)*D4","v":2.0243997244968575},1.9206828505662783,1.8485879216229821,{"$f":"1*(1+G3)*G4","v":1.7912673659137424},{"$f":"1*(1+H3)*H4","v":1.7544244524130681},1.6869465888587192,1.6314763915461501,1.580887976304409,1.5348426954411738,1.5121602910750482,1.4767190342529768,1.4407014968321725,1.4180132842836344,1.3970574229395414,1.3643138895893958,1.3428286314856257,1.2716180222401758,1.2122192776360114,1.1589094432466649,1.114336003121793,{"$f":"1*(1+X3)*X4","v":1.089282505495399},{"$f":"1*(1+Y3)*Y4","v":1.0658341541050871},1.0378131977654208,{"$f":"1*(1+AA3)*AA4","v":1.009545912223172},0.97919099148707278,0.99612511850160002,{"$f":"1*(1+AD3)","v":1.0123222749},1,{"$f":"1-AE3","v":1}]
[]
[null,"05/06","06/07","07/08","08/09","09/10","10/11"]
["Indexation ",null,2.9000000000000001E-2,3.6999999999999998E-2,-7.0000000000000001E-3,-2.4E-2,1.2E-2,null,"Ref:  These are Irish HICP figures on an April to March basis"]
["Multiplier to bring to 10/11 prices",{"$f":"1*(1+C7)*(1+D7)*(1+E7)*(1+F7)*(1+G7)","v":1.0465830813271679},{"$f":"1*(1+D7)*(1+E7)*(1+F7)*(1+G7)","v":1.0170875425920001},{"$f":"1*(1+E7)*(1+F7)*(1+G7)","v":0.98079801599999994},{"$f":"1*(1+F7)*(1+G7)","v":0.98771200000000003},{"$f":"1*(1+G7)","v":1.012},{"$f":"1","v":1}]

{"sheet":"PC3 distribution RAB","index":6,"n_rows":1192,"n_cols":47,"rows_kept":1192,"cut":false,"hidden":false,"merged":[[1072,1,1072,45],[1096,1,1096,45],[1121,1,1121,45],[1145,1,1145,45],[1169,1,1169,45],[1048,1,1048,45],[780,1,780,45],[804,1,804,45],[829,1,829,45],[853,1,853,45],[877,1,877,45],[902,1,902,45],[926,1,926,45],[950,1,950,45],[975,1,975,45],[999,1,999,45],[1023,1,1023,45],[659,1,659,45],[683,1,683,45],[707,1,707,45],[731,1,731,45],[756,1,756,45],[635,1,635,45],[272,1,272,45],[296,1,296,45],[320,1,320,45],[344,1,344,45],[514,1,514,45],[538,1,538,45],[610,1,610,45],[417,1,417,45],[441,1,441,45],[0,27,0,28],[7,1,7,45],[31,1,31,45],[55,1,55,45],[80,1,80,45],[128,1,128,45],[152,1,152,45],[104,1,104,45],[586,1,586,45],[368,1,368,45],[248,1,248,45],[176,1,176,45],[200,1,200,45],[224,1,224,45],[393,1,393,45],[465,1,465,45],[489,1,489,45],[562,1,562,45]]}
["         ","Vaue used in calculations",null,2007,2008,2009,2010,2011,2012,2013,2014,2015,2016,2017,2018,null,null,null,null,null,"06/07","PC2",null,null,null,null,null,"Important points:",null,null,"The worksheet is calendar year up to 2006 and then moves to gas year. All prices in €m"]
[null,"Date",null,"2006-10-01","2007-10-01","2008-10-01","2009-10-01","2010-10-01","2011-10-01","2012-10-01","2013-10-01","2014-10-01","2015-10-01","2016-10-01","2017-10-01",null,null,"Value used for depreciation cal",null,null,-0.75,-0.5,null,null,"Y1","Y2"]
[null,"NBV of opening asset base",null,{"$f":"AU151","v":1099.9777585806291},{"$f":"AU271","v":1122.6284022518946},{"$f":"AU391","v":1177.6866422748076},{"$f":"AU512","v":1241.0325124748322},{"$f":"AU633","v":1240.33988612442},{"$f":"AU754","v":1269.2960449913389},{"$f":"AU827","v":1288.5333017840478},{"$f":"AU900","v":1305.8206173399938},{"$f":"AU973","v":1322.0963325033113},{"$f":"AU1046","v":1338.9439246211616},{"$f":"AU1119","v":1340.325495381308},{"$f":"AU1192","v":1349.0222052721786},null,null,null,null,null,null,0,null,"06/07",0.5,0.5]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"PC2",0.25,0.25,null,null,null,"Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept","Oct to Dec","Jan to Sept"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Jan to Sept","2006/",2006,2007,2007,2008,2008,2009,2009,2010,2010,"2011/","2012/","2013/","2014/","2015/","2016/"]
["Date",null,"Asset life",1975,1976,1983,1984,1985,1986,1987,1988,1989,1990,1991,1992,1993,1994,1995,1996,1997,1998,1999,2000,2001,2002,2003,2004,2005,2006,2007,2007,2008,2008,2009,2009,2010,2010,2011,2011,2012,2013,2014,2015,2016,2017,2018,"Total"]
[]
["@ Sept 06","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Prior to reclassifications","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,0,0,0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,{"$f":"54.39815","v":54.398150000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D10:AS10)","v":888.86716981999996}]
[null,"Dublin Cast Iron - D",60,null,null,null,null,null,null,20.356899540000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D11:AS11)","v":20.356899540000001}]
[null,"Cork Cast Iron - D",60,null,null,null,null,0.42793186999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42793186999999999]
[null,"Meters - D",15,null,null,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,{"$f":"8.79543464","v":8.7954346399999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D14:AS14)","v":0}]
[null,"Buildings - D",40,null,null,null,null,null,null,0,null,null,null,null,null,null,null,0,0.54697079000000004,0,0,null,null,null,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D15:AS15)","v":0.54697079000000004}]
[null,"Equipment - D",5,null,null,null,null,null,null,null,null,null,null,null,null,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"0.29430539","v":0.29430539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.826308910000009]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D10:D17)","v":0},{"$f":"SUM(E10:E17)","v":0},0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.022448570000002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D18:AS18)","v":1065.3702002299999}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D21:AS21)","v":0}]
[null,"Dublin Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D22:AS22)","v":0}]
[null,"Cork Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,4.0491951999999998E-2,0.10968430800000001,null,null,7.0343480000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.157210608]
[null,"Buildings - S",40,null,null,null,null,null,null,0.1216437048,null,null,null,null,null,null,null,3.9997670400000004E-2,null,null,null,null,6.3826299647999996,3.2073225011999993,5.4929956283999992,0.42147461159999988,0.16582178880000001,0.184576554,{"$f":"0.1473808464","v":0.14738084639999999},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.163843270400001]
[null,"Equipment - S",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,0.95360553400000014,0.65340549000000037,0.65572360600000001,0.50958659800000006,0.126721482,0.83288292200000047,{"$f":"0.105882314","v":0.10588231400000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.409751848]
[null,"Sum:",null,{"$f":"SUM(D21:D27)","v":0},{"$f":"SUM(E21:E27)","v":0},{"$f":"SUM(F21:F27)","v":0},{"$f":"SUM(G21:G27)","v":0},0,0,0.1216437048,0,0,0,0,0,0,4.0491951999999998E-2,0.71614898039999964,0.17248791399999988,0.36752659799999993,0.18097866400000004,0.29151807200000007,7.3362354987999998,3.8607279911999997,6.1487192343999997,0.93106120959999994,0.29254327079999998,1.0174594760000004,{"$f":"SUM(AC21:AC27)","v":0.25326316039999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D28:AS28)","v":21.730805726399996}]
[]
[null,"Total historic cost",null,{"$f":"D18+D28","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.144092274800002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.556870752000009,40.302855690400023,46.435881894000005,64.313317097999999,67.880040923999985,69.576597132000032,88.175703378800023,95.990290521199995,72.744365154399986,80.091551759599994,73.738102210799923,74.140011816000097,63.741153190399999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D30:AS30)","v":1087.1010059564001}]
[]
["@ Sept 06","Reclassifications, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D34:AS34)","v":0}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D35:AS35)","v":0}]
[null,"Cork Cast Iron",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D34:D41)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC34:AC41)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D42:AS42)","v":0}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D45:AS45)","v":0}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D46:AS46)","v":0}]
[null,"Cork Cast Iron",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D48:AS48)","v":0}]
[null,"Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D45:D51)","v":0},{"$f":"SUM(E45:E51)","v":0},{"$f":"SUM(F45:F51)","v":0},{"$f":"SUM(G45:G51)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D52:AS52)","v":0}]
[]
[null,"Total indexed gross asset value",null,{"$f":"D42+D52","v":0},0,{"$f":"F42+F52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D54:AS54)","v":0}]
[]
["@ Sept 06","Adjustments related to unused accruals & work, during PC2 or later, on assets that were capitalised pre PC2 (nominal to 2010, 10/11 prices thereafter)"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D58:AS58)","v":0}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D58:D65)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AC58:AC65)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D69:AS69)","v":0}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D69:D75)","v":0},{"$f":"SUM(E69:E75)","v":0},{"$f":"SUM(F69:F75)","v":0},{"$f":"SUM(G69:G75)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(Z69:Z75)","v":0},0,0,{"$f":"SUM(AC69:AC75)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[]
[null,"Total indexed net book value",null,{"$f":"D66+D76","v":0},{"$f":"E66+E76","v":0},{"$f":"F66+F76","v":0},{"$f":"G66+G76","v":0},{"$f":"H66+H76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D78:AS78)","v":0}]
[]
[]
["@ Sept 06","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Following reclassifications","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D10+D34+D58","v":0},{"$f":"E10+E34+E58","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,{"$f":"Q10+Q34+Q58","v":29.93047803},34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D83:AS83)","v":888.86716981999996}]
[null,"Dublin Cast Iron - D",60,{"$f":"D11+D35+D59","v":0},0,0,0,0,0,20.356899540000001,0,0,0,0,0,{"$f":"P11+P35+P59","v":0},{"$f":"Q11+Q35+Q59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.356899540000001]
[null,"Cork Cast Iron - D",60,0,0,0,0,0.42793186999999999,0,0,0,0,0,0,0,0,{"$f":"Q12+Q36+Q60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42793186999999999]
[null,"Meters - D",15,0,0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,{"$f":"Q13+Q37+Q61","v":4.0756856800000003},4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q14+Q38+Q62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q15+Q39+Q63","v":0},0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.54697079000000004]
[null,"Equipment - D",5,0,0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,{"$f":"Q16+Q40+Q64","v":6.510215090000008},0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"AC16+AC40+AC64","v":0.29430539},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,24.826308910000009]
[null,"ITO setup",15,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q17+Q41+Q65","v":0},0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D83:D90)","v":0},{"$f":"SUM(E83:E90)","v":0},0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.022448570000002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,{"$f":"SUM(AC83:AC90)","v":63.487890029999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D91:AS91)","v":1065.3702002299999}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D21+D45+D69","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D94:AS94)","v":0}]
[null,"Dublin Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D95:AS95)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0491951999999998E-2,0.10968430800000001,0,0,7.0343480000000002E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.157210608]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,{"$f":"Q26+Q50+Q74","v":0},3.9997670400000004E-2,0,0,0,0,6.3826299647999996,3.2073225011999993,5.4929956283999992,0.42147461159999988,0.16582178880000001,0.184576554,0.14738084639999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.163843270400001]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,{"$f":"M27+M51+M75","v":0},{"$f":"N27+N51+N75","v":0},{"$f":"O27+O51+O75","v":0},{"$f":"P27+P51+P75","v":0},{"$f":"Q27+Q51+Q75","v":0},0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,0.95360553400000014,0.65340549000000037,0.65572360600000001,0.50958659800000006,0.126721482,0.83288292200000047,0.10588231400000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.409751848]
[null,"Sum:",null,{"$f":"SUM(D94:D100)","v":0},{"$f":"SUM(E94:E100)","v":0},{"$f":"SUM(F94:F100)","v":0},{"$f":"SUM(G94:G100)","v":0},0,0,0.1216437048,0,0,0,0,0,0,4.0491951999999998E-2,0.71614898039999964,0.17248791399999988,0.36752659799999993,0.18097866400000004,0.29151807200000007,7.3362354987999998,3.8607279911999997,6.1487192343999997,0.93106120959999994,0.29254327079999998,1.0174594760000004,{"$f":"SUM(AC94:AC100)","v":0.25326316039999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D101:AS101)","v":21.730805726399996}]
[]
[null,"Total historic cost",null,{"$f":"D91+D101","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.144092274800002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.556870752000009,40.302855690400023,46.435881894000005,64.313317097999999,67.880040923999985,69.576597132000032,88.175703378800023,95.990290521199995,72.744365154399986,80.091551759599994,73.738102210799923,74.140011816000097,63.741153190399999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D103:AS103)","v":1087.1010059564001}]
[]
["@ Sept 06","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F83*Indexation!B$4","v":0},{"$f":"G83*Indexation!C$4","v":0.16397637768424547},{"$f":"H83*Indexation!D$4","v":-1.9281357146449876},{"$f":"I83*Indexation!E$4","v":8.8087151785476951},{"$f":"J83*Indexation!F$4","v":25.955780505732292},{"$f":"K83*Indexation!G$4","v":34.525685438658833},{"$f":"L83*Indexation!H$4","v":24.644420391449707},{"$f":"M83*Indexation!I$4","v":36.91337776544875},{"$f":"N83*Indexation!J$4","v":46.033423093261206},{"$f":"O83*Indexation!K$4","v":38.460233627316619},{"$f":"P83*Indexation!L$4","v":43.800473074195573},{"$f":"Q83*Indexation!M$4","v":44.198906611191539},{"$f":"R83*Indexation!N$4","v":49.321688521154904},{"$f":"S83*Indexation!O$4","v":54.230925660830593},{"$f":"T83*Indexation!P$4","v":73.498527167103035},{"$f":"U83*Indexation!Q$4","v":82.58925798560719},{"$f":"V83*Indexation!R$4","v":82.901112492785245},{"$f":"W83*Indexation!S$4","v":91.211315617537579},{"$f":"X83*Indexation!T$4","v":96.93455449085738},{"$f":"Y83*Indexation!U$4","v":65.173941358765731},{"$f":"Z83*Indexation!V$4","v":75.369774817451116},{"$f":"AA83*Indexation!W$4","v":67.382680290933607},{"$f":"AB83*Indexation!X$4","v":65.403350353788852},{"$f":"AC83*Indexation!Y$4","v":56.455118004023028},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D107:AS107)","v":1162.0491031096799}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F84*Indexation!B$4","v":0},{"$f":"G84*Indexation!C$4","v":0},{"$f":"H84*Indexation!D$4","v":0},{"$f":"I84*Indexation!E$4","v":0},{"$f":"J84*Indexation!F$4","v":36.464649817186476},{"$f":"K84*Indexation!G$4","v":0},{"$f":"L84*Indexation!H$4","v":0},{"$f":"M84*Indexation!I$4","v":0},{"$f":"N84*Indexation!J$4","v":0},{"$f":"O84*Indexation!K$4","v":0},{"$f":"P84*Indexation!L$4","v":0},{"$f":"Q84*Indexation!M$4","v":0},{"$f":"R84*Indexation!N$4","v":0},{"$f":"S84*Indexation!O$4","v":0},{"$f":"T84*Indexation!P$4","v":0},{"$f":"U84*Indexation!Q$4","v":0},{"$f":"V84*Indexation!R$4","v":0},{"$f":"W84*Indexation!S$4","v":0},{"$f":"X84*Indexation!T$4","v":0},{"$f":"Y84*Indexation!U$4","v":0},{"$f":"Z84*Indexation!V$4","v":0},{"$f":"AA84*Indexation!W$4","v":0},{"$f":"AB84*Indexation!X$4","v":0},{"$f":"AC84*Indexation!Y$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D108:AS108)","v":36.464649817186476}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F85*Indexation!B$4","v":0},{"$f":"G85*Indexation!C$4","v":0},{"$f":"H85*Indexation!D$4","v":0.82192140391975799},{"$f":"I85*Indexation!E$4","v":0},{"$f":"J85*Indexation!F$4","v":0},{"$f":"K85*Indexation!G$4","v":0},{"$f":"L85*Indexation!H$4","v":0},{"$f":"M85*Indexation!I$4","v":0},{"$f":"N85*Indexation!J$4","v":0},{"$f":"O85*Indexation!K$4","v":0},{"$f":"P85*Indexation!L$4","v":0},{"$f":"Q85*Indexation!M$4","v":0},{"$f":"R85*Indexation!N$4","v":0},{"$f":"S85*Indexation!O$4","v":0},{"$f":"T85*Indexation!P$4","v":0},{"$f":"U85*Indexation!Q$4","v":0},{"$f":"V85*Indexation!R$4","v":0},{"$f":"W85*Indexation!S$4","v":0},{"$f":"X85*Indexation!T$4","v":0},{"$f":"Y85*Indexation!U$4","v":0},{"$f":"Z85*Indexation!V$4","v":0},{"$f":"AA85*Indexation!W$4","v":0},{"$f":"AB85*Indexation!X$4","v":0},{"$f":"AC85*Indexation!Y$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82192140391975799]
[null,"Meters",15,null,null,{"$f":"F86*Indexation!B$4","v":1.066359408888867},{"$f":"G86*Indexation!C$4","v":1.9541002779559991},{"$f":"H86*Indexation!D$4","v":3.8209971476047286},{"$f":"I86*Indexation!E$4","v":1.1846126665108159},{"$f":"J86*Indexation!F$4","v":2.1054062408283873},{"$f":"K86*Indexation!G$4","v":4.4429443438144132},{"$f":"L86*Indexation!H$4","v":5.0431181058792776},{"$f":"M86*Indexation!I$4","v":6.2407818834823869},{"$f":"N86*Indexation!J$4","v":8.8104007610931117},{"$f":"O86*Indexation!K$4","v":7.1656434114651431},{"$f":"P86*Indexation!L$4","v":6.5625245992925825},{"$f":"Q86*Indexation!M$4","v":6.0186426212882873},{"$f":"R86*Indexation!N$4","v":6.5618896894732162},{"$f":"S86*Indexation!O$4","v":7.6481346814535485},{"$f":"T86*Indexation!P$4","v":14.298665132092585},{"$f":"U86*Indexation!Q$4","v":7.9770687663182756},{"$f":"V86*Indexation!R$4","v":8.8847555177135078},{"$f":"W86*Indexation!S$4","v":7.6792160633332927},{"$f":"X86*Indexation!T$4","v":10.42132406517392},{"$f":"Y86*Indexation!U$4","v":10.038281403860545},{"$f":"Z86*Indexation!V$4","v":11.213387011749154},{"$f":"AA86*Indexation!W$4","v":11.847227818668754},{"$f":"AB86*Indexation!X$4","v":12.15697323592566},{"$f":"AC86*Indexation!Y$4","v":9.1280181494751531},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F87*Indexation!B$4","v":0},{"$f":"G87*Indexation!C$4","v":0},{"$f":"H87*Indexation!D$4","v":0},{"$f":"I87*Indexation!E$4","v":0},{"$f":"J87*Indexation!F$4","v":0},{"$f":"K87*Indexation!G$4","v":0},{"$f":"L87*Indexation!H$4","v":0},{"$f":"M87*Indexation!I$4","v":0},{"$f":"N87*Indexation!J$4","v":0},{"$f":"O87*Indexation!K$4","v":0},{"$f":"P87*Indexation!L$4","v":0},{"$f":"Q87*Indexation!M$4","v":0},{"$f":"R87*Indexation!N$4","v":0},{"$f":"S87*Indexation!O$4","v":0},{"$f":"T87*Indexation!P$4","v":0},{"$f":"U87*Indexation!Q$4","v":0},{"$f":"V87*Indexation!R$4","v":0},{"$f":"W87*Indexation!S$4","v":0},{"$f":"X87*Indexation!T$4","v":0},{"$f":"Y87*Indexation!U$4","v":0},{"$f":"Z87*Indexation!V$4","v":0},{"$f":"AA87*Indexation!W$4","v":0},{"$f":"AB87*Indexation!X$4","v":0},{"$f":"AC87*Indexation!Y$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F88*Indexation!B$4","v":0},{"$f":"G88*Indexation!C$4","v":0},{"$f":"H88*Indexation!D$4","v":0},{"$f":"I88*Indexation!E$4","v":0},{"$f":"J88*Indexation!F$4","v":0},{"$f":"K88*Indexation!G$4","v":0},{"$f":"L88*Indexation!H$4","v":0},{"$f":"M88*Indexation!I$4","v":0},{"$f":"N88*Indexation!J$4","v":0},{"$f":"O88*Indexation!K$4","v":0},{"$f":"P88*Indexation!L$4","v":0},{"$f":"Q88*Indexation!M$4","v":0},{"$f":"R88*Indexation!N$4","v":0},{"$f":"S88*Indexation!O$4","v":0.77561184633511415},{"$f":"T88*Indexation!P$4","v":0},{"$f":"U88*Indexation!Q$4","v":0},{"$f":"V88*Indexation!R$4","v":0},{"$f":"W88*Indexation!S$4","v":0},{"$f":"X88*Indexation!T$4","v":0},{"$f":"Y88*Indexation!U$4","v":0},{"$f":"Z88*Indexation!V$4","v":0},{"$f":"AA88*Indexation!W$4","v":0},{"$f":"AB88*Indexation!X$4","v":0},{"$f":"AC88*Indexation!Y$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.77561184633511415]
[null,"Equipment",5,null,null,{"$f":"F89*Indexation!B$4","v":0},{"$f":"G89*Indexation!C$4","v":0},{"$f":"H89*Indexation!D$4","v":0},{"$f":"I89*Indexation!E$4","v":0},{"$f":"J89*Indexation!F$4","v":0},{"$f":"K89*Indexation!G$4","v":0},{"$f":"L89*Indexation!H$4","v":0},{"$f":"M89*Indexation!I$4","v":0},{"$f":"N89*Indexation!J$4","v":0},{"$f":"O89*Indexation!K$4","v":0},{"$f":"P89*Indexation!L$4","v":1.4132999540630666},{"$f":"Q89*Indexation!M$4","v":9.6137585404839676},{"$f":"R89*Indexation!N$4","v":1.1490494011251196},{"$f":"S89*Indexation!O$4","v":2.9474350510682692},{"$f":"T89*Indexation!P$4","v":1.5387489845661853},{"$f":"U89*Indexation!Q$4","v":1.7964442015698008},{"$f":"V89*Indexation!R$4","v":1.2521198860144567},{"$f":"W89*Indexation!S$4","v":3.9063925836429871},{"$f":"X89*Indexation!T$4","v":4.3253531830070413},{"$f":"Y89*Indexation!U$4","v":1.9661001731729171},{"$f":"Z89*Indexation!V$4","v":1.6282228154471976},{"$f":"AA89*Indexation!W$4","v":0.77305435007076195},{"$f":"AB89*Indexation!X$4","v":0.37619012959444353},{"$f":"AC89*Indexation!Y$4","v":0.30543401791549929},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,32.991603271741717]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D107:D114)","v":0},{"$f":"SUM(E107:E114)","v":0},1.066359408888867,2.1180766556402446,2.7147828368794991,9.993327845058511,64.525836563747163,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,{"$f":"SUM(AC107:AC114)","v":65.888570171413676},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D115:AS115)","v":1405.3733624522047}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F94*Indexation!B$4","v":0},{"$f":"G94*Indexation!C$4","v":0},{"$f":"H94*Indexation!D$4","v":0},{"$f":"I94*Indexation!E$4","v":0},{"$f":"J94*Indexation!F$4","v":0},{"$f":"K94*Indexation!G$4","v":0},{"$f":"L94*Indexation!H$4","v":0},{"$f":"M94*Indexation!I$4","v":0},{"$f":"N94*Indexation!J$4","v":0},{"$f":"O94*Indexation!K$4","v":0},{"$f":"P94*Indexation!L$4","v":0},{"$f":"Q94*Indexation!M$4","v":0},{"$f":"R94*Indexation!N$4","v":0},{"$f":"S94*Indexation!O$4","v":0},{"$f":"T94*Indexation!P$4","v":0},{"$f":"U94*Indexation!Q$4","v":0},{"$f":"V94*Indexation!R$4","v":0},{"$f":"W94*Indexation!S$4","v":0},{"$f":"X94*Indexation!T$4","v":0},{"$f":"Y94*Indexation!U$4","v":0},{"$f":"Z94*Indexation!V$4","v":0},{"$f":"AA94*Indexation!W$4","v":0},{"$f":"AB94*Indexation!X$4","v":0},{"$f":"AC94*Indexation!Y$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D118:AS118)","v":0}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F95*Indexation!B$4","v":0},{"$f":"G95*Indexation!C$4","v":0},{"$f":"H95*Indexation!D$4","v":0},{"$f":"I95*Indexation!E$4","v":0},{"$f":"J95*Indexation!F$4","v":0},{"$f":"K95*Indexation!G$4","v":0},{"$f":"L95*Indexation!H$4","v":0},{"$f":"M95*Indexation!I$4","v":0},{"$f":"N95*Indexation!J$4","v":0},{"$f":"O95*Indexation!K$4","v":0},{"$f":"P95*Indexation!L$4","v":0},{"$f":"Q95*Indexation!M$4","v":0},{"$f":"R95*Indexation!N$4","v":0},{"$f":"S95*Indexation!O$4","v":0},{"$f":"T95*Indexation!P$4","v":0},{"$f":"U95*Indexation!Q$4","v":0},{"$f":"V95*Indexation!R$4","v":0},{"$f":"W95*Indexation!S$4","v":0},{"$f":"X95*Indexation!T$4","v":0},{"$f":"Y95*Indexation!U$4","v":0},{"$f":"Z95*Indexation!V$4","v":0},{"$f":"AA95*Indexation!W$4","v":0},{"$f":"AB95*Indexation!X$4","v":0},{"$f":"AC95*Indexation!Y$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F96*Indexation!B$4","v":0},{"$f":"G96*Indexation!C$4","v":0},{"$f":"H96*Indexation!D$4","v":0},{"$f":"I96*Indexation!E$4","v":0},{"$f":"J96*Indexation!F$4","v":0},{"$f":"K96*Indexation!G$4","v":0},{"$f":"L96*Indexation!H$4","v":0},{"$f":"M96*Indexation!I$4","v":0},{"$f":"N96*Indexation!J$4","v":0},{"$f":"O96*Indexation!K$4","v":0},{"$f":"P96*Indexation!L$4","v":0},{"$f":"Q96*Indexation!M$4","v":0},{"$f":"R96*Indexation!N$4","v":0},{"$f":"S96*Indexation!O$4","v":0},{"$f":"T96*Indexation!P$4","v":0},{"$f":"U96*Indexation!Q$4","v":0},{"$f":"V96*Indexation!R$4","v":0},{"$f":"W96*Indexation!S$4","v":0},{"$f":"X96*Indexation!T$4","v":0},{"$f":"Y96*Indexation!U$4","v":0},{"$f":"Z96*Indexation!V$4","v":0},{"$f":"AA96*Indexation!W$4","v":0},{"$f":"AB96*Indexation!X$4","v":0},{"$f":"AC96*Indexation!Y$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F97*Indexation!B$4","v":0},{"$f":"G97*Indexation!C$4","v":0},{"$f":"H97*Indexation!D$4","v":0},{"$f":"I97*Indexation!E$4","v":0},{"$f":"J97*Indexation!F$4","v":0},{"$f":"K97*Indexation!G$4","v":0},{"$f":"L97*Indexation!H$4","v":0},{"$f":"M97*Indexation!I$4","v":0},{"$f":"N97*Indexation!J$4","v":0},{"$f":"O97*Indexation!K$4","v":0},{"$f":"P97*Indexation!L$4","v":0},{"$f":"Q97*Indexation!M$4","v":0},{"$f":"R97*Indexation!N$4","v":0},{"$f":"S97*Indexation!O$4","v":0},{"$f":"T97*Indexation!P$4","v":0},{"$f":"U97*Indexation!Q$4","v":0},{"$f":"V97*Indexation!R$4","v":0},{"$f":"W97*Indexation!S$4","v":0},{"$f":"X97*Indexation!T$4","v":0},{"$f":"Y97*Indexation!U$4","v":0},{"$f":"Z97*Indexation!V$4","v":0},{"$f":"AA97*Indexation!W$4","v":0},{"$f":"AB97*Indexation!X$4","v":0},{"$f":"AC97*Indexation!Y$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land",40,null,null,{"$f":"F98*Indexation!B$4","v":0},{"$f":"G98*Indexation!C$4","v":0},{"$f":"H98*Indexation!D$4","v":0},{"$f":"I98*Indexation!E$4","v":0},{"$f":"J98*Indexation!F$4","v":0},{"$f":"K98*Indexation!G$4","v":0},{"$f":"L98*Indexation!H$4","v":0},{"$f":"M98*Indexation!I$4","v":0},{"$f":"N98*Indexation!J$4","v":0},{"$f":"O98*Indexation!K$4","v":0},{"$f":"P98*Indexation!L$4","v":0},{"$f":"Q98*Indexation!M$4","v":5.979523625245789E-2},{"$f":"R98*Indexation!N$4","v":0.15802234671460105},{"$f":"S98*Indexation!O$4","v":0},{"$f":"T98*Indexation!P$4","v":0},{"$f":"U98*Indexation!Q$4","v":9.5970586806053866E-3},{"$f":"V98*Indexation!R$4","v":0},{"$f":"W98*Indexation!S$4","v":0},{"$f":"X98*Indexation!T$4","v":0},{"$f":"Y98*Indexation!U$4","v":0},{"$f":"Z98*Indexation!V$4","v":0},{"$f":"AA98*Indexation!W$4","v":0},{"$f":"AB98*Indexation!X$4","v":0},{"$f":"AC98*Indexation!Y$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.22741464164766434]
[null,"Buildings",40,null,null,{"$f":"F99*Indexation!B$4","v":0},{"$f":"G99*Indexation!C$4","v":0},{"$f":"H99*Indexation!D$4","v":0},{"$f":"I99*Indexation!E$4","v":0},{"$f":"J99*Indexation!F$4","v":0.21789639867708485},{"$f":"K99*Indexation!G$4","v":0},{"$f":"L99*Indexation!H$4","v":0},{"$f":"M99*Indexation!I$4","v":0},{"$f":"N99*Indexation!J$4","v":0},{"$f":"O99*Indexation!K$4","v":0},{"$f":"P99*Indexation!L$4","v":0},{"$f":"Q99*Indexation!M$4","v":0},{"$f":"R99*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S99*Indexation!O$4","v":0},{"$f":"T99*Indexation!P$4","v":0},{"$f":"U99*Indexation!Q$4","v":0},{"$f":"V99*Indexation!R$4","v":0},{"$f":"W99*Indexation!S$4","v":8.1162672925298587},{"$f":"X99*Indexation!T$4","v":3.8879781655503884},{"$f":"Y99*Indexation!U$4","v":6.3658845054654076},{"$f":"Z99*Indexation!V$4","v":0.46966433410765396},{"$f":"AA99*Indexation!W$4","v":0.1806267735697929},{"$f":"AB99*Indexation!X$4","v":0.19672799530022192},{"$f":"AC99*Indexation!Y$4","v":0.15295378749175828},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19.645623956307244]
[null,"Equipment",5,null,null,{"$f":"F100*Indexation!B$4","v":0},{"$f":"G100*Indexation!C$4","v":0},{"$f":"H100*Indexation!D$4","v":0},{"$f":"I100*Indexation!E$4","v":0},{"$f":"J100*Indexation!F$4","v":0},{"$f":"K100*Indexation!G$4","v":0},{"$f":"L100*Indexation!H$4","v":0},{"$f":"M100*Indexation!I$4","v":0},{"$f":"N100*Indexation!J$4","v":0},{"$f":"O100*Indexation!K$4","v":0},{"$f":"P100*Indexation!L$4","v":0},{"$f":"Q100*Indexation!M$4","v":0},{"$f":"R100*Indexation!N$4","v":0.8161098576874326},{"$f":"S100*Indexation!O$4","v":0.24459015343037291},{"$f":"T100*Indexation!P$4","v":0.51345576186361674},{"$f":"U100*Indexation!Q$4","v":0.23731464633392704},{"$f":"V100*Indexation!R$4","v":0.39145881367708818},{"$f":"W100*Indexation!S$4","v":1.212621983142367},{"$f":"X100*Indexation!T$4","v":0.79207073109120452},{"$f":"Y100*Indexation!U$4","v":0.75992427915315552},{"$f":"Z100*Indexation!V$4","v":0.56785069285975198},{"$f":"AA100*Indexation!W$4","v":0.1380354934130501},{"$f":"AB100*Indexation!X$4","v":0.88771506463844374},{"$f":"AC100*Indexation!Y$4","v":0.10988606287914239},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6.6710335401695531]
[null,"Sum:",null,{"$f":"SUM(D118:D124)","v":0},{"$f":"SUM(E118:E124)","v":0},{"$f":"SUM(F118:F124)","v":0},{"$f":"SUM(G118:G124)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,5.979523625245789E-2,1.0317569080171136,0.24459015343037291,0.51345576186361674,0.24691170501453244,0.39145881367708818,9.3288892756722248,4.6800488966415932,7.1258087846185632,1.0375150269674061,0.318662266982843,1.0844430599386656,{"$f":"SUM(AC118:AC124)","v":0.26283985037090069},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,26.544072138124463]
[]
[null,"Total indexed gross asset value",null,{"$f":"D115+D125","v":0},{"$f":"E115+E125","v":0},{"$f":"F115+F125","v":1.066359408888867},{"$f":"G115+G125","v":2.1180766556402446},2.7147828368794991,9.993327845058511,64.743732962424247,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.891103009216252,58.064384519770357,65.846697393117893,89.849397045625409,92.609682658509783,93.429446710190291,112.12581354018609,116.36128063567993,84.304131720417757,89.248899671614879,80.321624726655969,79.020956779247626,66.151410021784571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D127:AS127)","v":1431.9174345903289}]
[]
["@ Sept 06","Indexed net book value @ 1 October 2006"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($D$1-0.25-D$6)<$C131,(D$6<$D$1)),($C131-($D$1-0.25-D$6))/$C131*D107,0)","v":0},0,0,0.10180200114563573,-1.2291865180861794,5.762367845966617,17.412002755928746,23.736408739077948,17.353779358979171,26.608393139260976,33.949649531280144,29.005426193934618,33.762864661359089,34.806638956313336,39.662857852428736,44.514551479931775,61.555016502448794,70.544991196039476,72.193052129133818,80.950042610564594,87.644993018816876,60.014337667863444,70.659163891360421,64.294307444265826,63.495752635136675,55.749429028972742,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D131:AS131)","v":992.54864212212328}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,{"$f":"14.756","v":14.756},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D132:AS132)","v":14.756}]
[null,"Cork Cast Iron",60,null,null,null,null,{"$f":"0.122","v":0.122},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.122]
[null,"Meters",15,{"$f":"IF(AND(($D$1-0.25-D$6)<$C134,(D$6<$D$1)),($C134-($D$1-0.25-D$6))/$C134*D110,0)","v":0},{"$f":"IF(AND(($D$1-0.25-E$6)<$C134,(E$6<$D$1)),($C134-($D$1-0.25-E$6))/$C134*E110,0)","v":0},0,0,0,0,0,0,0,0,0,0.11942739019108571,0.54687704994104847,0.90279639319324301,1.4217427660525301,2.1669714930785053,5.0045327962324047,3.323778652632615,4.2942985002281953,4.2235688348333111,6.4264831735239172,6.8594922926380386,8.4100402588118648,9.6752360519128153,10.738659691734332,8.6716172420013944,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72.785522587005289]
[null,"Land",40,{"$f":"IF(AND(($D$1-0.25-D$6)<$C135,(D$6<$D$1)),($C135-($D$1-0.25-D$6))/$C135*D111,0)","v":0},{"$f":"IF(AND(($D$1-0.25-E$6)<$C135,(E$6<$D$1)),($C135-($D$1-0.25-E$6))/$C135*E111,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($D$1-0.25-D$6)<$C136,(D$6<$D$1)),($C136-($D$1-0.25-D$6))/$C136*D112,0)","v":0},{"$f":"IF(AND(($D$1-0.25-E$6)<$C136,(E$6<$D$1)),($C136-($D$1-0.25-E$6))/$C136*E112,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.56716616263255215,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.56716616263255215]
[null,"Equipment",5,{"$f":"IF(AND(($D$1-0.25-D$6)<$C137,(D$6<$D$1)),($C137-($D$1-0.25-D$6))/$C137*D113,0)","v":0},{"$f":"IF(AND(($D$1-0.25-E$6)<$C137,(E$6<$D$1)),($C137-($D$1-0.25-E$6))/$C137*E113,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.8305008658645859E-2,0.4070557038617994,0.34787445753184287,0.24452358423638831,0.25961891522817437,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3573776695168509]
[null,"ITO setup",15,{"$f":"IF(AND(($D$1-0.25-D$6)<$C138,(D$6<$D$1)),($C138-($D$1-0.25-D$6))/$C138*D114,0)","v":0},{"$f":"IF(AND(($D$1-0.25-E$6)<$C138,(E$6<$D$1)),($C138-($D$1-0.25-E$6))/$C138*E114,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D131:D138)","v":0},{"$f":"SUM(E131:E138)","v":0},0,0.10180200114563573,-1.1071865180861793,5.762367845966617,32.168002755928747,23.736408739077948,17.353779358979171,26.608393139260976,33.949649531280144,29.124853584125702,34.309741711300134,35.709435349506577,41.084600618481268,47.248689135642834,66.559549298681205,73.868769848672088,76.487350629362012,85.17361144539791,94.071476192340796,66.972134969160123,79.476259854034083,74.317417953710489,74.478935911107399,{"$f":"SUM(AC131:AC138)","v":64.680665186202305},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1082.136708541278]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($D$1-0.25-D$6)<$C142,(D$6<$D$1)),($C142-($D$1-0.25-D$6))/$C142*D118,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D142:AS142)","v":0}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($D$1-0.25-D$6)<$C143,(D$6<$D$1)),($C143-($D$1-0.25-D$6))/$C143*D119,0)","v":0},{"$f":"IF(AND(($D$1-0.25-E$6)<$C143,(E$6<$D$1)),($C143-($D$1-0.25-E$6))/$C143*E119,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($D$1-0.25-T$6)<$C143,(T$6<$D$1)),($C143-($D$1-0.25-T$6))/$C143*T119,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,0,{"$f":"IF(AND(($D$1-0.25-E$6)<$C144,(E$6<$D$1)),($C144-($D$1-0.25-E$6))/$C144*E120,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($D$1-0.25-T$6)<$C144,(T$6<$D$1)),($C144-($D$1-0.25-T$6))/$C144*T120,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,0,{"$f":"IF(AND(($D$1-0.25-E$6)<$C145,(E$6<$D$1)),($C145-($D$1-0.25-E$6))/$C145*E121,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($D$1-0.25-T$6)<$C145,(T$6<$D$1)),($C145-($D$1-0.25-T$6))/$C145*T121,0)","v":0},0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land",40,0,{"$f":"IF(AND(($D$1-0.25-E$6)<$C146,(E$6<$D$1)),($C146-($D$1-0.25-E$6))/$C146*E122,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,4.0735504696986939E-2,0.111603282367187,0,{"$f":"IF(AND(($D$1-0.25-T$6)<$C146,(T$6<$D$1)),($C146-($D$1-0.25-T$6))/$C146*T122,0)","v":0},7.4977020942229586E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.1598364891583969]
[null,"Buildings",40,0,{"$f":"IF(AND(($D$1-0.25-E$6)<$C147,(E$6<$D$1)),($C147-($D$1-0.25-E$6))/$C147*E123,0)","v":0},0,0,0,0,0.1103100518302742,0,0,0,0,0,0,0,4.0697446928150173E-2,0,{"$f":"IF(AND(($D$1-0.25-T$6)<$C147,(T$6<$D$1)),($C147-($D$1-0.25-T$6))/$C147*T123,0)","v":0},0,0,6.7466471869154452,3.32908130425252,5.6099357204413902,0.4256333027850614,0.16820868288686963,0.18812114550583722,0.15008590397628779,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.768720745521833]
[null,"Equipment",5,0,{"$f":"IF(AND(($D$1-0.25-E$6)<$C148,(E$6<$D$1)),($C148-($D$1-0.25-E$6))/$C148*E124,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($D$1-0.25-T$6)<$C148,(T$6<$D$1)),($C148-($D$1-0.25-T$6))/$C148*T124,0)","v":0},0,0,0,0,3.799621395765778E-2,0.141962673214938,6.2115972035872546E-2,0.5770147920149884,9.3403153447271028E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.91249280467072769]
[null,"Sum:",null,{"$f":"SUM(D142:D148)","v":0},{"$f":"SUM(E142:E148)","v":0},{"$f":"SUM(F142:F148)","v":0},{"$f":"SUM(G142:G148)","v":0},0,0,0.1103100518302742,0,0,0,0,0,0,4.0735504696986939E-2,0.15230072929533717,0,0,7.4977020942229586E-3,0,6.7466471869154452,3.32908130425252,5.6479319343990477,0.56759597599999934,0.23032465492274218,0.76513593752082565,{"$f":"SUM(AC142:AC148)","v":0.24348905742355881},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17.841050039350961]
[]
[null,"Total indexed net book value",null,{"$f":"D139+D149","v":0},{"$f":"E139+E149","v":0},{"$f":"F139+F149","v":0},{"$f":"G139+G149","v":0.10180200114563573},{"$f":"H139+H149","v":-1.1071865180861793},5.762367845966617,32.278312807759022,23.736408739077948,17.353779358979171,26.608393139260976,33.949649531280144,29.124853584125702,34.309741711300134,35.750170854203567,41.236901347776602,47.248689135642834,66.559549298681205,73.876267550766315,76.487350629362012,91.920258632313349,97.400557496593322,72.620066903559177,80.043855830034076,74.547742608633229,75.244071848628224,64.924154243625864,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D151:AS151)","v":1099.9777585806291}]
[]
["@ Sept 07","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Disposals not allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D83","v":0},{"$f":"E83","v":0},{"$f":"F83","v":0},{"$f":"G83","v":8.1000000000000003E-2},-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B155,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B155,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D155:AS155)","v":888.86716981999996}]
[null,"Dublin Cast Iron - D",60,{"$f":"D84","v":0},0,0,{"$f":"G84","v":0},0,0,{"$f":"J84","v":20.356899540000001},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B156,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B156,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.356899540000001]
[null,"Cork Cast Iron - D",60,0,0,0,{"$f":"G85","v":0},0.42793186999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B157,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B157,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42793186999999999]
[null,"Meters - D",15,0,0,0.48503995,{"$f":"G86","v":0.96527393000000006},1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B158,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B158,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,0,0,0,{"$f":"G87","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B159,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B159,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,0,0,0,{"$f":"G88","v":0},0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B160,PC1_inputs!C$18:C$56)","v":2.9783E-2},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B160,PC1_inputs!D$18:D$56))","v":-7.6783000000000004E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49997079000000005]
[null,"Equipment - D",5,0,0,0,{"$f":"G89","v":0},0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,0.29430539,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B161,PC1_inputs!C$18:C$56)","v":0.20005500000000001},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B161,PC1_inputs!D$18:D$56))","v":0.626475},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.652838910000007]
[null,"ITO setup",15,0,0,0,{"$f":"G90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D155:D162)","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.022448570000002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,{"$f":"SUM(AE155:AE162)","v":0.54969199999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D163:AS163)","v":1066.1497302299999}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D94","v":0},{"$f":"E94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B166,PC1_inputs!C$18:C$56)","v":16.983364000000002},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B166,PC1_inputs!D$18:D$56))","v":31.660425999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D166:AS166)","v":48.643789999999996}]
[null,"Dublin Cast Iron - S",60,0,{"$f":"E95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B167,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B167,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D167:AS167)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B168,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B168,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B169,PC1_inputs!C$18:C$56)","v":3.373875},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B169,PC1_inputs!D$18:D$56))","v":8.3729610000000001},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.746836]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,4.0491951999999998E-2,0.10968430800000001,0,0,7.0343480000000002E-3,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B170,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B170,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.157210608]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.3826299647999996,3.2073225011999993,5.4929956283999992,0.42147461159999988,0.16582178880000001,0.184576554,{"$f":"AC99","v":0.14738084639999999},{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B171,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B171,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16.163843270400001]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,0.95360553400000014,0.65340549000000037,0.65572360600000001,0.50958659800000006,0.126721482,0.83288292200000047,{"$f":"AC100","v":0.10588231400000001},{"$f":"SUMIF(PC1_inputs!$E$18:$E$56,$B172,PC1_inputs!C$18:C$56)","v":0},{"$f":"(SUMIF(PC1_inputs!$E$18:$E$56,$B172,PC1_inputs!D$18:D$56))","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.409751848]
[null,"Sum:",null,{"$f":"SUM(D166:D172)","v":0},{"$f":"SUM(E166:E172)","v":0},{"$f":"SUM(F166:F172)","v":0},{"$f":"SUM(G166:G172)","v":0},0,0,0.1216437048,0,0,0,0,0,0,4.0491951999999998E-2,0.71614898039999964,0.17248791399999988,0.36752659799999993,0.18097866400000004,0.29151807200000007,7.3362354987999998,3.8607279911999997,6.1487192343999997,0.93106120959999994,0.29254327079999998,1.0174594760000004,0.25326316039999996,20.357239,{"$f":"SUM(AE166:AE172)","v":40.033386999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D173:AS173)","v":82.121431726400004}]
[]
[null,"Total historic cost",null,{"$f":"D163+D173","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.144092274800002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.556870752000009,40.302855690400023,46.435881894000005,64.313317097999999,67.880040923999985,69.576597132000032,88.175703378800023,95.990290521199995,72.744365154399986,80.091551759599994,73.738102210799923,74.140011816000097,63.741153190399999,20.587077000000001,{"$f":"AE163+AE173","v":40.583078999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D175:AS175)","v":1148.2711619564}]
[]
["during 06/07","Disposals, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D179:AS179)","v":0}]
[null,"Dublin Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - D",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment - D",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D179:D186)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AE179:AE186)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D187:AS187)","v":0}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D190:AS190)","v":0}]
[null,"Dublin Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D191:AS191)","v":0}]
[null,"Cork Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Q25/20*16","v":3.2393561599999995E-2},{"$f":"R25/20*16","v":8.7747446400000012E-2},null,null,{"$f":"U25/20*16","v":5.6274784000000001E-3},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.12576848640000002]
[null,"Buildings - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.326013,9.5110000000000004E-3,-0.32294800000000001,0,0,-0.110739,-0.145005,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,-0.89519400000000005]
[null,"Equipment - S",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.182306,-5.2839999999999996E-3,0.17941599999999999,6.4000000000000005E-4,0,6.1522E-2,8.0559000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49915899999999996]
[null,"Sum:",null,{"$f":"SUM(D190:D196)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.2393561599999995E-2,8.7747446400000012E-2,0,0,5.6274784000000001E-3,0,-0.143707,4.2270000000000007E-3,-0.14353200000000002,6.4000000000000005E-4,0,-4.9217000000000004E-2,-6.4445999999999989E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D197:AS197)","v":-0.27026651359999998}]
[]
[null,"Total historic cost",null,{"$f":"D187+D197","v":0},0,0,0,0,0,0,0,0,0,0,0,0,3.2393561599999995E-2,8.7747446400000012E-2,0,0,5.6274784000000001E-3,0,-0.143707,4.2270000000000007E-3,-0.14353200000000002,6.4000000000000005E-4,0,-4.9217000000000004E-2,-6.4445999999999989E-2,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D199:AS199)","v":-0.27026651359999998}]
[]
["@ Sept 07","Historic cost, nominal to 2010, 10/11  prices thereafter"]
["Disposals allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D155+D179","v":0},{"$f":"E155+E179","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D203:AS203)","v":888.86716981999996}]
[null,"Dublin Cast Iron - D",60,0,{"$f":"E156+E180","v":0},0,0,0,0,20.356899540000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20.356899540000001]
[null,"Cork Cast Iron - D",60,0,0,0,0,0.42793186999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42793186999999999]
[null,"Meters - D",15,0,0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49997079000000005]
[null,"Equipment - D",5,0,0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"AC161+AC185","v":0.29430539},0.20005500000000001,0.626475,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25.652838910000007]
[null,"ITO setup",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D203:D210)","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.022448570000002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,{"$f":"SUM(AE203:AE210)","v":0.54969199999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D211:AS211)","v":1066.1497302299999}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D166+D190","v":0},{"$f":"E166+E190","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D214:AS214)","v":48.643789999999996}]
[null,"Dublin Cast Iron - S",60,0,{"$f":"E167+E191","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D215:AS215)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.746836]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"P170+P194","v":0},{"$f":"Q170+Q194","v":7.2885513599999993E-2},0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28297909440000002]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,{"$f":"Q171+Q195","v":0},3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Q172+Q196","v":0},0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,0.18644131400000002,{"$f":"AD172+AD196","v":0},{"$f":"AE172+AE196","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5.9089108479999997]
[null,"Sum:",null,{"$f":"SUM(D214:D220)","v":0},{"$f":"SUM(E214:E220)","v":0},{"$f":"SUM(F214:F220)","v":0},{"$f":"SUM(G214:G220)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,{"$f":"SUM(AE214:AE220)","v":40.033386999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D221:AS221)","v":81.851165212799998}]
[]
[null,"Total historic cost",null,{"$f":"D211+D221","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.144092274800002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D223:AS223)","v":1148.0008954427999}]
[]
[null,"Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F203*Indexation!B$4","v":0},{"$f":"G203*Indexation!C$4","v":0.16397637768424547},{"$f":"H203*Indexation!D$4","v":-1.9281357146449876},{"$f":"I203*Indexation!E$4","v":8.8087151785476951},{"$f":"J203*Indexation!F$4","v":25.955780505732292},{"$f":"K203*Indexation!G$4","v":34.525685438658833},{"$f":"L203*Indexation!H$4","v":24.644420391449707},{"$f":"M203*Indexation!I$4","v":36.91337776544875},{"$f":"N203*Indexation!J$4","v":46.033423093261206},{"$f":"O203*Indexation!K$4","v":38.460233627316619},{"$f":"P203*Indexation!L$4","v":43.800473074195573},{"$f":"Q203*Indexation!M$4","v":44.198906611191539},{"$f":"R203*Indexation!N$4","v":49.321688521154904},{"$f":"S203*Indexation!O$4","v":54.230925660830593},{"$f":"T203*Indexation!P$4","v":73.498527167103035},{"$f":"U203*Indexation!Q$4","v":82.58925798560719},{"$f":"V203*Indexation!R$4","v":82.901112492785245},{"$f":"W203*Indexation!S$4","v":91.211315617537579},{"$f":"X203*Indexation!T$4","v":96.93455449085738},{"$f":"Y203*Indexation!U$4","v":65.173941358765731},{"$f":"Z203*Indexation!V$4","v":75.369774817451116},{"$f":"AA203*Indexation!W$4","v":67.382680290933607},{"$f":"AB203*Indexation!X$4","v":65.403350353788852},{"$f":"AC203*Indexation!Y$4","v":56.455118004023028},{"$f":"AD203*Indexation!Y$4","v":0},{"$f":"AE203*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D227:AS227)","v":1162.0491031096799}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F204*Indexation!B$4","v":0},{"$f":"G204*Indexation!C$4","v":0},{"$f":"H204*Indexation!D$4","v":0},{"$f":"I204*Indexation!E$4","v":0},{"$f":"J204*Indexation!F$4","v":36.464649817186476},{"$f":"K204*Indexation!G$4","v":0},{"$f":"L204*Indexation!H$4","v":0},{"$f":"M204*Indexation!I$4","v":0},{"$f":"N204*Indexation!J$4","v":0},{"$f":"O204*Indexation!K$4","v":0},{"$f":"P204*Indexation!L$4","v":0},{"$f":"Q204*Indexation!M$4","v":0},{"$f":"R204*Indexation!N$4","v":0},{"$f":"S204*Indexation!O$4","v":0},{"$f":"T204*Indexation!P$4","v":0},{"$f":"U204*Indexation!Q$4","v":0},{"$f":"V204*Indexation!R$4","v":0},{"$f":"W204*Indexation!S$4","v":0},{"$f":"X204*Indexation!T$4","v":0},{"$f":"Y204*Indexation!U$4","v":0},{"$f":"Z204*Indexation!V$4","v":0},{"$f":"AA204*Indexation!W$4","v":0},{"$f":"AB204*Indexation!X$4","v":0},{"$f":"AC204*Indexation!Y$4","v":0},{"$f":"AD204*Indexation!Y$4","v":0},{"$f":"AE204*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36.464649817186476]
[null,"Cork Cast Iron",60,null,null,{"$f":"F205*Indexation!B$4","v":0},{"$f":"G205*Indexation!C$4","v":0},{"$f":"H205*Indexation!D$4","v":0.82192140391975799},{"$f":"I205*Indexation!E$4","v":0},{"$f":"J205*Indexation!F$4","v":0},{"$f":"K205*Indexation!G$4","v":0},{"$f":"L205*Indexation!H$4","v":0},{"$f":"M205*Indexation!I$4","v":0},{"$f":"N205*Indexation!J$4","v":0},{"$f":"O205*Indexation!K$4","v":0},{"$f":"P205*Indexation!L$4","v":0},{"$f":"Q205*Indexation!M$4","v":0},{"$f":"R205*Indexation!N$4","v":0},{"$f":"S205*Indexation!O$4","v":0},{"$f":"T205*Indexation!P$4","v":0},{"$f":"U205*Indexation!Q$4","v":0},{"$f":"V205*Indexation!R$4","v":0},{"$f":"W205*Indexation!S$4","v":0},{"$f":"X205*Indexation!T$4","v":0},{"$f":"Y205*Indexation!U$4","v":0},{"$f":"Z205*Indexation!V$4","v":0},{"$f":"AA205*Indexation!W$4","v":0},{"$f":"AB205*Indexation!X$4","v":0},{"$f":"AC205*Indexation!Y$4","v":0},{"$f":"AD205*Indexation!Y$4","v":0},{"$f":"AE205*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.82192140391975799]
[null,"Meters",15,null,null,{"$f":"F206*Indexation!B$4","v":1.066359408888867},{"$f":"G206*Indexation!C$4","v":1.9541002779559991},{"$f":"H206*Indexation!D$4","v":3.8209971476047286},{"$f":"I206*Indexation!E$4","v":1.1846126665108159},{"$f":"J206*Indexation!F$4","v":2.1054062408283873},{"$f":"K206*Indexation!G$4","v":4.4429443438144132},{"$f":"L206*Indexation!H$4","v":5.0431181058792776},{"$f":"M206*Indexation!I$4","v":6.2407818834823869},{"$f":"N206*Indexation!J$4","v":8.8104007610931117},{"$f":"O206*Indexation!K$4","v":7.1656434114651431},{"$f":"P206*Indexation!L$4","v":6.5625245992925825},{"$f":"Q206*Indexation!M$4","v":6.0186426212882873},{"$f":"R206*Indexation!N$4","v":6.5618896894732162},{"$f":"S206*Indexation!O$4","v":7.6481346814535485},{"$f":"T206*Indexation!P$4","v":14.298665132092585},{"$f":"U206*Indexation!Q$4","v":7.9770687663182756},{"$f":"V206*Indexation!R$4","v":8.8847555177135078},{"$f":"W206*Indexation!S$4","v":7.6792160633332927},{"$f":"X206*Indexation!T$4","v":10.42132406517392},{"$f":"Y206*Indexation!U$4","v":10.038281403860545},{"$f":"Z206*Indexation!V$4","v":11.213387011749154},{"$f":"AA206*Indexation!W$4","v":11.847227818668754},{"$f":"AB206*Indexation!X$4","v":12.15697323592566},{"$f":"AC206*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD206*Indexation!Y$4","v":0},{"$f":"AE206*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F207*Indexation!B$4","v":0},{"$f":"G207*Indexation!C$4","v":0},{"$f":"H207*Indexation!D$4","v":0},{"$f":"I207*Indexation!E$4","v":0},{"$f":"J207*Indexation!F$4","v":0},{"$f":"K207*Indexation!G$4","v":0},{"$f":"L207*Indexation!H$4","v":0},{"$f":"M207*Indexation!I$4","v":0},{"$f":"N207*Indexation!J$4","v":0},{"$f":"O207*Indexation!K$4","v":0},{"$f":"P207*Indexation!L$4","v":0},{"$f":"Q207*Indexation!M$4","v":0},{"$f":"R207*Indexation!N$4","v":0},{"$f":"S207*Indexation!O$4","v":0},{"$f":"T207*Indexation!P$4","v":0},{"$f":"U207*Indexation!Q$4","v":0},{"$f":"V207*Indexation!R$4","v":0},{"$f":"W207*Indexation!S$4","v":0},{"$f":"X207*Indexation!T$4","v":0},{"$f":"Y207*Indexation!U$4","v":0},{"$f":"Z207*Indexation!V$4","v":0},{"$f":"AA207*Indexation!W$4","v":0},{"$f":"AB207*Indexation!X$4","v":0},{"$f":"AC207*Indexation!Y$4","v":0},{"$f":"AD207*Indexation!Y$4","v":0},{"$f":"AE207*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F208*Indexation!B$4","v":0},{"$f":"G208*Indexation!C$4","v":0},{"$f":"H208*Indexation!D$4","v":0},{"$f":"I208*Indexation!E$4","v":0},{"$f":"J208*Indexation!F$4","v":0},{"$f":"K208*Indexation!G$4","v":0},{"$f":"L208*Indexation!H$4","v":0},{"$f":"M208*Indexation!I$4","v":0},{"$f":"N208*Indexation!J$4","v":0},{"$f":"O208*Indexation!K$4","v":0},{"$f":"P208*Indexation!L$4","v":0},{"$f":"Q208*Indexation!M$4","v":0},{"$f":"R208*Indexation!N$4","v":0},{"$f":"S208*Indexation!O$4","v":0.77561184633511415},{"$f":"T208*Indexation!P$4","v":0},{"$f":"U208*Indexation!Q$4","v":0},{"$f":"V208*Indexation!R$4","v":0},{"$f":"W208*Indexation!S$4","v":0},{"$f":"X208*Indexation!T$4","v":0},{"$f":"Y208*Indexation!U$4","v":0},{"$f":"Z208*Indexation!V$4","v":0},{"$f":"AA208*Indexation!W$4","v":0},{"$f":"AB208*Indexation!X$4","v":0},{"$f":"AC208*Indexation!Y$4","v":0},{"$f":"AD208*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE208*Indexation!Z$4","v":-7.7515963778231819E-2},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.72900507302592987]
[null,"Equipment",5,null,null,{"$f":"F209*Indexation!B$4","v":0},{"$f":"G209*Indexation!C$4","v":0},{"$f":"H209*Indexation!D$4","v":0},{"$f":"I209*Indexation!E$4","v":0},{"$f":"J209*Indexation!F$4","v":0},{"$f":"K209*Indexation!G$4","v":0},{"$f":"L209*Indexation!H$4","v":0},{"$f":"M209*Indexation!I$4","v":0},{"$f":"N209*Indexation!J$4","v":0},{"$f":"O209*Indexation!K$4","v":0},{"$f":"P209*Indexation!L$4","v":1.4132999540630666},{"$f":"Q209*Indexation!M$4","v":9.6137585404839676},{"$f":"R209*Indexation!N$4","v":1.1490494011251196},{"$f":"S209*Indexation!O$4","v":2.9474350510682692},{"$f":"T209*Indexation!P$4","v":1.5387489845661853},{"$f":"U209*Indexation!Q$4","v":1.7964442015698008},{"$f":"V209*Indexation!R$4","v":1.2521198860144567},{"$f":"W209*Indexation!S$4","v":3.9063925836429871},{"$f":"X209*Indexation!T$4","v":4.3253531830070413},{"$f":"Y209*Indexation!U$4","v":1.9661001731729171},{"$f":"Z209*Indexation!V$4","v":1.6282228154471976},{"$f":"AA209*Indexation!W$4","v":0.77305435007076195},{"$f":"AB209*Indexation!X$4","v":0.37619012959444353},{"$f":"AC209*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD209*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE209*Indexation!Z$4","v":0.63245527536001167},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,33.831678266380685]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D227:D234)","v":0},0,{"$f":"SUM(F227:F234)","v":1.066359408888867},2.1180766556402446,2.7147828368794991,9.993327845058511,64.525836563747163,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,{"$f":"SUM(AE227:AE234)","v":0.55493931158177989},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D235:AS235)","v":1406.1668306735346}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F214*Indexation!B$4","v":0},{"$f":"G214*Indexation!C$4","v":0},{"$f":"H214*Indexation!D$4","v":0},{"$f":"I214*Indexation!E$4","v":0},{"$f":"J214*Indexation!F$4","v":0},{"$f":"K214*Indexation!G$4","v":0},{"$f":"L214*Indexation!H$4","v":0},{"$f":"M214*Indexation!I$4","v":0},{"$f":"N214*Indexation!J$4","v":0},{"$f":"O214*Indexation!K$4","v":0},{"$f":"P214*Indexation!L$4","v":0},{"$f":"Q214*Indexation!M$4","v":0},{"$f":"R214*Indexation!N$4","v":0},{"$f":"S214*Indexation!O$4","v":0},{"$f":"T214*Indexation!P$4","v":0},{"$f":"U214*Indexation!Q$4","v":0},{"$f":"V214*Indexation!R$4","v":0},{"$f":"W214*Indexation!S$4","v":0},{"$f":"X214*Indexation!T$4","v":0},{"$f":"Y214*Indexation!U$4","v":0},{"$f":"Z214*Indexation!V$4","v":0},{"$f":"AA214*Indexation!W$4","v":0},{"$f":"AB214*Indexation!X$4","v":0},{"$f":"AC214*Indexation!Y$4","v":0},{"$f":"AD214*Indexation!Y$4","v":17.625559301654128},{"$f":"AE214*Indexation!Z$4","v":31.962653647544229},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D238:AS238)","v":49.588212949198358}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F215*Indexation!B$4","v":0},{"$f":"G215*Indexation!C$4","v":0},{"$f":"H215*Indexation!D$4","v":0},{"$f":"I215*Indexation!E$4","v":0},{"$f":"J215*Indexation!F$4","v":0},{"$f":"K215*Indexation!G$4","v":0},{"$f":"L215*Indexation!H$4","v":0},{"$f":"M215*Indexation!I$4","v":0},{"$f":"N215*Indexation!J$4","v":0},{"$f":"O215*Indexation!K$4","v":0},{"$f":"P215*Indexation!L$4","v":0},{"$f":"Q215*Indexation!M$4","v":0},{"$f":"R215*Indexation!N$4","v":0},{"$f":"S215*Indexation!O$4","v":0},{"$f":"T215*Indexation!P$4","v":0},{"$f":"U215*Indexation!Q$4","v":0},{"$f":"V215*Indexation!R$4","v":0},{"$f":"W215*Indexation!S$4","v":0},{"$f":"X215*Indexation!T$4","v":0},{"$f":"Y215*Indexation!U$4","v":0},{"$f":"Z215*Indexation!V$4","v":0},{"$f":"AA215*Indexation!W$4","v":0},{"$f":"AB215*Indexation!X$4","v":0},{"$f":"AC215*Indexation!Y$4","v":0},{"$f":"AD215*Indexation!Y$4","v":0},{"$f":"AE215*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F216*Indexation!B$4","v":0},{"$f":"G216*Indexation!C$4","v":0},{"$f":"H216*Indexation!D$4","v":0},{"$f":"I216*Indexation!E$4","v":0},{"$f":"J216*Indexation!F$4","v":0},{"$f":"K216*Indexation!G$4","v":0},{"$f":"L216*Indexation!H$4","v":0},{"$f":"M216*Indexation!I$4","v":0},{"$f":"N216*Indexation!J$4","v":0},{"$f":"O216*Indexation!K$4","v":0},{"$f":"P216*Indexation!L$4","v":0},{"$f":"Q216*Indexation!M$4","v":0},{"$f":"R216*Indexation!N$4","v":0},{"$f":"S216*Indexation!O$4","v":0},{"$f":"T216*Indexation!P$4","v":0},{"$f":"U216*Indexation!Q$4","v":0},{"$f":"V216*Indexation!R$4","v":0},{"$f":"W216*Indexation!S$4","v":0},{"$f":"X216*Indexation!T$4","v":0},{"$f":"Y216*Indexation!U$4","v":0},{"$f":"Z216*Indexation!V$4","v":0},{"$f":"AA216*Indexation!W$4","v":0},{"$f":"AB216*Indexation!X$4","v":0},{"$f":"AC216*Indexation!Y$4","v":0},{"$f":"AD216*Indexation!Y$4","v":0},{"$f":"AE216*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F217*Indexation!B$4","v":0},{"$f":"G217*Indexation!C$4","v":0},{"$f":"H217*Indexation!D$4","v":0},{"$f":"I217*Indexation!E$4","v":0},{"$f":"J217*Indexation!F$4","v":0},{"$f":"K217*Indexation!G$4","v":0},{"$f":"L217*Indexation!H$4","v":0},{"$f":"M217*Indexation!I$4","v":0},{"$f":"N217*Indexation!J$4","v":0},{"$f":"O217*Indexation!K$4","v":0},{"$f":"P217*Indexation!L$4","v":0},{"$f":"Q217*Indexation!M$4","v":0},{"$f":"R217*Indexation!N$4","v":0},{"$f":"S217*Indexation!O$4","v":0},{"$f":"T217*Indexation!P$4","v":0},{"$f":"U217*Indexation!Q$4","v":0},{"$f":"V217*Indexation!R$4","v":0},{"$f":"W217*Indexation!S$4","v":0},{"$f":"X217*Indexation!T$4","v":0},{"$f":"Y217*Indexation!U$4","v":0},{"$f":"Z217*Indexation!V$4","v":0},{"$f":"AA217*Indexation!W$4","v":0},{"$f":"AB217*Indexation!X$4","v":0},{"$f":"AC217*Indexation!Y$4","v":0},{"$f":"AD217*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE217*Indexation!Z$4","v":8.452888550754043},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.954340553364851]
[null,"Land",40,null,null,{"$f":"F218*Indexation!B$4","v":0},{"$f":"G218*Indexation!C$4","v":0},{"$f":"H218*Indexation!D$4","v":0},{"$f":"I218*Indexation!E$4","v":0},{"$f":"J218*Indexation!F$4","v":0},{"$f":"K218*Indexation!G$4","v":0},{"$f":"L218*Indexation!H$4","v":0},{"$f":"M218*Indexation!I$4","v":0},{"$f":"N218*Indexation!J$4","v":0},{"$f":"O218*Indexation!K$4","v":0},{"$f":"P218*Indexation!L$4","v":0},{"$f":"Q218*Indexation!M$4","v":0.10763142525442419},{"$f":"R218*Indexation!N$4","v":0.28444022408628189},{"$f":"S218*Indexation!O$4","v":0},{"$f":"T218*Indexation!P$4","v":0},{"$f":"U218*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V218*Indexation!R$4","v":0},{"$f":"W218*Indexation!S$4","v":0},{"$f":"X218*Indexation!T$4","v":0},{"$f":"Y218*Indexation!U$4","v":0},{"$f":"Z218*Indexation!V$4","v":0},{"$f":"AA218*Indexation!W$4","v":0},{"$f":"AB218*Indexation!X$4","v":0},{"$f":"AC218*Indexation!Y$4","v":0},{"$f":"AD218*Indexation!Y$4","v":0},{"$f":"AE218*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.4093463549657958]
[null,"Buildings",40,null,null,{"$f":"F219*Indexation!B$4","v":0},{"$f":"G219*Indexation!C$4","v":0},{"$f":"H219*Indexation!D$4","v":0},{"$f":"I219*Indexation!E$4","v":0},{"$f":"J219*Indexation!F$4","v":0.21789639867708485},{"$f":"K219*Indexation!G$4","v":0},{"$f":"L219*Indexation!H$4","v":0},{"$f":"M219*Indexation!I$4","v":0},{"$f":"N219*Indexation!J$4","v":0},{"$f":"O219*Indexation!K$4","v":0},{"$f":"P219*Indexation!L$4","v":0},{"$f":"Q219*Indexation!M$4","v":0},{"$f":"R219*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S219*Indexation!O$4","v":0},{"$f":"T219*Indexation!P$4","v":0},{"$f":"U219*Indexation!Q$4","v":0},{"$f":"V219*Indexation!R$4","v":0},{"$f":"W219*Indexation!S$4","v":7.7017032862452721},{"$f":"X219*Indexation!T$4","v":3.8995075830999846},{"$f":"Y219*Indexation!U$4","v":5.9916170185877826},{"$f":"Z219*Indexation!V$4","v":0.46966433410765396},{"$f":"AA219*Indexation!W$4","v":0.1806267735697929},{"$f":"AB219*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC219*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD219*Indexation!Y$4","v":0},{"$f":"AE219*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F220*Indexation!B$4","v":0},{"$f":"G220*Indexation!C$4","v":0},{"$f":"H220*Indexation!D$4","v":0},{"$f":"I220*Indexation!E$4","v":0},{"$f":"J220*Indexation!F$4","v":0},{"$f":"K220*Indexation!G$4","v":0},{"$f":"L220*Indexation!H$4","v":0},{"$f":"M220*Indexation!I$4","v":0},{"$f":"N220*Indexation!J$4","v":0},{"$f":"O220*Indexation!K$4","v":0},{"$f":"P220*Indexation!L$4","v":0},{"$f":"Q220*Indexation!M$4","v":0},{"$f":"R220*Indexation!N$4","v":0.8161098576874326},{"$f":"S220*Indexation!O$4","v":0.24459015343037291},{"$f":"T220*Indexation!P$4","v":0.51345576186361674},{"$f":"U220*Indexation!Q$4","v":0.23731464633392704},{"$f":"V220*Indexation!R$4","v":0.39145881367708818},{"$f":"W220*Indexation!S$4","v":1.4444455783048844},{"$f":"X220*Indexation!T$4","v":0.78566536442817592},{"$f":"Y220*Indexation!U$4","v":0.96785117582269908},{"$f":"Z220*Indexation!V$4","v":0.56856386790174984},{"$f":"AA220*Indexation!W$4","v":0.1380354934130501},{"$f":"AB220*Indexation!X$4","v":0.95328731346729689},{"$f":"AC220*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD220*Indexation!Y$4","v":0},{"$f":"AE220*Indexation!Z$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.2542692826082211]
[null,"Sum:",null,{"$f":"SUM(D238:D244)","v":0},{"$f":"SUM(E238:E244)","v":0},{"$f":"SUM(F238:F244)","v":0},{"$f":"SUM(G238:G244)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,{"$f":"SUM(AE238:AE244)","v":40.415542198298269},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,87.805973509698433]
[]
[null,"Total indexed gross asset value",null,{"$f":"D235+D245","v":0},{"$f":"E235+E245","v":0},{"$f":"F235+F245","v":1.066359408888867},{"$f":"G235+G245","v":2.1180766556402446},2.7147828368794991,9.993327845058511,64.743732962424247,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D247:AS247)","v":1493.9728041832327}]
[]
["@ Sept 07","Indexed net book value @ Sept 07"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($E$1-0.25-D$6)<$C251,(D$6<$E$1)),($C251-($E$1-0.25-D$6))/$C251*D227,0)","v":0},{"$f":"IF(AND(($E$1-0.25-E$6)<$C251,(E$6<$E$1)),($C251-($E$1-0.25-E$6))/$C251*E227,0)","v":0},{"$f":"IF(AND(($E$1-0.25-F$6)<$C251,(F$6<$E$1)),($C251-($E$1-0.25-F$6))/$C251*F227,0)","v":0},{"$f":"IF(AND(($E$1-0.25-G$6)<$C251,(G$6<$E$1)),($C251-($E$1-0.25-G$6))/$C251*G227,0)","v":9.9069061517564963E-2},-1.1970509228420965,5.6155559263241557,16.97940641416654,23.160980648433632,16.943039019121674,25.993170176503497,33.182425813059119,28.364422300146007,33.03285677678916,34.069990512793481,38.840829710409487,43.610702718917935,60.330041049663741,69.168503562946029,70.811366920920733,79.429854016938975,86.029417110635919,58.928105311884018,69.403000977736227,63.171262772750254,62.405696795906863,54.808510395572355,{"$f":"IF(AND(($E$1-$U$3-AD$6)<$C251,(AD$6<$E$1)),($C251-($E$1-AD$6-$U$2))/$C251*AD227,0)","v":0},{"$f":"IF(AND(($E$1-0.25-AE$6)<$C251,(AE$6<$E$1)),($C251-($E$1-AE$6-IF(2007=AE$6, $Y$4, $Z$4)))/$C251*AE227,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D251:AS251)","v":973.18115707029517}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,{"$f":"7.589","v":7.5890000000000004},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7.5890000000000004]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($E$1-0.25-D$6)<$C254,(D$6<$E$1)),($C254-($E$1-0.25-D$6))/$C254*D230,0)","v":0},0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C254,(G$6<$E$1)),($C254-($E$1-0.25-G$6))/$C254*G230,0)","v":0},0,0,0,0,0,0,0,0,0.1093754099882097,0.50155355177402394,0.98428345342098233,1.6570958476482689,4.0512884540928988,2.7919740682113963,3.7019814657139616,3.7116210972777584,5.7317282358456563,6.1902735323806697,7.6624811246952556,8.8854208640015653,9.9281948093392884,8.0630826987030524,{"$f":"IF(AND(($E$1-$U$3-AD$6)<$C254,(AD$6<$E$1)),($C254-($E$1-AD$6-$U$2))/$C254*AD230,0)","v":0},{"$f":"IF(AND(($E$1-0.25-AE$6)<$C254,(AE$6<$E$1)),($C254-($E$1-AE$6-IF(2007=AE$6, $Y$4, $Z$4)))/$C254*AE230,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63.970354613092994]
[null,"Land",40,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C255,(G$6<$E$1)),($C255-($E$1-0.25-G$6))/$C255*G231,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C256,(G$6<$E$1)),($C256-($E$1-0.25-G$6))/$C256*G232,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.54777586647417442,0,0,0,0,0,0,0,0,0,0,2.9556913386026701E-2,-7.6062539457389972E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.50127024040281121]
[null,"Equipment",5,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C257,(G$6<$E$1)),($C257-($E$1-0.25-G$6))/$C257*G233,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,8.1411140772359891E-2,{"$f":"IF(AND(($E$1-0.25-AA$6)<$C257,(AA$6<$E$1)),($C257-($E$1-0.25-AA$6))/$C257*AA233,0)","v":0.19326358751769049},0.16928555831749958,0.19853211164507453,0.13495281753132485,0.53758698405600991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.3150321998399592]
[null,"ITO setup",15,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C258,(G$6<$E$1)),($C258-($E$1-0.25-G$6))/$C258*G234,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D251:D258)","v":0},0,0,9.9069061517564963E-2,-1.1970509228420965,5.6155559263241557,24.568406414166539,23.160980648433632,16.943039019121674,25.993170176503497,33.182425813059119,28.364422300146007,33.14223218677737,34.571544064567505,39.825113163830473,45.815574433040382,64.381329503756646,71.960477631157431,74.513348386634689,83.141475114216732,91.76114534648157,65.118378844264683,77.146893243203849,72.249947224269505,72.503177163563649,63.070125205920483,0.16450973091735155,0.46152444459861997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1046.5568141236313]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($E$1-0.25-D$6)<$C262,(D$6<$E$1)),($C262-($E$1-0.25-D$6))/$C262*D238,0)","v":0},0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C262,(G$6<$E$1)),($C262-($E$1-0.25-G$6))/$C262*G238,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,17.111480488689217,31.563120476949926,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D262:AS262)","v":48.674600965639144}]
[null,"Dublin Cast Iron",60,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C263,(G$6<$E$1)),($C263-($E$1-0.25-G$6))/$C263*G239,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C264,(G$6<$E$1)),($C264-($E$1-0.25-G$6))/$C264*G240,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C265,(G$6<$E$1)),($C265-($E$1-0.25-G$6))/$C265*G241,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.0929492689728812,8.03024412321634,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11.123193392189222]
[null,"Land",40,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C266,(G$6<$E$1)),($C266-($E$1-0.25-G$6))/$C266*G242,0)","v":0},0,0,0,0,0,0,0,0,0,7.0633122823215877E-2,0.19377490265877956,0,0,1.3063996128974083E-2,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.27747202161096951]
[null,"Buildings",40,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C267,(G$6<$E$1)),($C267-($E$1-0.25-G$6))/$C267*G243,0)","v":0},0,0,0.10486264186334708,0,0,0,0,0,0,0,3.9256829337773178E-2,0,0,0,0,6.2094982745352505,3.2414656784518625,5.1303220721657885,0.41389169443237006,0.1636930135476248,7.3288059058800162E-2,2.3578110419804291E-3,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15.378636074434798]
[null,"Equipment",5,0,0,0,{"$f":"IF(AND(($E$1-0.25-G$6)<$C268,(G$6<$E$1)),($C268-($E$1-0.25-G$6))/$C268*G244,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8428193395087495E-2,3.4508873353262526E-2,0.4289792910602836,0.12576931658065252,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.61768567438928612]
[null,"Sum:",null,{"$f":"SUM(D262:D268)","v":0},{"$f":"SUM(E262:E268)","v":0},{"$f":"SUM(F262:F268)","v":0},{"$f":"SUM(G262:G268)","v":0},0,0,0.10486264186334708,0,0,0,0,0,0,7.0633122823215877E-2,0.23303173199655275,0,0,1.3063996128974083E-2,0,6.2094982745352505,3.2414656784518625,5.1303220721657885,0.44231988782745757,0.19820188690088733,0.50226735011908374,0.12812712762263295,20.204429757662098,{"$f":"SUM(AE262:AE268)","v":39.593364600166268},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76.071588128263414]
[]
[null,"Total indexed net book value",null,{"$f":"D259+D269","v":0},{"$f":"E259+E269","v":0},{"$f":"F259+F269","v":0},{"$f":"G259+G269","v":9.9069061517564963E-2},{"$f":"H259+H269","v":-1.1970509228420965},5.6155559263241557,24.673269056029884,23.160980648433632,16.943039019121674,25.993170176503497,33.182425813059119,28.364422300146007,33.14223218677737,34.642177187390722,40.058144895827027,45.815574433040382,64.381329503756646,71.973541627286409,74.513348386634689,89.350973388751981,95.002611024933429,70.248700916430465,77.5892131310313,72.448149111170395,73.005444513682733,63.198252333543117,20.36893948857945,{"$f":"AE259+AE269","v":40.054889044764892},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D271:AS271)","v":1122.6284022518946}]
[]
["@ Sept 08","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Disposals not allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D203","v":0},{"$f":"E203","v":0},{"$f":"F203","v":0},{"$f":"G203","v":8.1000000000000003E-2},-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B275,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B275,PC2_inputs!D$32:D$70)","v":-1.4},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D275:AS275)","v":887.46716981999998}]
[null,"Dublin Cast Iron - D",60,{"$f":"D204","v":0},0,0,0,0,0,20.356899540000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B276,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B276,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,20.356899540000001]
[null,"Cork Cast Iron - D",60,{"$f":"D205","v":0},0,0,0,0.42793186999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B277,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B277,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.42793186999999999]
[null,"Meters - D",15,{"$f":"D206","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B278,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B278,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B279,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B279,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,{"$f":"D208","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B280,PC2_inputs!C$32:C$70)","v":-8.3219999999999995E-3},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B280,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.49164879000000006]
[null,"Equipment - D",5,{"$f":"D209","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,0.29430539,0.20005500000000001,0.626475,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B281,PC2_inputs!C$32:C$70)","v":5.0678919999999996},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B281,PC2_inputs!D$32:D$70)","v":1.74099},null,null,null,null,null,null,null,null,null,null,null,null,null,32.461720910000011]
[null,"ITO setup",15,{"$f":"D210","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D275:D282)","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.022448570000002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,{"$f":"SUM(AG275:AG282)","v":0.34099000000000013},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D283:AS283)","v":1071.5502902299997}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D214","v":0},{"$f":"E214","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B286,PC2_inputs!C$32:C$70)","v":18.198788},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B286,PC2_inputs!D$32:D$70)","v":56.423209},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D286:AS286)","v":123.265787}]
[null,"Dublin Cast Iron - S",60,{"$f":"D215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B287,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B287,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D287:AS287)","v":0}]
[null,"Cork Cast Iron - S",60,{"$f":"D216","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B288,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B288,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,{"$f":"D217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B289,PC2_inputs!C$32:C$70)","v":3.4078460000000002},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B289,PC2_inputs!D$32:D$70)","v":10.435357},null,null,null,null,null,null,null,null,null,null,null,null,null,25.590039000000001]
[null,"Land - S",40,{"$f":"D218","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B290,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B290,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.28297909440000002]
[null,"Buildings - S",40,{"$f":"D219","v":0},0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B291,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B291,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,{"$f":"D220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,{"$f":"AC220","v":0.18644131400000002},{"$f":"AD220","v":0},{"$f":"AE220","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B292,PC2_inputs!C$32:C$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B292,PC2_inputs!D$32:D$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5.9089108479999997]
[null,"Sum:",null,{"$f":"SUM(D286:D292)","v":0},{"$f":"SUM(E286:E292)","v":0},{"$f":"SUM(F286:F292)","v":0},{"$f":"SUM(G286:G292)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.606634,{"$f":"SUM(AG286:AG292)","v":66.858565999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D293:AS293)","v":170.31636521280001}]
[]
[null,"Total historic cost",null,{"$f":"D283+D293","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.144092274800002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.666204,67.199556000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D295:AS295)","v":1241.8666554428}]
[]
["during 07/08","Disposals, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D299:AS299)","v":0}]
[null,"Dublin Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - D",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment - D",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D299:D306)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AG299:AG306)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D307:AS307)","v":0}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D310:AS310)","v":0}]
[null,"Dublin Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D311:AS311)","v":0}]
[null,"Cork Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment - S",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D310:D316)","v":0},{"$f":"SUM(E310:E316)","v":0},{"$f":"SUM(F310:F316)","v":0},{"$f":"SUM(G310:G316)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D317:AS317)","v":0}]
[]
[null,"Total historic cost",null,{"$f":"D307+D317","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AG307+AG317","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D319:AS319)","v":0}]
[]
["@ Sept 08","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Disposals allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D275+D299","v":0},{"$f":"E275+E299","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D323:AS323)","v":887.46716981999998}]
[null,"Dublin Cast Iron - D",60,{"$f":"D276+D300","v":0},0,0,0,0,0,20.356899540000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,20.356899540000001]
[null,"Cork Cast Iron - D",60,{"$f":"D277+D301","v":0},0,0,0,0.42793186999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0.42793186999999999]
[null,"Meters - D",15,{"$f":"D278+D302","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D279+D303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,{"$f":"D280+D304","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0.49164879000000006]
[null,"Equipment - D",5,{"$f":"D281+D305","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"AC281+AC305","v":0.29430539},{"$f":"AD281+AD305","v":0.20005500000000001},{"$f":"AE281+AE305","v":0.626475},{"$f":"AF281+AF305","v":5.0678919999999996},{"$f":"AG281+AG305","v":1.74099},null,null,null,null,null,null,null,null,null,null,null,null,null,32.461720910000011]
[null,"ITO setup",15,{"$f":"D282+D306","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D323:D330)","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.022448570000002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,{"$f":"SUM(AG323:AG330)","v":0.34099000000000013},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D331:AS331)","v":1071.5502902299997}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D286+D310","v":0},{"$f":"E286+E310","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D334:AS334)","v":123.265787}]
[null,"Dublin Cast Iron - S",60,{"$f":"D287+D311","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D335:AS335)","v":0}]
[null,"Cork Cast Iron - S",60,{"$f":"D288+D312","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,{"$f":"D289+D313","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,null,null,null,null,null,null,null,null,null,null,null,null,null,25.590039000000001]
[null,"Land - S",40,{"$f":"D290+D314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0.28297909440000002]
[null,"Buildings - S",40,{"$f":"D291+D315","v":0},0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,{"$f":"D292+D316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,{"$f":"AC292+AC316","v":0.18644131400000002},{"$f":"AD292+AD316","v":0},{"$f":"AE292+AE316","v":0},{"$f":"AF292+AF316","v":0},{"$f":"AG292+AG316","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,5.9089108479999997]
[null,"Sum:",null,{"$f":"SUM(D334:D340)","v":0},{"$f":"SUM(E334:E340)","v":0},{"$f":"SUM(F334:F340)","v":0},{"$f":"SUM(G334:G340)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.606634,{"$f":"SUM(AG334:AG340)","v":66.858565999999996},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D341:AS341)","v":170.31636521280001}]
[]
[null,"Total historic cost",null,{"$f":"D331+D341","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.144092274800002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.666204,67.199556000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D343:AS343)","v":1241.8666554428}]
[]
["@ Sept 08 ","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F323*Indexation!B$4","v":0},{"$f":"G323*Indexation!C$4","v":0.16397637768424547},{"$f":"H323*Indexation!D$4","v":-1.9281357146449876},{"$f":"I323*Indexation!E$4","v":8.8087151785476951},{"$f":"J323*Indexation!F$4","v":25.955780505732292},{"$f":"K323*Indexation!G$4","v":34.525685438658833},{"$f":"L323*Indexation!H$4","v":24.644420391449707},{"$f":"M323*Indexation!I$4","v":36.91337776544875},{"$f":"N323*Indexation!J$4","v":46.033423093261206},{"$f":"O323*Indexation!K$4","v":38.460233627316619},{"$f":"P323*Indexation!L$4","v":43.800473074195573},{"$f":"Q323*Indexation!M$4","v":44.198906611191539},{"$f":"R323*Indexation!N$4","v":49.321688521154904},{"$f":"S323*Indexation!O$4","v":54.230925660830593},{"$f":"T323*Indexation!P$4","v":73.498527167103035},{"$f":"U323*Indexation!Q$4","v":82.58925798560719},{"$f":"V323*Indexation!R$4","v":82.901112492785245},{"$f":"W323*Indexation!S$4","v":91.211315617537579},{"$f":"X323*Indexation!T$4","v":96.93455449085738},{"$f":"Y323*Indexation!U$4","v":65.173941358765731},{"$f":"Z323*Indexation!V$4","v":75.369774817451116},{"$f":"AA323*Indexation!W$4","v":67.382680290933607},{"$f":"AB323*Indexation!X$4","v":65.403350353788852},{"$f":"AC323*Indexation!Y$4","v":56.455118004023028},{"$f":"AD323*Indexation!Y$4","v":0},{"$f":"AE323*Indexation!Z$4","v":0},{"$f":"AF323*Indexation!Z$4","v":0},{"$f":"AG323*Indexation!AA$4","v":-1.3708673880819018},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D347:AS347)","v":1160.678235721598}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F324*Indexation!B$4","v":0},{"$f":"G324*Indexation!C$4","v":0},{"$f":"H324*Indexation!D$4","v":0},{"$f":"I324*Indexation!E$4","v":0},{"$f":"J324*Indexation!F$4","v":36.464649817186476},{"$f":"K324*Indexation!G$4","v":0},{"$f":"L324*Indexation!H$4","v":0},{"$f":"M324*Indexation!I$4","v":0},{"$f":"N324*Indexation!J$4","v":0},{"$f":"O324*Indexation!K$4","v":0},{"$f":"P324*Indexation!L$4","v":0},{"$f":"Q324*Indexation!M$4","v":0},{"$f":"R324*Indexation!N$4","v":0},{"$f":"S324*Indexation!O$4","v":0},{"$f":"T324*Indexation!P$4","v":0},{"$f":"U324*Indexation!Q$4","v":0},{"$f":"V324*Indexation!R$4","v":0},{"$f":"W324*Indexation!S$4","v":0},{"$f":"X324*Indexation!T$4","v":0},{"$f":"Y324*Indexation!U$4","v":0},{"$f":"Z324*Indexation!V$4","v":0},{"$f":"AA324*Indexation!W$4","v":0},{"$f":"AB324*Indexation!X$4","v":0},{"$f":"AC324*Indexation!Y$4","v":0},{"$f":"AD324*Indexation!Y$4","v":0},{"$f":"AE324*Indexation!Z$4","v":0},{"$f":"AF324*Indexation!Z$4","v":0},{"$f":"AG324*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D348:AS348)","v":36.464649817186476}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F325*Indexation!B$4","v":0},{"$f":"G325*Indexation!C$4","v":0},{"$f":"H325*Indexation!D$4","v":0.82192140391975799},{"$f":"I325*Indexation!E$4","v":0},{"$f":"J325*Indexation!F$4","v":0},{"$f":"K325*Indexation!G$4","v":0},{"$f":"L325*Indexation!H$4","v":0},{"$f":"M325*Indexation!I$4","v":0},{"$f":"N325*Indexation!J$4","v":0},{"$f":"O325*Indexation!K$4","v":0},{"$f":"P325*Indexation!L$4","v":0},{"$f":"Q325*Indexation!M$4","v":0},{"$f":"R325*Indexation!N$4","v":0},{"$f":"S325*Indexation!O$4","v":0},{"$f":"T325*Indexation!P$4","v":0},{"$f":"U325*Indexation!Q$4","v":0},{"$f":"V325*Indexation!R$4","v":0},{"$f":"W325*Indexation!S$4","v":0},{"$f":"X325*Indexation!T$4","v":0},{"$f":"Y325*Indexation!U$4","v":0},{"$f":"Z325*Indexation!V$4","v":0},{"$f":"AA325*Indexation!W$4","v":0},{"$f":"AB325*Indexation!X$4","v":0},{"$f":"AC325*Indexation!Y$4","v":0},{"$f":"AD325*Indexation!Y$4","v":0},{"$f":"AE325*Indexation!Z$4","v":0},{"$f":"AF325*Indexation!Z$4","v":0},{"$f":"AG325*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.82192140391975799]
[null,"Meters",15,null,null,{"$f":"F326*Indexation!B$4","v":1.066359408888867},{"$f":"G326*Indexation!C$4","v":1.9541002779559991},{"$f":"H326*Indexation!D$4","v":3.8209971476047286},{"$f":"I326*Indexation!E$4","v":1.1846126665108159},{"$f":"J326*Indexation!F$4","v":2.1054062408283873},{"$f":"K326*Indexation!G$4","v":4.4429443438144132},{"$f":"L326*Indexation!H$4","v":5.0431181058792776},{"$f":"M326*Indexation!I$4","v":6.2407818834823869},{"$f":"N326*Indexation!J$4","v":8.8104007610931117},{"$f":"O326*Indexation!K$4","v":7.1656434114651431},{"$f":"P326*Indexation!L$4","v":6.5625245992925825},{"$f":"Q326*Indexation!M$4","v":6.0186426212882873},{"$f":"R326*Indexation!N$4","v":6.5618896894732162},{"$f":"S326*Indexation!O$4","v":7.6481346814535485},{"$f":"T326*Indexation!P$4","v":14.298665132092585},{"$f":"U326*Indexation!Q$4","v":7.9770687663182756},{"$f":"V326*Indexation!R$4","v":8.8847555177135078},{"$f":"W326*Indexation!S$4","v":7.6792160633332927},{"$f":"X326*Indexation!T$4","v":10.42132406517392},{"$f":"Y326*Indexation!U$4","v":10.038281403860545},{"$f":"Z326*Indexation!V$4","v":11.213387011749154},{"$f":"AA326*Indexation!W$4","v":11.847227818668754},{"$f":"AB326*Indexation!X$4","v":12.15697323592566},{"$f":"AC326*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD326*Indexation!Y$4","v":0},{"$f":"AE326*Indexation!Z$4","v":0},{"$f":"AF326*Indexation!Z$4","v":0},{"$f":"AG326*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F327*Indexation!B$4","v":0},{"$f":"G327*Indexation!C$4","v":0},{"$f":"H327*Indexation!D$4","v":0},{"$f":"I327*Indexation!E$4","v":0},{"$f":"J327*Indexation!F$4","v":0},{"$f":"K327*Indexation!G$4","v":0},{"$f":"L327*Indexation!H$4","v":0},{"$f":"M327*Indexation!I$4","v":0},{"$f":"N327*Indexation!J$4","v":0},{"$f":"O327*Indexation!K$4","v":0},{"$f":"P327*Indexation!L$4","v":0},{"$f":"Q327*Indexation!M$4","v":0},{"$f":"R327*Indexation!N$4","v":0},{"$f":"S327*Indexation!O$4","v":0},{"$f":"T327*Indexation!P$4","v":0},{"$f":"U327*Indexation!Q$4","v":0},{"$f":"V327*Indexation!R$4","v":0},{"$f":"W327*Indexation!S$4","v":0},{"$f":"X327*Indexation!T$4","v":0},{"$f":"Y327*Indexation!U$4","v":0},{"$f":"Z327*Indexation!V$4","v":0},{"$f":"AA327*Indexation!W$4","v":0},{"$f":"AB327*Indexation!X$4","v":0},{"$f":"AC327*Indexation!Y$4","v":0},{"$f":"AD327*Indexation!Y$4","v":0},{"$f":"AE327*Indexation!Z$4","v":0},{"$f":"AF327*Indexation!Z$4","v":0},{"$f":"AG327*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F328*Indexation!B$4","v":0},{"$f":"G328*Indexation!C$4","v":0},{"$f":"H328*Indexation!D$4","v":0},{"$f":"I328*Indexation!E$4","v":0},{"$f":"J328*Indexation!F$4","v":0},{"$f":"K328*Indexation!G$4","v":0},{"$f":"L328*Indexation!H$4","v":0},{"$f":"M328*Indexation!I$4","v":0},{"$f":"N328*Indexation!J$4","v":0},{"$f":"O328*Indexation!K$4","v":0},{"$f":"P328*Indexation!L$4","v":0},{"$f":"Q328*Indexation!M$4","v":0},{"$f":"R328*Indexation!N$4","v":0},{"$f":"S328*Indexation!O$4","v":0.77561184633511415},{"$f":"T328*Indexation!P$4","v":0},{"$f":"U328*Indexation!Q$4","v":0},{"$f":"V328*Indexation!R$4","v":0},{"$f":"W328*Indexation!S$4","v":0},{"$f":"X328*Indexation!T$4","v":0},{"$f":"Y328*Indexation!U$4","v":0},{"$f":"Z328*Indexation!V$4","v":0},{"$f":"AA328*Indexation!W$4","v":0},{"$f":"AB328*Indexation!X$4","v":0},{"$f":"AC328*Indexation!Y$4","v":0},{"$f":"AD328*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE328*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF328*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG328*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.72060363194440868]
[null,"Equipment",5,null,null,{"$f":"F329*Indexation!B$4","v":0},{"$f":"G329*Indexation!C$4","v":0},{"$f":"H329*Indexation!D$4","v":0},{"$f":"I329*Indexation!E$4","v":0},{"$f":"J329*Indexation!F$4","v":0},{"$f":"K329*Indexation!G$4","v":0},{"$f":"L329*Indexation!H$4","v":0},{"$f":"M329*Indexation!I$4","v":0},{"$f":"N329*Indexation!J$4","v":0},{"$f":"O329*Indexation!K$4","v":0},{"$f":"P329*Indexation!L$4","v":1.4132999540630666},{"$f":"Q329*Indexation!M$4","v":9.6137585404839676},{"$f":"R329*Indexation!N$4","v":1.1490494011251196},{"$f":"S329*Indexation!O$4","v":2.9474350510682692},{"$f":"T329*Indexation!P$4","v":1.5387489845661853},{"$f":"U329*Indexation!Q$4","v":1.7964442015698008},{"$f":"V329*Indexation!R$4","v":1.2521198860144567},{"$f":"W329*Indexation!S$4","v":3.9063925836429871},{"$f":"X329*Indexation!T$4","v":4.3253531830070413},{"$f":"Y329*Indexation!U$4","v":1.9661001731729171},{"$f":"Z329*Indexation!V$4","v":1.6282228154471976},{"$f":"AA329*Indexation!W$4","v":0.77305435007076195},{"$f":"AB329*Indexation!X$4","v":0.37619012959444353},{"$f":"AC329*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD329*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE329*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF329*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG329*Indexation!AA$4","v":1.7047617242690789},null,null,null,null,null,null,null,null,null,null,null,null,null,40.652709642838275]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D347:D354)","v":0},0,1.066359408888867,2.1180766556402446,2.7147828368794991,9.993327845058511,64.525836563747163,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,0.55493931158177989,5.107868211106994,{"$f":"SUM(AG347:AG354)","v":0.33389433618717712},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D355:AS355)","v":1411.6085932208287}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F334*Indexation!B$4","v":0},{"$f":"G334*Indexation!C$4","v":0},{"$f":"H334*Indexation!D$4","v":0},{"$f":"I334*Indexation!E$4","v":0},{"$f":"J334*Indexation!F$4","v":0},{"$f":"K334*Indexation!G$4","v":0},{"$f":"L334*Indexation!H$4","v":0},{"$f":"M334*Indexation!I$4","v":0},{"$f":"N334*Indexation!J$4","v":0},{"$f":"O334*Indexation!K$4","v":0},{"$f":"P334*Indexation!L$4","v":0},{"$f":"Q334*Indexation!M$4","v":0},{"$f":"R334*Indexation!N$4","v":0},{"$f":"S334*Indexation!O$4","v":0},{"$f":"T334*Indexation!P$4","v":0},{"$f":"U334*Indexation!Q$4","v":0},{"$f":"V334*Indexation!R$4","v":0},{"$f":"W334*Indexation!S$4","v":0},{"$f":"X334*Indexation!T$4","v":0},{"$f":"Y334*Indexation!U$4","v":0},{"$f":"Z334*Indexation!V$4","v":0},{"$f":"AA334*Indexation!W$4","v":0},{"$f":"AB334*Indexation!X$4","v":0},{"$f":"AC334*Indexation!Y$4","v":0},{"$f":"AD334*Indexation!Y$4","v":17.625559301654128},{"$f":"AE334*Indexation!Z$4","v":31.962653647544229},{"$f":"AF334*Indexation!Z$4","v":18.372512032816118},{"$f":"AG334*Indexation!AA$4","v":55.249097963592327},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D358:AS358)","v":123.20982294560682}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F335*Indexation!B$4","v":0},{"$f":"G335*Indexation!C$4","v":0},{"$f":"H335*Indexation!D$4","v":0},{"$f":"I335*Indexation!E$4","v":0},{"$f":"J335*Indexation!F$4","v":0},{"$f":"K335*Indexation!G$4","v":0},{"$f":"L335*Indexation!H$4","v":0},{"$f":"M335*Indexation!I$4","v":0},{"$f":"N335*Indexation!J$4","v":0},{"$f":"O335*Indexation!K$4","v":0},{"$f":"P335*Indexation!L$4","v":0},{"$f":"Q335*Indexation!M$4","v":0},{"$f":"R335*Indexation!N$4","v":0},{"$f":"S335*Indexation!O$4","v":0},{"$f":"T335*Indexation!P$4","v":0},{"$f":"U335*Indexation!Q$4","v":0},{"$f":"V335*Indexation!R$4","v":0},{"$f":"W335*Indexation!S$4","v":0},{"$f":"X335*Indexation!T$4","v":0},{"$f":"Y335*Indexation!U$4","v":0},{"$f":"Z335*Indexation!V$4","v":0},{"$f":"AA335*Indexation!W$4","v":0},{"$f":"AB335*Indexation!X$4","v":0},{"$f":"AC335*Indexation!Y$4","v":0},{"$f":"AD335*Indexation!Y$4","v":0},{"$f":"AE335*Indexation!Z$4","v":0},{"$f":"AF335*Indexation!Z$4","v":0},{"$f":"AG335*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F336*Indexation!B$4","v":0},{"$f":"G336*Indexation!C$4","v":0},{"$f":"H336*Indexation!D$4","v":0},{"$f":"I336*Indexation!E$4","v":0},{"$f":"J336*Indexation!F$4","v":0},{"$f":"K336*Indexation!G$4","v":0},{"$f":"L336*Indexation!H$4","v":0},{"$f":"M336*Indexation!I$4","v":0},{"$f":"N336*Indexation!J$4","v":0},{"$f":"O336*Indexation!K$4","v":0},{"$f":"P336*Indexation!L$4","v":0},{"$f":"Q336*Indexation!M$4","v":0},{"$f":"R336*Indexation!N$4","v":0},{"$f":"S336*Indexation!O$4","v":0},{"$f":"T336*Indexation!P$4","v":0},{"$f":"U336*Indexation!Q$4","v":0},{"$f":"V336*Indexation!R$4","v":0},{"$f":"W336*Indexation!S$4","v":0},{"$f":"X336*Indexation!T$4","v":0},{"$f":"Y336*Indexation!U$4","v":0},{"$f":"Z336*Indexation!V$4","v":0},{"$f":"AA336*Indexation!W$4","v":0},{"$f":"AB336*Indexation!X$4","v":0},{"$f":"AC336*Indexation!Y$4","v":0},{"$f":"AD336*Indexation!Y$4","v":0},{"$f":"AE336*Indexation!Z$4","v":0},{"$f":"AF336*Indexation!Z$4","v":0},{"$f":"AG336*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F337*Indexation!B$4","v":0},{"$f":"G337*Indexation!C$4","v":0},{"$f":"H337*Indexation!D$4","v":0},{"$f":"I337*Indexation!E$4","v":0},{"$f":"J337*Indexation!F$4","v":0},{"$f":"K337*Indexation!G$4","v":0},{"$f":"L337*Indexation!H$4","v":0},{"$f":"M337*Indexation!I$4","v":0},{"$f":"N337*Indexation!J$4","v":0},{"$f":"O337*Indexation!K$4","v":0},{"$f":"P337*Indexation!L$4","v":0},{"$f":"Q337*Indexation!M$4","v":0},{"$f":"R337*Indexation!N$4","v":0},{"$f":"S337*Indexation!O$4","v":0},{"$f":"T337*Indexation!P$4","v":0},{"$f":"U337*Indexation!Q$4","v":0},{"$f":"V337*Indexation!R$4","v":0},{"$f":"W337*Indexation!S$4","v":0},{"$f":"X337*Indexation!T$4","v":0},{"$f":"Y337*Indexation!U$4","v":0},{"$f":"Z337*Indexation!V$4","v":0},{"$f":"AA337*Indexation!W$4","v":0},{"$f":"AB337*Indexation!X$4","v":0},{"$f":"AC337*Indexation!Y$4","v":0},{"$f":"AD337*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE337*Indexation!Z$4","v":8.452888550754043},{"$f":"AF337*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG337*Indexation!AA$4","v":10.218207567351564},null,null,null,null,null,null,null,null,null,null,null,null,null,25.612925119502506]
[null,"Land",40,null,null,{"$f":"F338*Indexation!B$4","v":0},{"$f":"G338*Indexation!C$4","v":0},{"$f":"H338*Indexation!D$4","v":0},{"$f":"I338*Indexation!E$4","v":0},{"$f":"J338*Indexation!F$4","v":0},{"$f":"K338*Indexation!G$4","v":0},{"$f":"L338*Indexation!H$4","v":0},{"$f":"M338*Indexation!I$4","v":0},{"$f":"N338*Indexation!J$4","v":0},{"$f":"O338*Indexation!K$4","v":0},{"$f":"P338*Indexation!L$4","v":0},{"$f":"Q338*Indexation!M$4","v":0.10763142525442419},{"$f":"R338*Indexation!N$4","v":0.28444022408628189},{"$f":"S338*Indexation!O$4","v":0},{"$f":"T338*Indexation!P$4","v":0},{"$f":"U338*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V338*Indexation!R$4","v":0},{"$f":"W338*Indexation!S$4","v":0},{"$f":"X338*Indexation!T$4","v":0},{"$f":"Y338*Indexation!U$4","v":0},{"$f":"Z338*Indexation!V$4","v":0},{"$f":"AA338*Indexation!W$4","v":0},{"$f":"AB338*Indexation!X$4","v":0},{"$f":"AC338*Indexation!Y$4","v":0},{"$f":"AD338*Indexation!Y$4","v":0},{"$f":"AE338*Indexation!Z$4","v":0},{"$f":"AF338*Indexation!Z$4","v":0},{"$f":"AG338*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,0.4093463549657958]
[null,"Buildings",40,null,null,{"$f":"F339*Indexation!B$4","v":0},{"$f":"G339*Indexation!C$4","v":0},{"$f":"H339*Indexation!D$4","v":0},{"$f":"I339*Indexation!E$4","v":0},{"$f":"J339*Indexation!F$4","v":0.21789639867708485},{"$f":"K339*Indexation!G$4","v":0},{"$f":"L339*Indexation!H$4","v":0},{"$f":"M339*Indexation!I$4","v":0},{"$f":"N339*Indexation!J$4","v":0},{"$f":"O339*Indexation!K$4","v":0},{"$f":"P339*Indexation!L$4","v":0},{"$f":"Q339*Indexation!M$4","v":0},{"$f":"R339*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S339*Indexation!O$4","v":0},{"$f":"T339*Indexation!P$4","v":0},{"$f":"U339*Indexation!Q$4","v":0},{"$f":"V339*Indexation!R$4","v":0},{"$f":"W339*Indexation!S$4","v":7.7017032862452721},{"$f":"X339*Indexation!T$4","v":3.8995075830999846},{"$f":"Y339*Indexation!U$4","v":5.9916170185877826},{"$f":"Z339*Indexation!V$4","v":0.46966433410765396},{"$f":"AA339*Indexation!W$4","v":0.1806267735697929},{"$f":"AB339*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC339*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD339*Indexation!Y$4","v":0},{"$f":"AE339*Indexation!Z$4","v":0},{"$f":"AF339*Indexation!Z$4","v":0},{"$f":"AG339*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F340*Indexation!B$4","v":0},{"$f":"G340*Indexation!C$4","v":0},{"$f":"H340*Indexation!D$4","v":0},{"$f":"I340*Indexation!E$4","v":0},{"$f":"J340*Indexation!F$4","v":0},{"$f":"K340*Indexation!G$4","v":0},{"$f":"L340*Indexation!H$4","v":0},{"$f":"M340*Indexation!I$4","v":0},{"$f":"N340*Indexation!J$4","v":0},{"$f":"O340*Indexation!K$4","v":0},{"$f":"P340*Indexation!L$4","v":0},{"$f":"Q340*Indexation!M$4","v":0},{"$f":"R340*Indexation!N$4","v":0.8161098576874326},{"$f":"S340*Indexation!O$4","v":0.24459015343037291},{"$f":"T340*Indexation!P$4","v":0.51345576186361674},{"$f":"U340*Indexation!Q$4","v":0.23731464633392704},{"$f":"V340*Indexation!R$4","v":0.39145881367708818},{"$f":"W340*Indexation!S$4","v":1.4444455783048844},{"$f":"X340*Indexation!T$4","v":0.78566536442817592},{"$f":"Y340*Indexation!U$4","v":0.96785117582269908},{"$f":"Z340*Indexation!V$4","v":0.56856386790174984},{"$f":"AA340*Indexation!W$4","v":0.1380354934130501},{"$f":"AB340*Indexation!X$4","v":0.95328731346729689},{"$f":"AC340*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD340*Indexation!Y$4","v":0},{"$f":"AE340*Indexation!Z$4","v":0},{"$f":"AF340*Indexation!Z$4","v":0},{"$f":"AG340*Indexation!AA$4","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,7.2542692826082211]
[null,"Sum:",null,{"$f":"SUM(D358:D364)","v":0},{"$f":"SUM(E358:E364)","v":0},{"$f":"SUM(F358:F364)","v":0},{"$f":"SUM(G358:G364)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,40.415542198298269,21.812889031602207,{"$f":"SUM(AG358:AG364)","v":65.467305530943889},null,null,null,null,null,null,null,null,null,null,null,null,null,175.08616807224453]
[]
[null,"Total indexed gross asset value",null,{"$f":"D355+D365","v":0},{"$f":"E355+E365","v":0},{"$f":"F355+F365","v":1.066359408888867},{"$f":"G355+G365","v":2.1180766556402446},2.7147828368794991,9.993327845058511,64.743732962424247,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,26.9207572427092,65.801199867131061,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D367:AS367)","v":1586.694761293073}]
[]
["@ Sept 08 ","Indexed net book value @ 30 Sept 08"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($F$1-0.25-D$6)<$C371,(D$6<$F$1)),($C371-($F$1-0.25-D$6))/$C371*D347,0)","v":0},0,0,9.6336121889494225E-2,-1.1649153275980133,5.4687440066816944,16.546810072404334,22.58555255778932,16.532298679264176,25.377947213746015,32.415202094838101,27.723418406357396,32.302848892219238,33.33334206927362,38.018801568390238,42.706853957904087,59.105065596878696,67.792015929852568,69.429681712707648,77.909665423313342,84.413841202454975,57.841872955904584,68.146838064112046,62.048218101234696,61.315640956677051,53.867591762171976,{"$f":"IF(AND(($F$1-$U$3-AD$6)<$C371,(AD$6<$F$1)),($C371-($F$1-AD$6-$U$2))/$C371*AD347,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AE$6)<$C371,(AE$6<$F$1)),($C371-($F$1-AE$6-IF(2008=AE$6, $Y$4, $Z$4)))/$C371*AE347,0)","v":0},{"$f":"IF(AND(($F$1-$V$3-AF$6)<$C371,(AF$6<$F$1)),($C371-($F$1-AF$6-$V$2))/$C371*AF347,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AG$6)<$C371,(AG$6<$F$1)),($C371-($F$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C371*AG347,0)","v":-1.3594434931812194},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D371:AS371)","v":952.454228525286}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,{"$f":"3.901","v":3.9009999999999998},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3.9009999999999998]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($F$1-0.25-D$6)<$C374,(D$6<$F$1)),($C374-($F$1-0.25-D$6))/$C374*D350,0)","v":0},{"$f":"IF(AND(($F$1-0.25-E$6)<$C374,(E$6<$F$1)),($C374-($F$1-0.25-E$6))/$C374*E350,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.10031071035480478,0.54682414078943464,1.1472202022180322,3.0980441119533935,2.260169483790178,3.1096644311997275,3.1996733597222056,5.0369732981673945,5.5210547721232999,6.9149219905786454,8.0956056760903152,9.1177299269442447,7.4545481554047086,{"$f":"IF(AND(($F$1-$U$3-AD$6)<$C374,(AD$6<$F$1)),($C374-($F$1-AD$6-$U$2))/$C374*AD350,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AE$6)<$C374,(AE$6<$F$1)),($C374-($F$1-AE$6-IF(2008=AE$6, $Y$4, $Z$4)))/$C374*AE350,0)","v":0},{"$f":"IF(AND(($F$1-$V$3-AF$6)<$C374,(AF$6<$F$1)),($C374-($F$1-AF$6-$V$2))/$C374*AF350,0)","v":0},{"$f":"IF(AND(($F$1-0.25-AG$6)<$C374,(AG$6<$F$1)),($C374-($F$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C374*AG350,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,55.602740259336379]
[null,"Land",40,{"$f":"IF(AND(($F$1-0.25-D$6)<$C375,(D$6<$F$1)),($C375-($F$1-0.25-D$6))/$C375*D351,0)","v":0},{"$f":"IF(AND(($F$1-0.25-E$6)<$C375,(E$6<$F$1)),($C375-($F$1-0.25-E$6))/$C375*E351,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($F$1-0.25-D$6)<$C376,(D$6<$F$1)),($C376-($F$1-0.25-D$6))/$C376*D352,0)","v":0},{"$f":"IF(AND(($F$1-0.25-E$6)<$C376,(E$6<$F$1)),($C376-($F$1-0.25-E$6))/$C376*E352,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.52838557031579658,0,0,0,0,0,0,0,0,0,0,2.8784183624300512E-2,-7.4124640362934174E-2,-8.0863870409641908E-3,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0.47495872653619864]
[null,"Equipment",5,{"$f":"IF(AND(($F$1-0.25-D$6)<$C377,(D$6<$F$1)),($C377-($F$1-0.25-D$6))/$C377*D353,0)","v":0},{"$f":"IF(AND(($F$1-0.25-E$6)<$C377,(E$6<$F$1)),($C377-($F$1-0.25-E$6))/$C377*E353,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8652717503538103E-2,9.4047532398610884E-2,0.13744530806197469,9.3428873675532584E-2,0.4110959289840076,3.5813887565319606,1.534285551842171,null,null,null,null,null,null,null,null,null,null,null,null,null,5.8903446689977947]
[null,"ITO setup",15,{"$f":"IF(AND(($F$1-0.25-D$6)<$C378,(D$6<$F$1)),($C378-($F$1-0.25-D$6))/$C378*D354,0)","v":0},{"$f":"IF(AND(($F$1-0.25-E$6)<$C378,(E$6<$F$1)),($C378-($F$1-0.25-E$6))/$C378*E354,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D371:D378)","v":0},0,0,9.6336121889494225E-2,-1.1649153275980133,5.4687440066816944,20.447810072404334,22.58555255778932,16.532298679264176,25.377947213746015,32.415202094838101,27.723418406357396,32.302848892219238,33.433652779628424,38.56562570917967,44.382459730437915,62.203109708832088,70.052185413642746,72.53934614390738,81.109338783035554,89.450814500622371,63.362927728027884,75.061760054690694,70.182476494828549,70.527418416019898,61.459585225638662,0.12221305729983309,0.33697128862107339,3.5733023694909964,{"$f":"SUM(AG371:AG378)","v":0.17484205866095159},null,null,null,null,null,null,null,null,null,null,null,null,null,1018.3232721801564]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($F$1-0.25-D$6)<$C382,(D$6<$F$1)),($C382-($F$1-0.25-D$6))/$C382*D358,0)","v":0},0,0,{"$f":"IF(AND(($F$1-0.25-G$6)<$C382,(G$6<$F$1)),($C382-($F$1-0.25-G$6))/$C382*G358,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.817721166994982,31.030409582824188,17.913199231995716,54.788688813895725,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D382:AS382)","v":120.5500187957106}]
[null,"Dublin Cast Iron",60,0,0,0,{"$f":"IF(AND(($F$1-0.25-G$6)<$C383,(G$6<$F$1)),($C383-($F$1-0.25-G$6))/$C383*G359,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,0,0,0,{"$f":"IF(AND(($F$1-0.25-G$6)<$C384,(G$6<$F$1)),($C384-($F$1-0.25-G$6))/$C384*G360,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,0,0,0,{"$f":"IF(AND(($F$1-0.25-G$6)<$C385,(G$6<$F$1)),($C385-($F$1-0.25-G$6))/$C385*G361,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.8595191354654941,7.466718219832738,3.0963392989074796,9.8776006484398451,null,null,null,null,null,null,null,null,null,null,null,null,null,23.300177302645558]
[null,"Land",40,0,0,0,{"$f":"IF(AND(($F$1-0.25-G$6)<$C386,(G$6<$F$1)),($C386-($F$1-0.25-G$6))/$C386*G362,0)","v":0},0,0,0,0,0,0,0,0,0,6.7942337191855273E-2,0.18666389705662248,0,0,1.263212848834684E-2,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0.26723836273682455]
[null,"Buildings",40,0,0,0,{"$f":"IF(AND(($F$1-0.25-G$6)<$C387,(G$6<$F$1)),($C387-($F$1-0.25-G$6))/$C387*G363,0)","v":0},0,0,9.9415231896419959E-2,0,0,0,0,0,0,0,3.7816211747396175E-2,0,0,0,0,6.0169556923791188,3.1439779888743629,4.9805316467010945,0.40215008607967867,0.15917734420837998,7.1320594386080696E-2,2.2961689232358427E-3,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,14.913640965195766]
[null,"Equipment",5,0,0,0,{"$f":"IF(AND(($F$1-0.25-G$6)<$C388,(G$6<$F$1)),($C388-($F$1-0.25-G$6))/$C388*G364,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,6.9017746706525052E-3,0.23832182836682422,8.7071065325067115E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,null,null,0.33229466836254384]
[null,"Sum:",null,{"$f":"SUM(D382:D388)","v":0},{"$f":"SUM(E382:E388)","v":0},{"$f":"SUM(F382:F388)","v":0},{"$f":"SUM(G382:G388)","v":0},0,0,9.9415231896419959E-2,0,0,0,0,0,0,6.7942337191855273E-2,0.22448010880401864,0,0,1.263212848834684E-2,0,6.0169556923791188,3.1439779888743629,4.9805316467010945,0.40215008607967867,0.16607911887903248,0.30964242275290493,8.9367234248302951E-2,19.677240302460476,38.497127802656927,21.009538530903196,{"$f":"SUM(AG382:AG388)","v":64.66628946233557},null,null,null,null,null,null,null,null,null,null,null,null,null,159.36337009465132]
[]
[null,"Total indexed net book value",null,{"$f":"D379+D389","v":0},{"$f":"E379+E389","v":0},{"$f":"F379+F389","v":0},{"$f":"G379+G389","v":9.6336121889494225E-2},{"$f":"H379+H389","v":-1.1649153275980133},5.4687440066816944,20.547225304300753,22.58555255778932,16.532298679264176,25.377947213746015,32.415202094838101,27.723418406357396,32.302848892219238,33.501595116820283,38.790105817983687,44.382459730437915,62.203109708832088,70.064817542131095,72.53934614390738,87.126294475414667,92.59479248949674,68.34345937472898,75.463910140770366,70.348555613707575,70.8370608387728,61.548952459886962,19.79945335976031,{"$f":"AE379+AE389","v":38.834099091277999},{"$f":"AF379+AF389","v":24.582840900394192},{"$f":"AG379+AG389","v":64.841131520996527},null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D391:AS391)","v":1177.6866422748076}]
[]
[]
["@ Sept 09 ","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Disposals not allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D323","v":0},{"$f":"E323","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B396,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B396,PC2_inputs!F$32:F$70)","v":-0.8},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D396:AS396)","v":886.66716982000003}]
[null,"Dublin Cast Iron - D",60,0,{"$f":"E324","v":0},0,0,0,0,20.356899540000001,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B397,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B397,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,20.356899540000001]
[null,"Cork Cast Iron - D",60,0,0,0,0,0.42793186999999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B398,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B398,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,0.42793186999999999]
[null,"Meters - D",15,0,0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B399,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B399,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B400,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B400,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B401,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B401,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,0.49164879000000006]
[null,"Equipment - D",5,0,0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"AC329","v":0.29430539},0.20005500000000001,0.626475,5.0678919999999996,1.74099,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B402,PC2_inputs!E$32:E$70)","v":8.6806319999999992},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B402,PC2_inputs!F$32:F$70)","v":1.5049790000000001},null,null,null,null,null,null,null,null,null,null,null,42.647331910000013]
[null,"ITO setup",15,0,{"$f":"E330","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D396:D403)","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.022448570000002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,{"$f":"SUM(AI396:AI403)","v":0.70497900000000002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D404:AS404)","v":1080.9359012299999}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D334","v":0},{"$f":"E334","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B407,PC2_inputs!E$32:E$70)","v":34.537126999999998},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B407,PC2_inputs!F$32:F$70)","v":51.837310000000002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D407:AS407)","v":209.64022399999999}]
[null,"Dublin Cast Iron - S",60,0,{"$f":"E335","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B408,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B408,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D408:AS408)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B409,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B409,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B410,PC2_inputs!E$32:E$70)","v":2.4987240000000002},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B410,PC2_inputs!F$32:F$70)","v":8.0475340000000006},null,null,null,null,null,null,null,null,null,null,null,36.136296999999999]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B411,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B411,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,0.28297909440000002]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B412,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B412,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,{"$f":"AC340","v":0.18644131400000002},{"$f":"AD340","v":0},{"$f":"AE340","v":0},{"$f":"AF340","v":0},{"$f":"AG340","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B413,PC2_inputs!E$32:E$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B413,PC2_inputs!F$32:F$70)","v":0},null,null,null,null,null,null,null,null,null,null,null,5.9089108479999997]
[null,"Sum:",null,{"$f":"SUM(D407:D413)","v":0},{"$f":"SUM(E407:E413)","v":0},{"$f":"SUM(F407:F413)","v":0},{"$f":"SUM(G407:G413)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.606634,66.858565999999996,37.035851000000001,{"$f":"SUM(AI407:AI413)","v":59.884844000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D414:AS414)","v":267.23706021280003}]
[]
[null,"Total historic cost",null,{"$f":"D404+D414","v":0},0,0.48503995,1.0462739300000001,1.4134467000000002,5.4059250999999993,36.144092274800002,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.666204,67.199556000000001,45.716482999999997,60.589823000000003,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D416:AS416)","v":1348.1729614428}]
[]
["during 08/09","Disposals, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D420:AS420)","v":0}]
[null,"Dublin Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - D",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment - D",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D420:D427)","v":0},{"$f":"SUM(E420:E427)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AI420:AI427)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D428:AS428)","v":0}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D431:AS431)","v":0}]
[null,"Dublin Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D432:AS432)","v":0}]
[null,"Cork Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment - S",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21246999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0.21246999999999999]
[null,"Sum:",null,{"$f":"SUM(D431:D437)","v":0},{"$f":"SUM(E431:E437)","v":0},{"$f":"SUM(F431:F437)","v":0},{"$f":"SUM(G431:G437)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21246999999999999,0,0,{"$f":"SUM(AI431:AI437)","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D438:AS438)","v":0.21246999999999999}]
[]
[null,"Total historic cost",null,{"$f":"D428+D438","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.21246999999999999,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D440:AS440)","v":0.21246999999999999}]
[]
["@ Sept 09","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Disposals allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D396+D420","v":0},{"$f":"E396+E420","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D444:AS444)","v":886.66716982000003}]
[null,"Dublin Cast Iron - D",60,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - D",15,{"$f":"D399+D423","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D400+D424","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,{"$f":"D401+D425","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.49164879000000006]
[null,"Equipment - D",5,{"$f":"D402+D426","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"AC402+AC426","v":0.29430539},0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,null,null,null,null,null,null,null,null,null,null,null,42.647331910000013]
[null,"ITO setup",15,{"$f":"D403+D427","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D444:D451)","v":0},{"$f":"SUM(E444:E451)","v":0},0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,{"$f":"SUM(AI444:AI451)","v":0.70497900000000002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D452:AS452)","v":1060.15106982}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D407+D431","v":0},{"$f":"E407+E431","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D455:AS455)","v":209.64022399999999}]
[null,"Dublin Cast Iron - S",60,{"$f":"D408+D432","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D456:AS456)","v":0}]
[null,"Cork Cast Iron - S",60,{"$f":"D409+D433","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,{"$f":"D410+D434","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,null,null,null,null,null,null,null,null,null,null,null,36.136296999999999]
[null,"Land - S",40,{"$f":"D411+D435","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.28297909440000002]
[null,"Buildings - S",40,{"$f":"D412+D436","v":0},0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,{"$f":"D413+D437","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,{"$f":"AC413+AC437","v":0.18644131400000002},0,0,0.21246999999999999,0,0,0,null,null,null,null,null,null,null,null,null,null,null,6.1213808479999994]
[null,"Sum:",null,{"$f":"SUM(D455:D461)","v":0},{"$f":"SUM(E455:E461)","v":0},{"$f":"SUM(F455:F461)","v":0},{"$f":"SUM(G455:G461)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.858565999999996,37.035851000000001,{"$f":"SUM(AI455:AI461)","v":59.884844000000001},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D462:AS462)","v":267.44953021280003}]
[]
[null,"Total historic cost",null,{"$f":"D452+D462","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.199556000000001,45.716482999999997,60.589823000000003,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D464:AS464)","v":1327.6006000328}]
[]
["@ Sept 09","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F444*Indexation!B$4","v":0},{"$f":"G444*Indexation!C$4","v":0.16397637768424547},{"$f":"H444*Indexation!D$4","v":-1.9281357146449876},{"$f":"I444*Indexation!E$4","v":8.8087151785476951},{"$f":"J444*Indexation!F$4","v":25.955780505732292},{"$f":"K444*Indexation!G$4","v":34.525685438658833},{"$f":"L444*Indexation!H$4","v":24.644420391449707},{"$f":"M444*Indexation!I$4","v":36.91337776544875},{"$f":"N444*Indexation!J$4","v":46.033423093261206},{"$f":"O444*Indexation!K$4","v":38.460233627316619},{"$f":"P444*Indexation!L$4","v":43.800473074195573},{"$f":"Q444*Indexation!M$4","v":44.198906611191539},{"$f":"R444*Indexation!N$4","v":49.321688521154904},{"$f":"S444*Indexation!O$4","v":54.230925660830593},{"$f":"T444*Indexation!P$4","v":73.498527167103035},{"$f":"U444*Indexation!Q$4","v":82.58925798560719},{"$f":"V444*Indexation!R$4","v":82.901112492785245},{"$f":"W444*Indexation!S$4","v":91.211315617537579},{"$f":"X444*Indexation!T$4","v":96.93455449085738},{"$f":"Y444*Indexation!U$4","v":65.173941358765731},{"$f":"Z444*Indexation!V$4","v":75.369774817451116},{"$f":"AA444*Indexation!W$4","v":67.382680290933607},{"$f":"AB444*Indexation!X$4","v":65.403350353788852},{"$f":"AC444*Indexation!Y$4","v":56.455118004023028},{"$f":"AD444*Indexation!Y$4","v":0},{"$f":"AE444*Indexation!Z$4","v":0},{"$f":"AF444*Indexation!Z$4","v":0},{"$f":"AG444*Indexation!AA$4","v":-1.3708673880819018},{"$f":"AH444*Indexation!AA$4","v":0},{"$f":"AI444*Indexation!AB$4","v":-0.7969000948012801},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D468:AS468)","v":1159.8813356267967}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F445*Indexation!B$4","v":0},{"$f":"G445*Indexation!C$4","v":0},{"$f":"H445*Indexation!D$4","v":0},{"$f":"I445*Indexation!E$4","v":0},{"$f":"J445*Indexation!F$4","v":0},{"$f":"K445*Indexation!G$4","v":0},{"$f":"L445*Indexation!H$4","v":0},{"$f":"M445*Indexation!I$4","v":0},{"$f":"N445*Indexation!J$4","v":0},{"$f":"O445*Indexation!K$4","v":0},{"$f":"P445*Indexation!L$4","v":0},{"$f":"Q445*Indexation!M$4","v":0},{"$f":"R445*Indexation!N$4","v":0},{"$f":"S445*Indexation!O$4","v":0},{"$f":"T445*Indexation!P$4","v":0},{"$f":"U445*Indexation!Q$4","v":0},{"$f":"V445*Indexation!R$4","v":0},{"$f":"W445*Indexation!S$4","v":0},{"$f":"X445*Indexation!T$4","v":0},{"$f":"Y445*Indexation!U$4","v":0},{"$f":"Z445*Indexation!V$4","v":0},{"$f":"AA445*Indexation!W$4","v":0},{"$f":"AB445*Indexation!X$4","v":0},{"$f":"AC445*Indexation!Y$4","v":0},{"$f":"AD445*Indexation!Y$4","v":0},{"$f":"AE445*Indexation!Z$4","v":0},{"$f":"AF445*Indexation!Z$4","v":0},{"$f":"AG445*Indexation!AA$4","v":0},{"$f":"AH445*Indexation!AA$4","v":0},{"$f":"AI445*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D469:AS469)","v":0}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F446*Indexation!B$4","v":0},{"$f":"G446*Indexation!C$4","v":0},{"$f":"H446*Indexation!D$4","v":0},{"$f":"I446*Indexation!E$4","v":0},{"$f":"J446*Indexation!F$4","v":0},{"$f":"K446*Indexation!G$4","v":0},{"$f":"L446*Indexation!H$4","v":0},{"$f":"M446*Indexation!I$4","v":0},{"$f":"N446*Indexation!J$4","v":0},{"$f":"O446*Indexation!K$4","v":0},{"$f":"P446*Indexation!L$4","v":0},{"$f":"Q446*Indexation!M$4","v":0},{"$f":"R446*Indexation!N$4","v":0},{"$f":"S446*Indexation!O$4","v":0},{"$f":"T446*Indexation!P$4","v":0},{"$f":"U446*Indexation!Q$4","v":0},{"$f":"V446*Indexation!R$4","v":0},{"$f":"W446*Indexation!S$4","v":0},{"$f":"X446*Indexation!T$4","v":0},{"$f":"Y446*Indexation!U$4","v":0},{"$f":"Z446*Indexation!V$4","v":0},{"$f":"AA446*Indexation!W$4","v":0},{"$f":"AB446*Indexation!X$4","v":0},{"$f":"AC446*Indexation!Y$4","v":0},{"$f":"AD446*Indexation!Y$4","v":0},{"$f":"AE446*Indexation!Z$4","v":0},{"$f":"AF446*Indexation!Z$4","v":0},{"$f":"AG446*Indexation!AA$4","v":0},{"$f":"AH446*Indexation!AA$4","v":0},{"$f":"AI446*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F447*Indexation!B$4","v":1.066359408888867},{"$f":"G447*Indexation!C$4","v":1.9541002779559991},{"$f":"H447*Indexation!D$4","v":3.8209971476047286},{"$f":"I447*Indexation!E$4","v":1.1846126665108159},{"$f":"J447*Indexation!F$4","v":2.1054062408283873},{"$f":"K447*Indexation!G$4","v":4.4429443438144132},{"$f":"L447*Indexation!H$4","v":5.0431181058792776},{"$f":"M447*Indexation!I$4","v":6.2407818834823869},{"$f":"N447*Indexation!J$4","v":8.8104007610931117},{"$f":"O447*Indexation!K$4","v":7.1656434114651431},{"$f":"P447*Indexation!L$4","v":6.5625245992925825},{"$f":"Q447*Indexation!M$4","v":6.0186426212882873},{"$f":"R447*Indexation!N$4","v":6.5618896894732162},{"$f":"S447*Indexation!O$4","v":7.6481346814535485},{"$f":"T447*Indexation!P$4","v":14.298665132092585},{"$f":"U447*Indexation!Q$4","v":7.9770687663182756},{"$f":"V447*Indexation!R$4","v":8.8847555177135078},{"$f":"W447*Indexation!S$4","v":7.6792160633332927},{"$f":"X447*Indexation!T$4","v":10.42132406517392},{"$f":"Y447*Indexation!U$4","v":10.038281403860545},{"$f":"Z447*Indexation!V$4","v":11.213387011749154},{"$f":"AA447*Indexation!W$4","v":11.847227818668754},{"$f":"AB447*Indexation!X$4","v":12.15697323592566},{"$f":"AC447*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD447*Indexation!Y$4","v":0},{"$f":"AE447*Indexation!Z$4","v":0},{"$f":"AF447*Indexation!Z$4","v":0},{"$f":"AG447*Indexation!AA$4","v":0},{"$f":"AH447*Indexation!AA$4","v":0},{"$f":"AI447*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F448*Indexation!B$4","v":0},{"$f":"G448*Indexation!C$4","v":0},{"$f":"H448*Indexation!D$4","v":0},{"$f":"I448*Indexation!E$4","v":0},{"$f":"J448*Indexation!F$4","v":0},{"$f":"K448*Indexation!G$4","v":0},{"$f":"L448*Indexation!H$4","v":0},{"$f":"M448*Indexation!I$4","v":0},{"$f":"N448*Indexation!J$4","v":0},{"$f":"O448*Indexation!K$4","v":0},{"$f":"P448*Indexation!L$4","v":0},{"$f":"Q448*Indexation!M$4","v":0},{"$f":"R448*Indexation!N$4","v":0},{"$f":"S448*Indexation!O$4","v":0},{"$f":"T448*Indexation!P$4","v":0},{"$f":"U448*Indexation!Q$4","v":0},{"$f":"V448*Indexation!R$4","v":0},{"$f":"W448*Indexation!S$4","v":0},{"$f":"X448*Indexation!T$4","v":0},{"$f":"Y448*Indexation!U$4","v":0},{"$f":"Z448*Indexation!V$4","v":0},{"$f":"AA448*Indexation!W$4","v":0},{"$f":"AB448*Indexation!X$4","v":0},{"$f":"AC448*Indexation!Y$4","v":0},{"$f":"AD448*Indexation!Y$4","v":0},{"$f":"AE448*Indexation!Z$4","v":0},{"$f":"AF448*Indexation!Z$4","v":0},{"$f":"AG448*Indexation!AA$4","v":0},{"$f":"AH448*Indexation!AA$4","v":0},{"$f":"AI448*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F449*Indexation!B$4","v":0},{"$f":"G449*Indexation!C$4","v":0},{"$f":"H449*Indexation!D$4","v":0},{"$f":"I449*Indexation!E$4","v":0},{"$f":"J449*Indexation!F$4","v":0},{"$f":"K449*Indexation!G$4","v":0},{"$f":"L449*Indexation!H$4","v":0},{"$f":"M449*Indexation!I$4","v":0},{"$f":"N449*Indexation!J$4","v":0},{"$f":"O449*Indexation!K$4","v":0},{"$f":"P449*Indexation!L$4","v":0},{"$f":"Q449*Indexation!M$4","v":0},{"$f":"R449*Indexation!N$4","v":0},{"$f":"S449*Indexation!O$4","v":0.77561184633511415},{"$f":"T449*Indexation!P$4","v":0},{"$f":"U449*Indexation!Q$4","v":0},{"$f":"V449*Indexation!R$4","v":0},{"$f":"W449*Indexation!S$4","v":0},{"$f":"X449*Indexation!T$4","v":0},{"$f":"Y449*Indexation!U$4","v":0},{"$f":"Z449*Indexation!V$4","v":0},{"$f":"AA449*Indexation!W$4","v":0},{"$f":"AB449*Indexation!X$4","v":0},{"$f":"AC449*Indexation!Y$4","v":0},{"$f":"AD449*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE449*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF449*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG449*Indexation!AA$4","v":0},{"$f":"AH449*Indexation!AA$4","v":0},{"$f":"AI449*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0.72060363194440868]
[null,"Equipment",5,null,null,{"$f":"F450*Indexation!B$4","v":0},{"$f":"G450*Indexation!C$4","v":0},{"$f":"H450*Indexation!D$4","v":0},{"$f":"I450*Indexation!E$4","v":0},{"$f":"J450*Indexation!F$4","v":0},{"$f":"K450*Indexation!G$4","v":0},{"$f":"L450*Indexation!H$4","v":0},{"$f":"M450*Indexation!I$4","v":0},{"$f":"N450*Indexation!J$4","v":0},{"$f":"O450*Indexation!K$4","v":0},{"$f":"P450*Indexation!L$4","v":1.4132999540630666},{"$f":"Q450*Indexation!M$4","v":9.6137585404839676},{"$f":"R450*Indexation!N$4","v":1.1490494011251196},{"$f":"S450*Indexation!O$4","v":2.9474350510682692},{"$f":"T450*Indexation!P$4","v":1.5387489845661853},{"$f":"U450*Indexation!Q$4","v":1.7964442015698008},{"$f":"V450*Indexation!R$4","v":1.2521198860144567},{"$f":"W450*Indexation!S$4","v":3.9063925836429871},{"$f":"X450*Indexation!T$4","v":4.3253531830070413},{"$f":"Y450*Indexation!U$4","v":1.9661001731729171},{"$f":"Z450*Indexation!V$4","v":1.6282228154471976},{"$f":"AA450*Indexation!W$4","v":0.77305435007076195},{"$f":"AB450*Indexation!X$4","v":0.37619012959444353},{"$f":"AC450*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD450*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE450*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF450*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG450*Indexation!AA$4","v":1.7047617242690789},{"$f":"AH450*Indexation!AA$4","v":8.4999966548144101},{"$f":"AI450*Indexation!AB$4","v":1.4991473847174195},null,null,null,null,null,null,null,null,null,null,null,50.651853682370103]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D468:D475)","v":0},0,{"$f":"SUM(F468:F475)","v":1.066359408888867},2.1180766556402446,1.8928614329597411,9.993327845058511,28.061186746560679,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,0.55493931158177989,5.107868211106994,0.33389433618717712,8.4999966548144101,{"$f":"SUM(AI468:AI475)","v":0.70224728991613938},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D476:AS476)","v":1383.5242659444527}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F455*Indexation!B$4","v":0},{"$f":"G455*Indexation!C$4","v":0},{"$f":"H455*Indexation!D$4","v":0},{"$f":"I455*Indexation!E$4","v":0},{"$f":"J455*Indexation!F$4","v":0},{"$f":"K455*Indexation!G$4","v":0},{"$f":"L455*Indexation!H$4","v":0},{"$f":"M455*Indexation!I$4","v":0},{"$f":"N455*Indexation!J$4","v":0},{"$f":"O455*Indexation!K$4","v":0},{"$f":"P455*Indexation!L$4","v":0},{"$f":"Q455*Indexation!M$4","v":0},{"$f":"R455*Indexation!N$4","v":0},{"$f":"S455*Indexation!O$4","v":0},{"$f":"T455*Indexation!P$4","v":0},{"$f":"U455*Indexation!Q$4","v":0},{"$f":"V455*Indexation!R$4","v":0},{"$f":"W455*Indexation!S$4","v":0},{"$f":"X455*Indexation!T$4","v":0},{"$f":"Y455*Indexation!U$4","v":0},{"$f":"Z455*Indexation!V$4","v":0},{"$f":"AA455*Indexation!W$4","v":0},{"$f":"AB455*Indexation!X$4","v":0},{"$f":"AC455*Indexation!Y$4","v":0},{"$f":"AD455*Indexation!Y$4","v":17.625559301654128},{"$f":"AE455*Indexation!Z$4","v":31.962653647544229},{"$f":"AF455*Indexation!Z$4","v":18.372512032816118},{"$f":"AG455*Indexation!AA$4","v":55.249097963592327},{"$f":"AH455*Indexation!AA$4","v":33.81844363024495},{"$f":"AI455*Indexation!AB$4","v":51.636446566554177},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D479:AS479)","v":208.66471314240596}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F456*Indexation!B$4","v":0},{"$f":"G456*Indexation!C$4","v":0},{"$f":"H456*Indexation!D$4","v":0},{"$f":"I456*Indexation!E$4","v":0},{"$f":"J456*Indexation!F$4","v":0},{"$f":"K456*Indexation!G$4","v":0},{"$f":"L456*Indexation!H$4","v":0},{"$f":"M456*Indexation!I$4","v":0},{"$f":"N456*Indexation!J$4","v":0},{"$f":"O456*Indexation!K$4","v":0},{"$f":"P456*Indexation!L$4","v":0},{"$f":"Q456*Indexation!M$4","v":0},{"$f":"R456*Indexation!N$4","v":0},{"$f":"S456*Indexation!O$4","v":0},{"$f":"T456*Indexation!P$4","v":0},{"$f":"U456*Indexation!Q$4","v":0},{"$f":"V456*Indexation!R$4","v":0},{"$f":"W456*Indexation!S$4","v":0},{"$f":"X456*Indexation!T$4","v":0},{"$f":"Y456*Indexation!U$4","v":0},{"$f":"Z456*Indexation!V$4","v":0},{"$f":"AA456*Indexation!W$4","v":0},{"$f":"AB456*Indexation!X$4","v":0},{"$f":"AC456*Indexation!Y$4","v":0},{"$f":"AD456*Indexation!Y$4","v":0},{"$f":"AE456*Indexation!Z$4","v":0},{"$f":"AF456*Indexation!Z$4","v":0},{"$f":"AG456*Indexation!AA$4","v":0},{"$f":"AH456*Indexation!AA$4","v":0},{"$f":"AI456*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F457*Indexation!B$4","v":0},{"$f":"G457*Indexation!C$4","v":0},{"$f":"H457*Indexation!D$4","v":0},{"$f":"I457*Indexation!E$4","v":0},{"$f":"J457*Indexation!F$4","v":0},{"$f":"K457*Indexation!G$4","v":0},{"$f":"L457*Indexation!H$4","v":0},{"$f":"M457*Indexation!I$4","v":0},{"$f":"N457*Indexation!J$4","v":0},{"$f":"O457*Indexation!K$4","v":0},{"$f":"P457*Indexation!L$4","v":0},{"$f":"Q457*Indexation!M$4","v":0},{"$f":"R457*Indexation!N$4","v":0},{"$f":"S457*Indexation!O$4","v":0},{"$f":"T457*Indexation!P$4","v":0},{"$f":"U457*Indexation!Q$4","v":0},{"$f":"V457*Indexation!R$4","v":0},{"$f":"W457*Indexation!S$4","v":0},{"$f":"X457*Indexation!T$4","v":0},{"$f":"Y457*Indexation!U$4","v":0},{"$f":"Z457*Indexation!V$4","v":0},{"$f":"AA457*Indexation!W$4","v":0},{"$f":"AB457*Indexation!X$4","v":0},{"$f":"AC457*Indexation!Y$4","v":0},{"$f":"AD457*Indexation!Y$4","v":0},{"$f":"AE457*Indexation!Z$4","v":0},{"$f":"AF457*Indexation!Z$4","v":0},{"$f":"AG457*Indexation!AA$4","v":0},{"$f":"AH457*Indexation!AA$4","v":0},{"$f":"AI457*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F458*Indexation!B$4","v":0},{"$f":"G458*Indexation!C$4","v":0},{"$f":"H458*Indexation!D$4","v":0},{"$f":"I458*Indexation!E$4","v":0},{"$f":"J458*Indexation!F$4","v":0},{"$f":"K458*Indexation!G$4","v":0},{"$f":"L458*Indexation!H$4","v":0},{"$f":"M458*Indexation!I$4","v":0},{"$f":"N458*Indexation!J$4","v":0},{"$f":"O458*Indexation!K$4","v":0},{"$f":"P458*Indexation!L$4","v":0},{"$f":"Q458*Indexation!M$4","v":0},{"$f":"R458*Indexation!N$4","v":0},{"$f":"S458*Indexation!O$4","v":0},{"$f":"T458*Indexation!P$4","v":0},{"$f":"U458*Indexation!Q$4","v":0},{"$f":"V458*Indexation!R$4","v":0},{"$f":"W458*Indexation!S$4","v":0},{"$f":"X458*Indexation!T$4","v":0},{"$f":"Y458*Indexation!U$4","v":0},{"$f":"Z458*Indexation!V$4","v":0},{"$f":"AA458*Indexation!W$4","v":0},{"$f":"AB458*Indexation!X$4","v":0},{"$f":"AC458*Indexation!Y$4","v":0},{"$f":"AD458*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE458*Indexation!Z$4","v":8.452888550754043},{"$f":"AF458*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG458*Indexation!AA$4","v":10.218207567351564},{"$f":"AH458*Indexation!AA$4","v":2.4467280310125448},{"$f":"AI458*Indexation!AB$4","v":8.0163507593956567},null,null,null,null,null,null,null,null,null,null,null,36.07600390991071]
[null,"Land",40,null,null,{"$f":"F459*Indexation!B$4","v":0},{"$f":"G459*Indexation!C$4","v":0},{"$f":"H459*Indexation!D$4","v":0},{"$f":"I459*Indexation!E$4","v":0},{"$f":"J459*Indexation!F$4","v":0},{"$f":"K459*Indexation!G$4","v":0},{"$f":"L459*Indexation!H$4","v":0},{"$f":"M459*Indexation!I$4","v":0},{"$f":"N459*Indexation!J$4","v":0},{"$f":"O459*Indexation!K$4","v":0},{"$f":"P459*Indexation!L$4","v":0},{"$f":"Q459*Indexation!M$4","v":0.10763142525442419},{"$f":"R459*Indexation!N$4","v":0.28444022408628189},{"$f":"S459*Indexation!O$4","v":0},{"$f":"T459*Indexation!P$4","v":0},{"$f":"U459*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V459*Indexation!R$4","v":0},{"$f":"W459*Indexation!S$4","v":0},{"$f":"X459*Indexation!T$4","v":0},{"$f":"Y459*Indexation!U$4","v":0},{"$f":"Z459*Indexation!V$4","v":0},{"$f":"AA459*Indexation!W$4","v":0},{"$f":"AB459*Indexation!X$4","v":0},{"$f":"AC459*Indexation!Y$4","v":0},{"$f":"AD459*Indexation!Y$4","v":0},{"$f":"AE459*Indexation!Z$4","v":0},{"$f":"AF459*Indexation!Z$4","v":0},{"$f":"AG459*Indexation!AA$4","v":0},{"$f":"AH459*Indexation!AA$4","v":0},{"$f":"AI459*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,0.4093463549657958]
[null,"Buildings",40,null,null,{"$f":"F460*Indexation!B$4","v":0},{"$f":"G460*Indexation!C$4","v":0},{"$f":"H460*Indexation!D$4","v":0},{"$f":"I460*Indexation!E$4","v":0},{"$f":"J460*Indexation!F$4","v":0.21789639867708485},{"$f":"K460*Indexation!G$4","v":0},{"$f":"L460*Indexation!H$4","v":0},{"$f":"M460*Indexation!I$4","v":0},{"$f":"N460*Indexation!J$4","v":0},{"$f":"O460*Indexation!K$4","v":0},{"$f":"P460*Indexation!L$4","v":0},{"$f":"Q460*Indexation!M$4","v":0},{"$f":"R460*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S460*Indexation!O$4","v":0},{"$f":"T460*Indexation!P$4","v":0},{"$f":"U460*Indexation!Q$4","v":0},{"$f":"V460*Indexation!R$4","v":0},{"$f":"W460*Indexation!S$4","v":7.7017032862452721},{"$f":"X460*Indexation!T$4","v":3.8995075830999846},{"$f":"Y460*Indexation!U$4","v":5.9916170185877826},{"$f":"Z460*Indexation!V$4","v":0.46966433410765396},{"$f":"AA460*Indexation!W$4","v":0.1806267735697929},{"$f":"AB460*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC460*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD460*Indexation!Y$4","v":0},{"$f":"AE460*Indexation!Z$4","v":0},{"$f":"AF460*Indexation!Z$4","v":0},{"$f":"AG460*Indexation!AA$4","v":0},{"$f":"AH460*Indexation!AA$4","v":0},{"$f":"AI460*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F461*Indexation!B$4","v":0},{"$f":"G461*Indexation!C$4","v":0},{"$f":"H461*Indexation!D$4","v":0},{"$f":"I461*Indexation!E$4","v":0},{"$f":"J461*Indexation!F$4","v":0},{"$f":"K461*Indexation!G$4","v":0},{"$f":"L461*Indexation!H$4","v":0},{"$f":"M461*Indexation!I$4","v":0},{"$f":"N461*Indexation!J$4","v":0},{"$f":"O461*Indexation!K$4","v":0},{"$f":"P461*Indexation!L$4","v":0},{"$f":"Q461*Indexation!M$4","v":0},{"$f":"R461*Indexation!N$4","v":0.8161098576874326},{"$f":"S461*Indexation!O$4","v":0.24459015343037291},{"$f":"T461*Indexation!P$4","v":0.51345576186361674},{"$f":"U461*Indexation!Q$4","v":0.23731464633392704},{"$f":"V461*Indexation!R$4","v":0.39145881367708818},{"$f":"W461*Indexation!S$4","v":1.4444455783048844},{"$f":"X461*Indexation!T$4","v":0.78566536442817592},{"$f":"Y461*Indexation!U$4","v":0.96785117582269908},{"$f":"Z461*Indexation!V$4","v":0.56856386790174984},{"$f":"AA461*Indexation!W$4","v":0.1380354934130501},{"$f":"AB461*Indexation!X$4","v":0.95328731346729689},{"$f":"AC461*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD461*Indexation!Y$4","v":0},{"$f":"AE461*Indexation!Z$4","v":0},{"$f":"AF461*Indexation!Z$4","v":0.21449821997005736},{"$f":"AG461*Indexation!AA$4","v":0},{"$f":"AH461*Indexation!AA$4","v":0},{"$f":"AI461*Indexation!AB$4","v":0},null,null,null,null,null,null,null,null,null,null,null,7.4687675025782783]
[null,"Sum:",null,{"$f":"SUM(D479:D485)","v":0},{"$f":"SUM(E479:E485)","v":0},{"$f":"SUM(F479:F485)","v":0},{"$f":"SUM(G479:G485)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,40.415542198298269,22.027387251572264,65.467305530943889,36.265171661257497,{"$f":"SUM(AI479:AI485)","v":59.652797325949834},null,null,null,null,null,null,null,null,null,null,null,271.21863527942196]
[]
[null,"Total indexed gross asset value",null,{"$f":"D476+D486","v":0},{"$f":"E476+E486","v":0},{"$f":"F476+F486","v":1.066359408888867},{"$f":"G476+G486","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.279083145237763,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,27.135255462679257,65.801199867131061,44.765168316071907,60.355044615865971,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D488:AS488)","v":1654.7429012238747}]
[]
["@ Sept 09","Indexed net book value @ 30 Sept 09"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($G$1-0.25-D$6)<$C492,(D$6<$G$1)),($C492-($G$1-0.25-D$6))/$C492*D468,0)","v":0},0,0,9.3603182261423445E-2,-1.1327797323539301,5.3219320870392322,16.114213730642131,22.010124467145005,16.121558339406683,24.762724250988533,31.647978376617079,27.082414512568789,31.572841007649309,32.596693625753765,37.196773426370989,41.803005196890254,57.880090144093636,66.415528296759121,68.047996504494549,76.389476829687723,82.798265294274003,56.755640599925158,66.890675150487866,60.925173429719138,60.225585117447231,52.92667312877159,{"$f":"IF(AND(($G$1-$U$3-AD$6)<$C492,(AD$6<$G$1)),($C492-($G$1-AD$6-$U$2))/$C492*AD468,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AE$6)<$C492,(AE$6<$G$1)),($C492-($G$1-AE$6-IF(2009=AE$6, $Y$4, $Z$4)))/$C492*AE468,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AF$6)<$C492,(AF$6<$G$1)),($C492-($G$1-AF$6-$V$2))/$C492*AF468,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AG$6)<$C492,(AG$6<$G$1)),($C492-($G$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C492*AG468,0)","v":-1.3365957033798541},{"$f":"IF(AND(($G$1-$V$3-AH$6)<$C492,(AH$6<$G$1)),($C492-($G$1-AH$6-$V$2))/$C492*AH468,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AI$6)<$C492,(AI$6<$G$1)),($C492-($G$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C492*AI468,0)","v":-0.79025926067793617},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D492:AS492)","v":932.31933200258152}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($G$1-0.25-AE$6)<$C493,(AE$6<$G$1)),($C493-($G$1-AE$6-IF(2009=AE$6, $Y$4, $Z$4)))/$C493*AE469,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($G$1-0.25-D$6)<$C495,(D$6<$G$1)),($C495-($G$1-0.25-D$6))/$C495*D471,0)","v":0},{"$f":"IF(AND(($G$1-0.25-E$6)<$C495,(E$6<$G$1)),($C495-($G$1-0.25-E$6))/$C495*E471,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0.10936482815788694,0.63734455678779567,2.1447997698138876,1.7283648993689598,2.5173473966854938,2.6877256221666523,4.3422183604891336,4.8518360118659301,6.1673628564620353,7.3057904881790652,8.3072650445492009,6.8460136121063648,{"$f":"IF(AND(($G$1-$U$3-AD$6)<$C495,(AD$6<$G$1)),($C495-($G$1-AD$6-$U$2))/$C495*AD471,0)","v":0},0,{"$f":"IF(AND(($G$1-$V$3-AF$6)<$C495,(AF$6<$G$1)),($C495-($G$1-AF$6-$V$2))/$C495*AF471,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AG$6)<$C495,(AG$6<$G$1)),($C495-($G$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C495*AG471,0)","v":0},{"$f":"IF(AND(($G$1-$V$3-AH$6)<$C495,(AH$6<$G$1)),($C495-($G$1-AH$6-$V$2))/$C495*AH471,0)","v":0},{"$f":"IF(AND(($G$1-0.25-AI$6)<$C495,(AI$6<$G$1)),($C495-($G$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C495*AI471,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,47.64543344663241]
[null,"Land",40,{"$f":"IF(AND(($G$1-0.25-D$6)<$C496,(D$6<$G$1)),($C496-($G$1-0.25-D$6))/$C496*D472,0)","v":0},{"$f":"IF(AND(($G$1-0.25-E$6)<$C496,(E$6<$G$1)),($C496-($G$1-0.25-E$6))/$C496*E472,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($G$1-0.25-D$6)<$C497,(D$6<$G$1)),($C497-($G$1-0.25-D$6))/$C497*D473,0)","v":0},{"$f":"IF(AND(($G$1-0.25-E$6)<$C497,(E$6<$G$1)),($C497-($G$1-0.25-E$6))/$C497*E473,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.50899527415741863,0,0,0,0,0,0,0,0,0,0,2.8011453862574323E-2,-7.2186741268478377E-2,-7.876351013926159E-3,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.45694363573758845]
[null,"Equipment",5,{"$f":"IF(AND(($G$1-0.25-D$6)<$C498,(D$6<$G$1)),($C498-($G$1-0.25-D$6))/$C498*D474,0)","v":0},{"$f":"IF(AND(($G$1-0.25-E$6)<$C498,(E$6<$G$1)),($C498-($G$1-0.25-E$6))/$C498*E474,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.8809506479722179E-2,7.6358504478874822E-2,5.190492981974032E-2,0.28460487391200529,2.5581348260942578,1.1933332069883551,5.9499976583700871,1.3492326462456776,null,null,null,null,null,null,null,null,null,null,null,11.482376152388721]
[null,"ITO setup",15,{"$f":"IF(AND(($G$1-0.25-D$6)<$C499,(D$6<$G$1)),($C499-($G$1-0.25-D$6))/$C499*D475,0)","v":0},{"$f":"IF(AND(($G$1-0.25-E$6)<$C499,(E$6<$G$1)),($C499-($G$1-0.25-E$6))/$C499*E475,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D492:D499)","v":0},0,0,9.3603182261423445E-2,-1.1327797323539301,5.3219320870392322,16.114213730642131,22.010124467145005,16.121558339406683,24.762724250988533,31.647978376617079,27.082414512568789,31.572841007649309,32.596693625753765,37.306138254528875,42.94934502783547,60.024889913907522,68.143893196128076,70.565343901180043,79.077202451854376,87.140483654763131,61.607476611791085,73.0580380069499,68.230963917898208,68.551659668476162,59.849045245356834,7.9916383682314643E-2,0.21241813264352691,2.5502584750803314,-0.14326249639149902,5.9499976583700871,{"$f":"SUM(AI492:AI499)","v":0.55897338556774145},null,null,null,null,null,null,null,null,null,null,null,991.90408523734015]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($G$1-0.25-D$6)<$C503,(D$6<$G$1)),($C503-($G$1-0.25-D$6))/$C503*D479,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.523961845300747,30.497698688698453,17.606990698115446,53.867870514502521,32.972982539488825,51.206142845166227,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D503:AS503)","v":202.6756471312722}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($G$1-0.25-D$6)<$C504,(D$6<$G$1)),($C504-($G$1-0.25-D$6))/$C504*D480,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,{"$f":"IF(AND(($G$1-0.25-D$6)<$C505,(D$6<$G$1)),($C505-($G$1-0.25-D$6))/$C505*D481,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($G$1-0.25-D$6)<$C506,(D$6<$G$1)),($C506-($G$1-0.25-D$6))/$C506*D482,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6260890019581069,6.9031923164491351,2.8669808323217403,9.1963868106164082,2.2020552279112904,7.7491390674158014,null,null,null,null,null,null,null,null,null,null,null,31.543843256672481]
[null,"Land",40,{"$f":"IF(AND(($G$1-0.25-D$6)<$C507,(D$6<$G$1)),($C507-($G$1-0.25-D$6))/$C507*D483,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.5251551560494656E-2,0.17955289145446543,0,0,1.2200260847719599E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.25700470386267965]
[null,"Buildings",40,{"$f":"IF(AND(($G$1-0.25-D$6)<$C508,(D$6<$G$1)),($C508-($G$1-0.25-D$6))/$C508*D484,0)","v":0},0,0,0,0,0,9.3967821929492851E-2,0,0,0,0,0,0,0,3.637559415701918E-2,0,0,0,0,5.824413110222987,3.0464902992968628,4.8307412212363996,0.39040847772698739,0.15466167486913515,6.9353129713361217E-2,2.2345268044912563E-3,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,14.448645855956737]
[null,"Equipment",5,{"$f":"IF(AND(($G$1-0.25-D$6)<$C509,(D$6<$G$1)),($C509-($G$1-0.25-D$6))/$C509*D485,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(($G$1-0.25-M$6)<$C509,(M$6<$G$1)),($C509-($G$1-0.25-M$6))/$C509*M485,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.766436567336485E-2,4.8372814069481733E-2,0,0,0.10724910998502868,0,0,0,null,null,null,null,null,null,null,null,null,null,null,0.20328628972787527]
[null,"Sum:",null,{"$f":"SUM(D503:D509)","v":0},{"$f":"SUM(E503:E509)","v":0},{"$f":"SUM(F503:F509)","v":0},{"$f":"SUM(G503:G509)","v":0},0,0,9.3967821929492851E-2,0,0,0,0,0,0,6.5251551560494656E-2,0.21592848561148462,0,0,1.2200260847719599E-2,0,5.824413110222987,3.0464902992968628,4.8307412212363996,0.39040847772698739,0.15466167486913515,0.11701749538672607,5.0607340873972992E-2,19.150050847258854,37.400891005147585,20.581220640422217,63.06425732511893,35.175037767400113,{"$f":"SUM(AI503:AI509)","v":58.955281912582031},null,null,null,null,null,null,null,null,null,null,null,249.12842723749199]
[]
[null,"Total indexed net book value",null,{"$f":"D500+D510","v":0},{"$f":"E500+E510","v":0},{"$f":"F500+F510","v":0},{"$f":"G500+G510","v":9.3603182261423445E-2},{"$f":"H500+H510","v":-1.1327797323539301},5.3219320870392322,16.208181552571624,22.010124467145005,16.121558339406683,24.762724250988533,31.647978376617079,27.082414512568789,31.572841007649309,32.661945177314259,37.52206674014036,42.94934502783547,60.024889913907522,68.156093456975796,70.565343901180043,84.901615562077367,90.186973954059994,66.43821783302748,73.448446484676893,68.38562559276734,68.668677163862895,59.899652586230808,19.229967230941167,{"$f":"AE500+AE510","v":37.613309137791113},{"$f":"AF500+AF510","v":23.131479115502547},{"$f":"AG500+AG510","v":62.92099482872743},{"$f":"AH500+AH510","v":41.1250354257702},{"$f":"AI500+AI510","v":59.51425529814977},null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D512:AS512)","v":1241.0325124748322}]
[]
[]
["@ Sept 10 ","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Disposals not allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D444","v":0},{"$f":"E444","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B517,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B517,PC2_inputs!H$32:H$70)","v":-1.1000000000000001},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D517:AS517)","v":885.56716982}]
[null,"Dublin Cast Iron - D",60,0,{"$f":"E445","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B518,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B518,PC2_inputs!H$32:H$70)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B519,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B519,PC2_inputs!H$32:H$70)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Meters - D",15,0,0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B520,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B520,PC2_inputs!H$32:H$70)","v":0},null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B521,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B521,PC2_inputs!H$32:H$70)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B522,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B522,PC2_inputs!H$32:H$70)","v":7.2560000000000003E-3},null,null,null,null,null,null,null,null,null,0.49890479000000004]
[null,"Equipment - D",5,0,0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"AC450","v":0.29430539},0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B523,PC2_inputs!G$32:G$70)","v":1.005069},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B523,PC2_inputs!H$32:H$70)","v":0.54884599999999995},null,null,null,null,null,null,null,null,null,44.201246910000009]
[null,"ITO setup",15,0,{"$f":"E451","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D517:D524)","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,{"$f":"SUM(AK517:AK524)","v":-0.54389800000000021},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D525:AS525)","v":1060.6122408200001}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D455","v":0},{"$f":"E455","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B528,PC2_inputs!G$32:G$70)","v":11.746423},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B528,PC2_inputs!H$32:H$70)","v":16.274609999999999},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D528:AS528)","v":237.66125699999998}]
[null,"Dublin Cast Iron - S",60,0,{"$f":"E456","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B529,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B529,PC2_inputs!H$32:H$70)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D529:AS529)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B530,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B530,PC2_inputs!H$32:H$70)","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B531,PC2_inputs!G$32:G$70)","v":3.089858},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B531,PC2_inputs!H$32:H$70)","v":5.7824410000000004},null,null,null,null,null,null,null,null,null,45.008595999999997]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B532,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B532,PC2_inputs!H$32:H$70)","v":0},null,null,null,null,null,null,null,null,null,0.28297909440000002]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B533,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B533,PC2_inputs!H$32:H$70)","v":0},null,null,null,null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,{"$f":"AC461","v":0.18644131400000002},0,0,0.21246999999999999,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B534,PC2_inputs!G$32:G$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B534,PC2_inputs!H$32:H$70)","v":0},null,null,null,null,null,null,null,null,null,6.1213808479999994]
[null,"Sum:",null,{"$f":"SUM(D528:D534)","v":0},{"$f":"SUM(E528:E534)","v":0},{"$f":"SUM(F528:F534)","v":0},{"$f":"SUM(G528:G534)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.858565999999996,37.035851000000001,59.884844000000001,14.836281,{"$f":"SUM(AK528:AK534)","v":22.057051000000001},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D535:AS535)","v":304.34286221280001}]
[]
[null,"Total historic cost",null,{"$f":"D525+D535","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.199556000000001,45.716482999999997,60.589823000000003,15.84135,21.513153000000003,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D537:AS537)","v":1364.9551030328}]
[]
["during 09/10","Disposals, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D541:AS541)","v":0}]
[null,"Dublin Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - D",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment - D",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D541:D548)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AK541:AK548)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D549:AS549)","v":0}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D552:AS552)","v":0}]
[null,"Dublin Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D553:AS553)","v":0}]
[null,"Cork Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment - S",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2536E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,1.2536E-2]
[null,"Sum:",null,{"$f":"SUM(D552:D558)","v":0},{"$f":"SUM(E552:E558)","v":0},{"$f":"SUM(F552:F558)","v":0},{"$f":"SUM(G552:G558)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2536E-2,0,0,0,{"$f":"SUM(AK552:AK558)","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D559:AS559)","v":1.2536E-2}]
[]
[null,"Total historic cost",null,{"$f":"D549+D559","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2536E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D561:AS561)","v":1.2536E-2}]
[]
["@ Sept 10","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Disposals allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D517+D541","v":0},{"$f":"E517+E541","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,0,-1.1000000000000001,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D565:AS565)","v":885.56716982}]
[null,"Dublin Cast Iron - D",60,{"$f":"D518+D542","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,{"$f":"D519+D543","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - D",15,{"$f":"D520+D544","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D521+D545","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,{"$f":"D522+D546","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,null,null,null,null,null,null,null,null,null,0.49890479000000004]
[null,"Equipment - D",5,{"$f":"D523+D547","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"AC523+AC547","v":0.29430539},0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.54884599999999995,null,null,null,null,null,null,null,null,null,44.201246910000009]
[null,"ITO setup",15,{"$f":"D524+D548","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Sum:",null,{"$f":"SUM(D565:D572)","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,{"$f":"SUM(AK565:AK572)","v":-0.54389800000000021},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D573:AS573)","v":1060.6122408200001}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D528+D552","v":0},{"$f":"E528+E552","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D576:AS576)","v":237.66125699999998}]
[null,"Dublin Cast Iron - S",60,{"$f":"D529+D553","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D577:AS577)","v":0}]
[null,"Cork Cast Iron - S",60,{"$f":"D530+D554","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,{"$f":"D531+D555","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,null,null,null,null,null,null,null,null,null,45.008595999999997]
[null,"Land - S",40,{"$f":"D532+D556","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0.28297909440000002]
[null,"Buildings - S",40,{"$f":"D533+D557","v":0},0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,{"$f":"D534+D558","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,{"$f":"AC534+AC558","v":0.18644131400000002},0,0,0.21246999999999999,1.2536E-2,0,0,0,0,null,null,null,null,null,null,null,null,null,6.1339168479999993]
[null,"Sum:",null,{"$f":"SUM(D576:D582)","v":0},{"$f":"SUM(E576:E582)","v":0},{"$f":"SUM(F576:F582)","v":0},{"$f":"SUM(G576:G582)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.871101999999993,37.035851000000001,59.884844000000001,14.836281,{"$f":"SUM(AK576:AK582)","v":22.057051000000001},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D583:AS583)","v":304.35539821279997}]
[]
[null,"Total historic cost",null,{"$f":"D573+D583","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.212091999999998,45.716482999999997,60.589823000000003,15.84135,21.513153000000003,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D585:AS585)","v":1364.9676390328}]
[]
["@ Sept 10","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F565*Indexation!B$4","v":0},{"$f":"G565*Indexation!C$4","v":0.16397637768424547},{"$f":"H565*Indexation!D$4","v":-1.9281357146449876},{"$f":"I565*Indexation!E$4","v":8.8087151785476951},{"$f":"J565*Indexation!F$4","v":25.955780505732292},{"$f":"K565*Indexation!G$4","v":34.525685438658833},{"$f":"L565*Indexation!H$4","v":24.644420391449707},{"$f":"M565*Indexation!I$4","v":36.91337776544875},{"$f":"N565*Indexation!J$4","v":46.033423093261206},{"$f":"O565*Indexation!K$4","v":38.460233627316619},{"$f":"P565*Indexation!L$4","v":43.800473074195573},{"$f":"Q565*Indexation!M$4","v":44.198906611191539},{"$f":"R565*Indexation!N$4","v":49.321688521154904},{"$f":"S565*Indexation!O$4","v":54.230925660830593},{"$f":"T565*Indexation!P$4","v":73.498527167103035},{"$f":"U565*Indexation!Q$4","v":82.58925798560719},{"$f":"V565*Indexation!R$4","v":82.901112492785245},{"$f":"W565*Indexation!S$4","v":91.211315617537579},{"$f":"X565*Indexation!T$4","v":96.93455449085738},{"$f":"Y565*Indexation!U$4","v":65.173941358765731},{"$f":"Z565*Indexation!V$4","v":75.369774817451116},{"$f":"AA565*Indexation!W$4","v":67.382680290933607},{"$f":"AB565*Indexation!X$4","v":65.403350353788852},{"$f":"AC565*Indexation!Y$4","v":56.455118004023028},{"$f":"AD565*Indexation!Y$4","v":0},{"$f":"AE565*Indexation!Z$4","v":0},{"$f":"AF565*Indexation!Z$4","v":0},{"$f":"AG565*Indexation!AA$4","v":-1.3708673880819018},{"$f":"AH565*Indexation!AA$4","v":0},{"$f":"AI565*Indexation!AB$4","v":-0.7969000948012801},{"$f":"AJ565*Indexation!AB$4","v":0},{"$f":"AK565*Indexation!AC$4","v":-1.1135545023900002},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D589:AS589)","v":1158.7677811244068}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F566*Indexation!B$4","v":0},{"$f":"G566*Indexation!C$4","v":0},{"$f":"H566*Indexation!D$4","v":0},{"$f":"I566*Indexation!E$4","v":0},{"$f":"J566*Indexation!F$4","v":0},{"$f":"K566*Indexation!G$4","v":0},{"$f":"L566*Indexation!H$4","v":0},{"$f":"M566*Indexation!I$4","v":0},{"$f":"N566*Indexation!J$4","v":0},{"$f":"O566*Indexation!K$4","v":0},{"$f":"P566*Indexation!L$4","v":0},{"$f":"Q566*Indexation!M$4","v":0},{"$f":"R566*Indexation!N$4","v":0},{"$f":"S566*Indexation!O$4","v":0},{"$f":"T566*Indexation!P$4","v":0},{"$f":"U566*Indexation!Q$4","v":0},{"$f":"V566*Indexation!R$4","v":0},{"$f":"W566*Indexation!S$4","v":0},{"$f":"X566*Indexation!T$4","v":0},{"$f":"Y566*Indexation!U$4","v":0},{"$f":"Z566*Indexation!V$4","v":0},{"$f":"AA566*Indexation!W$4","v":0},{"$f":"AB566*Indexation!X$4","v":0},{"$f":"AC566*Indexation!Y$4","v":0},{"$f":"AD566*Indexation!Y$4","v":0},{"$f":"AE566*Indexation!Z$4","v":0},{"$f":"AF566*Indexation!Z$4","v":0},{"$f":"AG566*Indexation!AA$4","v":0},{"$f":"AH566*Indexation!AA$4","v":0},{"$f":"AI566*Indexation!AB$4","v":0},{"$f":"AJ566*Indexation!AB$4","v":0},{"$f":"AK566*Indexation!AC$4","v":0},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D590:AS590)","v":0}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F567*Indexation!B$4","v":0},{"$f":"G567*Indexation!C$4","v":0},{"$f":"H567*Indexation!D$4","v":0},{"$f":"I567*Indexation!E$4","v":0},{"$f":"J567*Indexation!F$4","v":0},{"$f":"K567*Indexation!G$4","v":0},{"$f":"L567*Indexation!H$4","v":0},{"$f":"M567*Indexation!I$4","v":0},{"$f":"N567*Indexation!J$4","v":0},{"$f":"O567*Indexation!K$4","v":0},{"$f":"P567*Indexation!L$4","v":0},{"$f":"Q567*Indexation!M$4","v":0},{"$f":"R567*Indexation!N$4","v":0},{"$f":"S567*Indexation!O$4","v":0},{"$f":"T567*Indexation!P$4","v":0},{"$f":"U567*Indexation!Q$4","v":0},{"$f":"V567*Indexation!R$4","v":0},{"$f":"W567*Indexation!S$4","v":0},{"$f":"X567*Indexation!T$4","v":0},{"$f":"Y567*Indexation!U$4","v":0},{"$f":"Z567*Indexation!V$4","v":0},{"$f":"AA567*Indexation!W$4","v":0},{"$f":"AB567*Indexation!X$4","v":0},{"$f":"AC567*Indexation!Y$4","v":0},{"$f":"AD567*Indexation!Y$4","v":0},{"$f":"AE567*Indexation!Z$4","v":0},{"$f":"AF567*Indexation!Z$4","v":0},{"$f":"AG567*Indexation!AA$4","v":0},{"$f":"AH567*Indexation!AA$4","v":0},{"$f":"AI567*Indexation!AB$4","v":0},{"$f":"AJ567*Indexation!AB$4","v":0},{"$f":"AK567*Indexation!AC$4","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F568*Indexation!B$4","v":1.066359408888867},{"$f":"G568*Indexation!C$4","v":1.9541002779559991},{"$f":"H568*Indexation!D$4","v":3.8209971476047286},{"$f":"I568*Indexation!E$4","v":1.1846126665108159},{"$f":"J568*Indexation!F$4","v":2.1054062408283873},{"$f":"K568*Indexation!G$4","v":4.4429443438144132},{"$f":"L568*Indexation!H$4","v":5.0431181058792776},{"$f":"M568*Indexation!I$4","v":6.2407818834823869},{"$f":"N568*Indexation!J$4","v":8.8104007610931117},{"$f":"O568*Indexation!K$4","v":7.1656434114651431},{"$f":"P568*Indexation!L$4","v":6.5625245992925825},{"$f":"Q568*Indexation!M$4","v":6.0186426212882873},{"$f":"R568*Indexation!N$4","v":6.5618896894732162},{"$f":"S568*Indexation!O$4","v":7.6481346814535485},{"$f":"T568*Indexation!P$4","v":14.298665132092585},{"$f":"U568*Indexation!Q$4","v":7.9770687663182756},{"$f":"V568*Indexation!R$4","v":8.8847555177135078},{"$f":"W568*Indexation!S$4","v":7.6792160633332927},{"$f":"X568*Indexation!T$4","v":10.42132406517392},{"$f":"Y568*Indexation!U$4","v":10.038281403860545},{"$f":"Z568*Indexation!V$4","v":11.213387011749154},{"$f":"AA568*Indexation!W$4","v":11.847227818668754},{"$f":"AB568*Indexation!X$4","v":12.15697323592566},{"$f":"AC568*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD568*Indexation!Y$4","v":0},{"$f":"AE568*Indexation!Z$4","v":0},{"$f":"AF568*Indexation!Z$4","v":0},{"$f":"AG568*Indexation!AA$4","v":0},{"$f":"AH568*Indexation!AA$4","v":0},{"$f":"AI568*Indexation!AB$4","v":0},{"$f":"AJ568*Indexation!AB$4","v":0},{"$f":"AK568*Indexation!AC$4","v":0},null,null,null,null,null,null,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F569*Indexation!B$4","v":0},{"$f":"G569*Indexation!C$4","v":0},{"$f":"H569*Indexation!D$4","v":0},{"$f":"I569*Indexation!E$4","v":0},{"$f":"J569*Indexation!F$4","v":0},{"$f":"K569*Indexation!G$4","v":0},{"$f":"L569*Indexation!H$4","v":0},{"$f":"M569*Indexation!I$4","v":0},{"$f":"N569*Indexation!J$4","v":0},{"$f":"O569*Indexation!K$4","v":0},{"$f":"P569*Indexation!L$4","v":0},{"$f":"Q569*Indexation!M$4","v":0},{"$f":"R569*Indexation!N$4","v":0},{"$f":"S569*Indexation!O$4","v":0},{"$f":"T569*Indexation!P$4","v":0},{"$f":"U569*Indexation!Q$4","v":0},{"$f":"V569*Indexation!R$4","v":0},{"$f":"W569*Indexation!S$4","v":0},{"$f":"X569*Indexation!T$4","v":0},{"$f":"Y569*Indexation!U$4","v":0},{"$f":"Z569*Indexation!V$4","v":0},{"$f":"AA569*Indexation!W$4","v":0},{"$f":"AB569*Indexation!X$4","v":0},{"$f":"AC569*Indexation!Y$4","v":0},{"$f":"AD569*Indexation!Y$4","v":0},{"$f":"AE569*Indexation!Z$4","v":0},{"$f":"AF569*Indexation!Z$4","v":0},{"$f":"AG569*Indexation!AA$4","v":0},{"$f":"AH569*Indexation!AA$4","v":0},{"$f":"AI569*Indexation!AB$4","v":0},{"$f":"AJ569*Indexation!AB$4","v":0},{"$f":"AK569*Indexation!AC$4","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F570*Indexation!B$4","v":0},{"$f":"G570*Indexation!C$4","v":0},{"$f":"H570*Indexation!D$4","v":0},{"$f":"I570*Indexation!E$4","v":0},{"$f":"J570*Indexation!F$4","v":0},{"$f":"K570*Indexation!G$4","v":0},{"$f":"L570*Indexation!H$4","v":0},{"$f":"M570*Indexation!I$4","v":0},{"$f":"N570*Indexation!J$4","v":0},{"$f":"O570*Indexation!K$4","v":0},{"$f":"P570*Indexation!L$4","v":0},{"$f":"Q570*Indexation!M$4","v":0},{"$f":"R570*Indexation!N$4","v":0},{"$f":"S570*Indexation!O$4","v":0.77561184633511415},{"$f":"T570*Indexation!P$4","v":0},{"$f":"U570*Indexation!Q$4","v":0},{"$f":"V570*Indexation!R$4","v":0},{"$f":"W570*Indexation!S$4","v":0},{"$f":"X570*Indexation!T$4","v":0},{"$f":"Y570*Indexation!U$4","v":0},{"$f":"Z570*Indexation!V$4","v":0},{"$f":"AA570*Indexation!W$4","v":0},{"$f":"AB570*Indexation!X$4","v":0},{"$f":"AC570*Indexation!Y$4","v":0},{"$f":"AD570*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE570*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF570*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG570*Indexation!AA$4","v":0},{"$f":"AH570*Indexation!AA$4","v":0},{"$f":"AI570*Indexation!AB$4","v":0},{"$f":"AJ570*Indexation!AB$4","v":0},{"$f":"AK570*Indexation!AC$4","v":7.3454104266744008E-3},null,null,null,null,null,null,null,null,null,0.72794904237108304]
[null,"Equipment",5,null,null,{"$f":"F571*Indexation!B$4","v":0},{"$f":"G571*Indexation!C$4","v":0},{"$f":"H571*Indexation!D$4","v":0},{"$f":"I571*Indexation!E$4","v":0},{"$f":"J571*Indexation!F$4","v":0},{"$f":"K571*Indexation!G$4","v":0},{"$f":"L571*Indexation!H$4","v":0},{"$f":"M571*Indexation!I$4","v":0},{"$f":"N571*Indexation!J$4","v":0},{"$f":"O571*Indexation!K$4","v":0},{"$f":"P571*Indexation!L$4","v":1.4132999540630666},{"$f":"Q571*Indexation!M$4","v":9.6137585404839676},{"$f":"R571*Indexation!N$4","v":1.1490494011251196},{"$f":"S571*Indexation!O$4","v":2.9474350510682692},{"$f":"T571*Indexation!P$4","v":1.5387489845661853},{"$f":"U571*Indexation!Q$4","v":1.7964442015698008},{"$f":"V571*Indexation!R$4","v":1.2521198860144567},{"$f":"W571*Indexation!S$4","v":3.9063925836429871},{"$f":"X571*Indexation!T$4","v":4.3253531830070413},{"$f":"Y571*Indexation!U$4","v":1.9661001731729171},{"$f":"Z571*Indexation!V$4","v":1.6282228154471976},{"$f":"AA571*Indexation!W$4","v":0.77305435007076195},{"$f":"AB571*Indexation!X$4","v":0.37619012959444353},{"$f":"AC571*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD571*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE571*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF571*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG571*Indexation!AA$4","v":1.7047617242690789},{"$f":"AH571*Indexation!AA$4","v":8.4999966548144101},{"$f":"AI571*Indexation!AB$4","v":1.4991473847174195},{"$f":"AJ571*Indexation!AB$4","v":1.0011744767272845},{"$f":"AK571*Indexation!AC$4","v":0.55560903128976535},null,null,null,null,null,null,null,null,null,52.208637190387151]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D589:D596)","v":0},0,1.066359408888867,2.1180766556402446,1.8928614329597411,9.993327845058511,28.061186746560679,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,{"$f":"SUM(AC589:AC596)","v":65.888570171413676},0.2385289097480088,0.55493931158177989,5.107868211106994,0.33389433618717712,8.4999966548144101,0.70224728991613938,1.0011744767272845,{"$f":"SUM(AK589:AK596)","v":-0.55060006067356049},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D597:AS597)","v":1383.9748403605065}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F576*Indexation!B$4","v":0},{"$f":"G576*Indexation!C$4","v":0},{"$f":"H576*Indexation!D$4","v":0},{"$f":"I576*Indexation!E$4","v":0},{"$f":"J576*Indexation!F$4","v":0},{"$f":"K576*Indexation!G$4","v":0},{"$f":"L576*Indexation!H$4","v":0},{"$f":"M576*Indexation!I$4","v":0},{"$f":"N576*Indexation!J$4","v":0},{"$f":"O576*Indexation!K$4","v":0},{"$f":"P576*Indexation!L$4","v":0},{"$f":"Q576*Indexation!M$4","v":0},{"$f":"R576*Indexation!N$4","v":0},{"$f":"S576*Indexation!O$4","v":0},{"$f":"T576*Indexation!P$4","v":0},{"$f":"U576*Indexation!Q$4","v":0},{"$f":"V576*Indexation!R$4","v":0},{"$f":"W576*Indexation!S$4","v":0},{"$f":"X576*Indexation!T$4","v":0},{"$f":"Y576*Indexation!U$4","v":0},{"$f":"Z576*Indexation!V$4","v":0},{"$f":"AA576*Indexation!W$4","v":0},{"$f":"AB576*Indexation!X$4","v":0},{"$f":"AC576*Indexation!Y$4","v":0},{"$f":"AD576*Indexation!Y$4","v":17.625559301654128},{"$f":"AE576*Indexation!Z$4","v":31.962653647544229},{"$f":"AF576*Indexation!Z$4","v":18.372512032816118},{"$f":"AG576*Indexation!AA$4","v":55.249097963592327},{"$f":"AH576*Indexation!AA$4","v":33.81844363024495},{"$f":"AI576*Indexation!AB$4","v":51.636446566554177},{"$f":"AJ576*Indexation!AB$4","v":11.70090700284492},{"$f":"AK576*Indexation!AC$4","v":16.47515021831029},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D600:AS600)","v":236.84077036356118}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F577*Indexation!B$4","v":0},{"$f":"G577*Indexation!C$4","v":0},{"$f":"H577*Indexation!D$4","v":0},{"$f":"I577*Indexation!E$4","v":0},{"$f":"J577*Indexation!F$4","v":0},{"$f":"K577*Indexation!G$4","v":0},{"$f":"L577*Indexation!H$4","v":0},{"$f":"M577*Indexation!I$4","v":0},{"$f":"N577*Indexation!J$4","v":0},{"$f":"O577*Indexation!K$4","v":0},{"$f":"P577*Indexation!L$4","v":0},{"$f":"Q577*Indexation!M$4","v":0},{"$f":"R577*Indexation!N$4","v":0},{"$f":"S577*Indexation!O$4","v":0},{"$f":"T577*Indexation!P$4","v":0},{"$f":"U577*Indexation!Q$4","v":0},{"$f":"V577*Indexation!R$4","v":0},{"$f":"W577*Indexation!S$4","v":0},{"$f":"X577*Indexation!T$4","v":0},{"$f":"Y577*Indexation!U$4","v":0},{"$f":"Z577*Indexation!V$4","v":0},{"$f":"AA577*Indexation!W$4","v":0},{"$f":"AB577*Indexation!X$4","v":0},{"$f":"AC577*Indexation!Y$4","v":0},{"$f":"AD577*Indexation!Y$4","v":0},{"$f":"AE577*Indexation!Z$4","v":0},{"$f":"AF577*Indexation!Z$4","v":0},{"$f":"AG577*Indexation!AA$4","v":0},{"$f":"AH577*Indexation!AA$4","v":0},{"$f":"AI577*Indexation!AB$4","v":0},{"$f":"AJ577*Indexation!AB$4","v":0},{"$f":"AK577*Indexation!AC$4","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F578*Indexation!B$4","v":0},{"$f":"G578*Indexation!C$4","v":0},{"$f":"H578*Indexation!D$4","v":0},{"$f":"I578*Indexation!E$4","v":0},{"$f":"J578*Indexation!F$4","v":0},{"$f":"K578*Indexation!G$4","v":0},{"$f":"L578*Indexation!H$4","v":0},{"$f":"M578*Indexation!I$4","v":0},{"$f":"N578*Indexation!J$4","v":0},{"$f":"O578*Indexation!K$4","v":0},{"$f":"P578*Indexation!L$4","v":0},{"$f":"Q578*Indexation!M$4","v":0},{"$f":"R578*Indexation!N$4","v":0},{"$f":"S578*Indexation!O$4","v":0},{"$f":"T578*Indexation!P$4","v":0},{"$f":"U578*Indexation!Q$4","v":0},{"$f":"V578*Indexation!R$4","v":0},{"$f":"W578*Indexation!S$4","v":0},{"$f":"X578*Indexation!T$4","v":0},{"$f":"Y578*Indexation!U$4","v":0},{"$f":"Z578*Indexation!V$4","v":0},{"$f":"AA578*Indexation!W$4","v":0},{"$f":"AB578*Indexation!X$4","v":0},{"$f":"AC578*Indexation!Y$4","v":0},{"$f":"AD578*Indexation!Y$4","v":0},{"$f":"AE578*Indexation!Z$4","v":0},{"$f":"AF578*Indexation!Z$4","v":0},{"$f":"AG578*Indexation!AA$4","v":0},{"$f":"AH578*Indexation!AA$4","v":0},{"$f":"AI578*Indexation!AB$4","v":0},{"$f":"AJ578*Indexation!AB$4","v":0},{"$f":"AK578*Indexation!AC$4","v":0},null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F579*Indexation!B$4","v":0},{"$f":"G579*Indexation!C$4","v":0},{"$f":"H579*Indexation!D$4","v":0},{"$f":"I579*Indexation!E$4","v":0},{"$f":"J579*Indexation!F$4","v":0},{"$f":"K579*Indexation!G$4","v":0},{"$f":"L579*Indexation!H$4","v":0},{"$f":"M579*Indexation!I$4","v":0},{"$f":"N579*Indexation!J$4","v":0},{"$f":"O579*Indexation!K$4","v":0},{"$f":"P579*Indexation!L$4","v":0},{"$f":"Q579*Indexation!M$4","v":0},{"$f":"R579*Indexation!N$4","v":0},{"$f":"S579*Indexation!O$4","v":0},{"$f":"T579*Indexation!P$4","v":0},{"$f":"U579*Indexation!Q$4","v":0},{"$f":"V579*Indexation!R$4","v":0},{"$f":"W579*Indexation!S$4","v":0},{"$f":"X579*Indexation!T$4","v":0},{"$f":"Y579*Indexation!U$4","v":0},{"$f":"Z579*Indexation!V$4","v":0},{"$f":"AA579*Indexation!W$4","v":0},{"$f":"AB579*Indexation!X$4","v":0},{"$f":"AC579*Indexation!Y$4","v":0},{"$f":"AD579*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE579*Indexation!Z$4","v":8.452888550754043},{"$f":"AF579*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG579*Indexation!AA$4","v":10.218207567351564},{"$f":"AH579*Indexation!AA$4","v":2.4467280310125448},{"$f":"AI579*Indexation!AB$4","v":8.0163507593956567},{"$f":"AJ579*Indexation!AB$4","v":3.0778851664031168},{"$f":"AK579*Indexation!AC$4","v":5.8536938275950314},null,null,null,null,null,null,null,null,null,45.007582903908855]
[null,"Land",40,null,null,{"$f":"F580*Indexation!B$4","v":0},{"$f":"G580*Indexation!C$4","v":0},{"$f":"H580*Indexation!D$4","v":0},{"$f":"I580*Indexation!E$4","v":0},{"$f":"J580*Indexation!F$4","v":0},{"$f":"K580*Indexation!G$4","v":0},{"$f":"L580*Indexation!H$4","v":0},{"$f":"M580*Indexation!I$4","v":0},{"$f":"N580*Indexation!J$4","v":0},{"$f":"O580*Indexation!K$4","v":0},{"$f":"P580*Indexation!L$4","v":0},{"$f":"Q580*Indexation!M$4","v":0.10763142525442419},{"$f":"R580*Indexation!N$4","v":0.28444022408628189},{"$f":"S580*Indexation!O$4","v":0},{"$f":"T580*Indexation!P$4","v":0},{"$f":"U580*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V580*Indexation!R$4","v":0},{"$f":"W580*Indexation!S$4","v":0},{"$f":"X580*Indexation!T$4","v":0},{"$f":"Y580*Indexation!U$4","v":0},{"$f":"Z580*Indexation!V$4","v":0},{"$f":"AA580*Indexation!W$4","v":0},{"$f":"AB580*Indexation!X$4","v":0},{"$f":"AC580*Indexation!Y$4","v":0},{"$f":"AD580*Indexation!Y$4","v":0},{"$f":"AE580*Indexation!Z$4","v":0},{"$f":"AF580*Indexation!Z$4","v":0},{"$f":"AG580*Indexation!AA$4","v":0},{"$f":"AH580*Indexation!AA$4","v":0},{"$f":"AI580*Indexation!AB$4","v":0},{"$f":"AJ580*Indexation!AB$4","v":0},{"$f":"AK580*Indexation!AC$4","v":0},null,null,null,null,null,null,null,null,null,0.4093463549657958]
[null,"Buildings",40,null,null,{"$f":"F581*Indexation!B$4","v":0},{"$f":"G581*Indexation!C$4","v":0},{"$f":"H581*Indexation!D$4","v":0},{"$f":"I581*Indexation!E$4","v":0},{"$f":"J581*Indexation!F$4","v":0.21789639867708485},{"$f":"K581*Indexation!G$4","v":0},{"$f":"L581*Indexation!H$4","v":0},{"$f":"M581*Indexation!I$4","v":0},{"$f":"N581*Indexation!J$4","v":0},{"$f":"O581*Indexation!K$4","v":0},{"$f":"P581*Indexation!L$4","v":0},{"$f":"Q581*Indexation!M$4","v":0},{"$f":"R581*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S581*Indexation!O$4","v":0},{"$f":"T581*Indexation!P$4","v":0},{"$f":"U581*Indexation!Q$4","v":0},{"$f":"V581*Indexation!R$4","v":0},{"$f":"W581*Indexation!S$4","v":7.7017032862452721},{"$f":"X581*Indexation!T$4","v":3.8995075830999846},{"$f":"Y581*Indexation!U$4","v":5.9916170185877826},{"$f":"Z581*Indexation!V$4","v":0.46966433410765396},{"$f":"AA581*Indexation!W$4","v":0.1806267735697929},{"$f":"AB581*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC581*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD581*Indexation!Y$4","v":0},{"$f":"AE581*Indexation!Z$4","v":0},{"$f":"AF581*Indexation!Z$4","v":0},{"$f":"AG581*Indexation!AA$4","v":0},{"$f":"AH581*Indexation!AA$4","v":0},{"$f":"AI581*Indexation!AB$4","v":0},{"$f":"AJ581*Indexation!AB$4","v":0},{"$f":"AK581*Indexation!AC$4","v":0},null,null,null,null,null,null,null,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F582*Indexation!B$4","v":0},{"$f":"G582*Indexation!C$4","v":0},{"$f":"H582*Indexation!D$4","v":0},{"$f":"I582*Indexation!E$4","v":0},{"$f":"J582*Indexation!F$4","v":0},{"$f":"K582*Indexation!G$4","v":0},{"$f":"L582*Indexation!H$4","v":0},{"$f":"M582*Indexation!I$4","v":0},{"$f":"N582*Indexation!J$4","v":0},{"$f":"O582*Indexation!K$4","v":0},{"$f":"P582*Indexation!L$4","v":0},{"$f":"Q582*Indexation!M$4","v":0},{"$f":"R582*Indexation!N$4","v":0.8161098576874326},{"$f":"S582*Indexation!O$4","v":0.24459015343037291},{"$f":"T582*Indexation!P$4","v":0.51345576186361674},{"$f":"U582*Indexation!Q$4","v":0.23731464633392704},{"$f":"V582*Indexation!R$4","v":0.39145881367708818},{"$f":"W582*Indexation!S$4","v":1.4444455783048844},{"$f":"X582*Indexation!T$4","v":0.78566536442817592},{"$f":"Y582*Indexation!U$4","v":0.96785117582269908},{"$f":"Z582*Indexation!V$4","v":0.56856386790174984},{"$f":"AA582*Indexation!W$4","v":0.1380354934130501},{"$f":"AB582*Indexation!X$4","v":0.95328731346729689},{"$f":"AC582*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD582*Indexation!Y$4","v":0},{"$f":"AE582*Indexation!Z$4","v":0},{"$f":"AF582*Indexation!Z$4","v":0.21449821997005736},{"$f":"AG582*Indexation!AA$4","v":1.2275138269281945E-2},{"$f":"AH582*Indexation!AA$4","v":0},{"$f":"AI582*Indexation!AB$4","v":0},{"$f":"AJ582*Indexation!AB$4","v":0},{"$f":"AK582*Indexation!AC$4","v":0},null,null,null,null,null,null,null,null,null,7.4810426408475603]
[null,"Sum:",null,{"$f":"SUM(D600:D606)","v":0},{"$f":"SUM(E600:E606)","v":0},{"$f":"SUM(F600:F606)","v":0},{"$f":"SUM(G600:G606)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,40.415542198298269,22.027387251572264,65.479580669213178,36.265171661257497,59.652797325949834,14.778792169248037,{"$f":"SUM(AK600:AK606)","v":22.328844045905321},null,null,null,null,null,null,null,null,null,308.33854663284461]
[]
[null,"Total indexed gross asset value",null,{"$f":"D597+D607","v":0},{"$f":"E597+E607","v":0},{"$f":"F597+F607","v":1.066359408888867},{"$f":"G597+G607","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.279083145237763,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,27.135255462679257,65.813475005400349,44.765168316071907,60.355044615865971,15.779966645975321,21.778243985231761,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D609:AS609)","v":1692.3133869933508}]
[]
["@ Sept 10","Indexed net book value @ 30 Sept 10"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($H$1-0.25-D$6)<$C613,(D$6<$H$1)),($C613-($H$1-0.25-D$6))/$C613*D589,0)","v":0},0,0,9.0870242633352707E-2,-1.100644137109847,5.1751201673967708,15.681617388879925,21.434696376500693,15.710817999549187,24.147501288231059,30.880754658396057,26.441410618780175,30.842833123079384,31.8600451822339,36.374745284351746,40.899156435876407,56.65511469130859,65.039040663665659,66.666311296281464,74.86928823606209,81.18268938609306,55.669408243945725,65.634512236863685,59.802128758203573,59.135529278217419,51.985754495371204,{"$f":"IF(AND(($H$1-$U$3-AD$6)<$C613,(AD$6<$H$1)),($C613-($H$1-AD$6-$U$2))/$C613*AD589,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AE$6)<$C613,(AE$6<$H$1)),($C613-($H$1-AE$6-IF(2010=AE$6, $Y$4, $Z$4)))/$C613*AE589,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AF$6)<$C613,(AF$6<$H$1)),($C613-($H$1-AF$6-$V$2))/$C613*AF589,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AG$6)<$C613,(AG$6<$H$1)),($C613-($H$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C613*AG589,0)","v":-1.3137479135784893},{"$f":"IF(AND(($H$1-$V$3-AH$6)<$C613,(AH$6<$H$1)),($C613-($H$1-AH$6-$V$2))/$C613*AH589,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AI$6)<$C613,(AI$6<$H$1)),($C613-($H$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C613*AI589,0)","v":-0.77697759243124809},{"$f":"IF(AND(($H$1-$V$3-AJ$6)<$C613,(AJ$6<$H$1)),($C613-($H$1-AJ$6-$V$2))/$C613*AJ589,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AK$6)<$C613,(AK$6<$H$1)),($C613-($H$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C613*AK589,0)","v":-1.1042748815367502},null,null,null,null,null,null,null,null,null,{"$f":"SUM(D613:AS613)","v":911.88370152726498}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($H$1-0.25-D$6)<$C616,(D$6<$H$1)),($C616-($H$1-0.25-D$6))/$C616*D592,0)","v":0},{"$f":"IF(AND(($H$1-0.25-E$6)<$C616,(E$6<$H$1)),($C616-($H$1-0.25-E$6))/$C616*E592,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.12746891135755914,1.1915554276743821,1.1965603149477413,1.9250303621712601,2.1757778846110996,3.6474634228108718,4.1826172516085602,5.4198037223454243,6.5159753002678151,7.4968001621541571,6.2374790688080211,{"$f":"IF(AND(($H$1-$U$3-AD$6)<$C616,(AD$6<$H$1)),($C616-($H$1-AD$6-$U$2))/$C616*AD592,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AE$6)<$C616,(AE$6<$H$1)),($C616-($H$1-AE$6-IF(2010=AE$6, $Y$4, $Z$4)))/$C616*AE592,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AF$6)<$C616,(AF$6<$H$1)),($C616-($H$1-AF$6-$V$2))/$C616*AF592,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AG$6)<$C616,(AG$6<$H$1)),($C616-($H$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C616*AG592,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AH$6)<$C616,(AH$6<$H$1)),($C616-($H$1-AH$6-$V$2))/$C616*AH592,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AI$6)<$C616,(AI$6<$H$1)),($C616-($H$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C616*AI592,0)","v":0},{"$f":"IF(AND(($H$1-$V$3-AJ$6)<$C616,(AJ$6<$H$1)),($C616-($H$1-AJ$6-$V$2))/$C616*AJ592,0)","v":0},{"$f":"IF(AND(($H$1-0.25-AK$6)<$C616,(AK$6<$H$1)),($C616-($H$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C616*AK592,0)","v":0},null,null,null,null,null,null,null,null,null,40.116531828756891]
[null,"Land",40,{"$f":"IF(AND(($H$1-0.25-D$6)<$C617,(D$6<$H$1)),($C617-($H$1-0.25-D$6))/$C617*D593,0)","v":0},{"$f":"IF(AND(($H$1-0.25-E$6)<$C617,(E$6<$H$1)),($C617-($H$1-0.25-E$6))/$C617*E593,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($H$1-0.25-D$6)<$C618,(D$6<$H$1)),($C618-($H$1-0.25-D$6))/$C618*D594,0)","v":0},{"$f":"IF(AND(($H$1-0.25-E$6)<$C618,(E$6<$H$1)),($C618-($H$1-0.25-E$6))/$C618*E594,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.48960497799904079,0,0,0,0,0,0,0,0,0,0,2.7238724100848134E-2,-7.024884217402258E-2,-7.6663149868881281E-3,0,0,0,0,7.2535927963409711E-3,null,null,null,null,null,null,null,null,null,0.44618213773531917]
[null,"Equipment",5,{"$f":"IF(AND(($H$1-0.25-D$6)<$C619,(D$6<$H$1)),($C619-($H$1-0.25-D$6))/$C619*D595,0)","v":0},{"$f":"IF(AND(($H$1-0.25-E$6)<$C619,(E$6<$H$1)),($C619-($H$1-0.25-E$6))/$C619*E595,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.5271700895774966E-2,1.0380985963948064E-2,0.15811381884000292,1.5348808956565547,0.85238086213453945,4.2499983274072051,1.0494031693021935,0.70082213370909918,0.50004812816078881,null,null,null,null,null,null,null,null,null,9.0713000220701066]
[null,"ITO setup",15,{"$f":"IF(AND(($H$1-0.25-D$6)<$C620,(D$6<$H$1)),($C620-($H$1-0.25-D$6))/$C620*D596,0)","v":0},{"$f":"IF(AND(($H$1-0.25-E$6)<$C620,(E$6<$H$1)),($C620-($H$1-0.25-E$6))/$C620*E596,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[null,"Sum:",null,{"$f":"SUM(D613:D620)","v":0},{"$f":"SUM(E613:E620)","v":0},0,9.0870242633352707E-2,-1.100644137109847,5.1751201673967708,15.681617388879925,21.434696376500693,15.710817999549187,24.147501288231059,30.880754658396057,26.441410618780175,30.842833123079384,31.8600451822339,36.374745284351746,41.51623032523301,57.846670118982971,66.235600978613405,68.59134165845272,77.045066120673184,84.830152808903932,59.852025495554287,71.054315959209106,66.318104058471391,66.632329440371578,58.238505265074998,3.7619710064796197E-2,8.7864976665980338E-2,1.5272145806696666,-0.46136705144394985,4.2499983274072051,0.27242557687094537,0.70082213370909918,{"$f":"SUM(AK613:AK620)","v":-0.59697316057962035},null,null,null,null,null,null,null,null,null,961.51771551582704]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($H$1-0.25-D$6)<$C624,(D$6<$H$1)),($C624-($H$1-0.25-D$6))/$C624*D600,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.230202523606508,29.964987794572714,17.300782164235176,52.947052215109316,32.409341812318075,50.345535402390318,11.408384327773797,16.337857299824371,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D624:AS624)","v":226.94414353983029}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($H$1-0.25-D$6)<$C625,(D$6<$H$1)),($C625-($H$1-0.25-D$6))/$C625*D601,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,{"$f":"IF(AND(($H$1-0.25-D$6)<$C626,(D$6<$H$1)),($C626-($H$1-0.25-D$6))/$C626*D602,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($H$1-0.25-D$6)<$C627,(D$6<$H$1)),($C627-($H$1-0.25-D$6))/$C627*D603,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.3926588684507193,6.3396664130655322,2.637622365736001,8.5151729727929713,2.0389400258437873,7.2147156834560908,2.770096649762805,5.6585707000085304,null,null,null,null,null,null,null,null,null,37.567443679116437]
[null,"Land",40,{"$f":"IF(AND(($H$1-0.25-D$6)<$C628,(D$6<$H$1)),($C628-($H$1-0.25-D$6))/$C628*D604,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,6.2560765929134066E-2,0.17244188585230838,0,0,1.1768393207092356E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,0.2467710449885348]
[null,"Buildings",40,{"$f":"IF(AND(($H$1-0.25-D$6)<$C629,(D$6<$H$1)),($C629-($H$1-0.25-D$6))/$C629*D605,0)","v":0},0,0,0,0,0,8.8520411962565715E-2,0,0,0,0,0,0,0,3.4934976566642177E-2,0,0,0,0,5.6318705280668553,2.9490026097193631,4.6809507957717056,0.378666869374296,0.15014600552989035,6.7385665040641751E-2,2.1728846857466699E-3,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,null,null,13.983650746717705]
[null,"Equipment",5,{"$f":"IF(AND(($H$1-0.25-D$6)<$C630,(D$6<$H$1)),($C630-($H$1-0.25-D$6))/$C630*D606,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(($H$1-0.25-M$6)<$C630,(M$6<$H$1)),($C630-($H$1-0.25-M$6))/$C630*M606,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,9.6745628138963473E-3,0,0,6.4349465991017207E-2,6.1375691346409727E-3,0,0,0,0,null,null,null,null,null,null,null,null,null,8.0161597939554532E-2]
[null,"Sum:",null,{"$f":"SUM(D624:D630)","v":0},{"$f":"SUM(E624:E630)","v":0},{"$f":"SUM(F624:F630)","v":0},{"$f":"SUM(G624:G630)","v":0},0,0,8.8520411962565715E-2,0,0,0,0,0,0,6.2560765929134066E-2,0.20737686241895056,0,0,1.1768393207092356E-2,0,5.6318705280668553,2.9490026097193631,4.6809507957717056,0.378666869374296,0.15014600552989035,6.7385665040641751E-2,1.1847447499643017E-2,18.622861392057228,36.304654207638244,20.002753995962195,61.468362757036935,34.448281838161861,57.56025108584641,14.178480977536601,{"$f":"SUM(AK624:AK630)","v":21.996427999832903},null,null,null,null,null,null,null,null,null,278.8221706085925]
[]
[null,"Total indexed net book value",null,{"$f":"D621+D631","v":0},{"$f":"E621+E631","v":0},{"$f":"F621+F631","v":0},{"$f":"G621+G631","v":9.0870242633352707E-2},{"$f":"H621+H631","v":-1.100644137109847},5.1751201673967708,15.770137800842491,21.434696376500693,15.710817999549187,24.147501288231059,30.880754658396057,26.441410618780175,30.842833123079384,31.922605948163035,36.582122146770701,41.51623032523301,57.846670118982971,66.247369371820497,68.59134165845272,82.676936648740039,87.77915541862329,64.532976291325994,71.432982828583405,66.468250064001282,66.699715105412224,58.250352712574639,18.660481102122024,{"$f":"AE621+AE631","v":36.392519184304227},21.529968576631862,61.006995705592985,38.698280165569066,57.832676662717354,14.879303111245701,21.399454839253284,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D633:AS633)","v":1240.33988612442}]
[]
[]
["@ Sept 11","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Disposals not allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D565","v":0},{"$f":"E565","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,0,-1.1000000000000001,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B638,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B638,PC2_inputs!J$32:J$70)","v":-0.9},null,null,null,null,null,null,null,{"$f":"SUM(D638:AS638)","v":884.66716982000003}]
[null,"Dublin Cast Iron - D",60,null,null,null,null,null,null,{"$f":"J566","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B639,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B639,PC2_inputs!J$32:J$70)","v":0},null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B640,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B640,PC2_inputs!J$32:J$70)","v":0},null,null,null,null,null,null,null,0]
[null,"Meters - D",15,{"$f":"D568","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B641,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B641,PC2_inputs!J$32:J$70)","v":0},null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D569","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B642,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B642,PC2_inputs!J$32:J$70)","v":0},null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,{"$f":"D570","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B643,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B643,PC2_inputs!J$32:J$70)","v":6.6600000000000001E-3},null,null,null,null,null,null,null,0.5055647900000001]
[null,"Equipment - D",5,{"$f":"D571","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"AC571","v":0.29430539},0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.54884599999999995,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B644,PC2_inputs!I$32:I$70)","v":20.104317000000002},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B644,PC2_inputs!J$32:J$70)","v":0.57349399999999995},null,null,null,null,null,null,null,64.879057910000014]
[null,"ITO setup",15,{"$f":"D572","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B645,PC2_inputs!J$32:J$70)","v":3.8571428571428572}]
[null,"Sum:",null,{"$f":"SUM(D638:D645)","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,-0.54389800000000021,20.104317000000002,{"$f":"SUM(AM638:AM645)","v":3.5372968571428571},null,null,null,null,null,null,null,{"$f":"SUM(D646:AS646)","v":1084.253854677143}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D576","v":0},{"$f":"E576","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B649,PC2_inputs!I$32:I$70)","v":6.8302949999999996},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B649,PC2_inputs!J$32:J$70)","v":25.280548},null,null,null,null,null,null,null,{"$f":"SUM(D649:AS649)","v":269.77209999999997}]
[null,"Dublin Cast Iron - S",60,0,{"$f":"E577","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B650,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B650,PC2_inputs!J$32:J$70)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D650:AS650)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B651,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B651,PC2_inputs!J$32:J$70)","v":0},null,null,null,null,null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B652,PC2_inputs!I$32:I$70)","v":2.9450789999999998},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B652,PC2_inputs!J$32:J$70)","v":14.586344},null,null,null,null,null,null,null,62.540019000000001]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B653,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B653,PC2_inputs!J$32:J$70)","v":0.41399999999999998},null,null,null,null,null,null,null,0.69697909440000005]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B654,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B654,PC2_inputs!J$32:J$70)","v":0},null,null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,{"$f":"AC582","v":0.18644131400000002},0,0,0.21246999999999999,1.2536E-2,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B655,PC2_inputs!I$32:I$70)","v":0},{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B655,PC2_inputs!J$32:J$70)","v":0},null,null,null,null,null,null,null,6.1339168479999993]
[null,"Sum:",null,{"$f":"SUM(D649:D655)","v":0},{"$f":"SUM(E649:E655)","v":0},{"$f":"SUM(F649:F655)","v":0},{"$f":"SUM(G649:G655)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.871101999999993,37.035851000000001,59.884844000000001,14.836281,22.057051000000001,9.7753739999999993,{"$f":"SUM(AM649:AM655)","v":40.280892000000001},null,null,null,null,null,null,null,{"$f":"SUM(D656:AS656)","v":354.41166421279996}]
[]
[null,"Total historic cost",null,{"$f":"D646+D656","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.212091999999998,45.716482999999997,60.589823000000003,15.84135,21.513153000000003,29.879691000000001,43.818188857142857,null,null,null,null,null,null,null,{"$f":"SUM(D658:AS658)","v":1438.6655188899429}]
[]
["during 10/11","Disposals, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D662:AS662)","v":0}]
[null,"Dublin Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - D",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment - D",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"ITO setup",15]
[null,"Sum:",null,{"$f":"SUM(D662:D668)","v":0},{"$f":"SUM(E662:E668)","v":0},{"$f":"SUM(F662:F668)","v":0},{"$f":"SUM(G662:G668)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AM662:AM669)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D670:AS670)","v":0}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D673:AS673)","v":0}]
[null,"Dublin Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(D674:AS674)","v":0}]
[null,"Cork Cast Iron - S",60,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Land - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Buildings - S",40,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Equipment - S",5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.224E-2,null,null,null,null,null,null,null,null,null,null,null,4.224E-2]
[null,"Sum:",null,{"$f":"SUM(D673:D679)","v":0},{"$f":"SUM(E673:E679)","v":0},{"$f":"SUM(F673:F679)","v":0},{"$f":"SUM(G673:G679)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.224E-2,0,0,0,{"$f":"SUM(AM673:AM679)","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D680:AS680)","v":4.224E-2}]
[]
[null,"Total historic cost",null,{"$f":"D670+D680","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.224E-2,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(D682:AS682)","v":4.224E-2}]
[]
["@ Sept 11","Historic cost, nominal to 2010, 10/11 prices thereafter"]
["Disposals allowed for","Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D638+D662","v":0},{"$f":"E638+E662","v":0},{"$f":"F638+F662","v":0},8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,0,-1.1000000000000001,0,-0.9,null,null,null,null,null,null,null,{"$f":"SUM(D686:AS686)","v":884.66716982000003}]
[null,"Dublin Cast Iron - D",60,{"$f":"D639+D663","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,{"$f":"D640+D664","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0]
[null,"Meters - D",15,{"$f":"D641+D665","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D642+D666","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0]
[null,"Buildings - D",40,{"$f":"D643+D667","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,0,6.6600000000000001E-3,null,null,null,null,null,null,null,0.5055647900000001]
[null,"Equipment - D",5,{"$f":"D644+D668","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,{"$f":"AC644+AC668","v":0.29430539},0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.54884599999999995,20.104317000000002,0.57349399999999995,null,null,null,null,null,null,null,64.879057910000014]
[null,"ITO setup",15,{"$f":"D645+D669","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8571428571428572]
[null,"Sum:",null,{"$f":"SUM(D686:D693)","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,-0.54389800000000021,20.104317000000002,{"$f":"SUM(AM686:AM693)","v":3.5372968571428571},null,null,null,null,null,null,null,{"$f":"SUM(D694:AS694)","v":1084.253854677143}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D649+D673","v":0},{"$f":"E649+E673","v":0},{"$f":"F649+F673","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,6.8302949999999996,25.280548,null,null,null,null,null,null,null,{"$f":"SUM(D697:AS697)","v":269.77209999999997}]
[null,"Dublin Cast Iron - S",60,{"$f":"D650+D674","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,{"$f":"SUM(D698:AS698)","v":0}]
[null,"Cork Cast Iron - S",60,{"$f":"D651+D675","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0]
[null,"Meters - S",15,{"$f":"D652+D676","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,2.9450789999999998,14.586344,null,null,null,null,null,null,null,62.540019000000001]
[null,"Land - S",40,{"$f":"D653+D677","v":0},0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41399999999999998,null,null,null,null,null,null,null,0.69697909440000005]
[null,"Buildings - S",40,{"$f":"D654+D678","v":0},0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,{"$f":"D655+D679","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,{"$f":"AC655+AC679","v":0.18644131400000002},0,0,0.21246999999999999,1.2536E-2,0,4.224E-2,0,0,0,0,null,null,null,null,null,null,null,6.1761568479999989]
[null,"Sum:",null,{"$f":"SUM(D697:D703)","v":0},{"$f":"SUM(E697:E703)","v":0},{"$f":"SUM(F697:F703)","v":0},{"$f":"SUM(G697:G703)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.871101999999993,37.035851000000001,59.927084000000001,14.836281,22.057051000000001,{"$f":"SUM(AL697:AL703)","v":9.7753739999999993},{"$f":"SUM(AM697:AM703)","v":40.280892000000001},null,null,null,null,null,null,null,{"$f":"SUM(D704:AS704)","v":354.45390421279996}]
[]
[null,"Total historic cost",null,{"$f":"D694+D704","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.212091999999998,45.716482999999997,60.632063000000002,15.84135,21.513153000000003,29.879691000000001,43.818188857142857,null,null,null,null,null,null,null,{"$f":"SUM(D706:AS706)","v":1438.7077588899429}]
[]
["@ Sept 11","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F686*Indexation!B$4","v":0},{"$f":"G686*Indexation!C$4","v":0.16397637768424547},{"$f":"H686*Indexation!D$4","v":-1.9281357146449876},{"$f":"I686*Indexation!E$4","v":8.8087151785476951},{"$f":"J686*Indexation!F$4","v":25.955780505732292},{"$f":"K686*Indexation!G$4","v":34.525685438658833},{"$f":"L686*Indexation!H$4","v":24.644420391449707},{"$f":"M686*Indexation!I$4","v":36.91337776544875},{"$f":"N686*Indexation!J$4","v":46.033423093261206},{"$f":"O686*Indexation!K$4","v":38.460233627316619},{"$f":"P686*Indexation!L$4","v":43.800473074195573},{"$f":"Q686*Indexation!M$4","v":44.198906611191539},{"$f":"R686*Indexation!N$4","v":49.321688521154904},{"$f":"S686*Indexation!O$4","v":54.230925660830593},{"$f":"T686*Indexation!P$4","v":73.498527167103035},{"$f":"U686*Indexation!Q$4","v":82.58925798560719},{"$f":"V686*Indexation!R$4","v":82.901112492785245},{"$f":"W686*Indexation!S$4","v":91.211315617537579},{"$f":"X686*Indexation!T$4","v":96.93455449085738},{"$f":"Y686*Indexation!U$4","v":65.173941358765731},{"$f":"Z686*Indexation!V$4","v":75.369774817451116},{"$f":"AA686*Indexation!W$4","v":67.382680290933607},{"$f":"AB686*Indexation!X$4","v":65.403350353788852},{"$f":"AC686*Indexation!Y$4","v":56.455118004023028},{"$f":"AD686*Indexation!Y$4","v":0},{"$f":"AE686*Indexation!Z$4","v":0},{"$f":"AF686*Indexation!Z$4","v":0},{"$f":"AG686*Indexation!AA$4","v":-1.3708673880819018},{"$f":"AH686*Indexation!AA$4","v":0},{"$f":"AI686*Indexation!AB$4","v":-0.7969000948012801},{"$f":"AJ686*Indexation!AB$4","v":0},{"$f":"AK686*Indexation!AC$4","v":-1.1135545023900002},{"$f":"AL686*Indexation!AC$4","v":0},{"$f":"AM686*Indexation!AD$4","v":-0.9},null,null,null,null,null,null,null,{"$f":"SUM(D710:AS710)","v":1157.8677811244067}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F687*Indexation!B$4","v":0},{"$f":"G687*Indexation!C$4","v":0},{"$f":"H687*Indexation!D$4","v":0},{"$f":"I687*Indexation!E$4","v":0},{"$f":"J687*Indexation!F$4","v":0},{"$f":"K687*Indexation!G$4","v":0},{"$f":"L687*Indexation!H$4","v":0},{"$f":"M687*Indexation!I$4","v":0},{"$f":"N687*Indexation!J$4","v":0},{"$f":"O687*Indexation!K$4","v":0},{"$f":"P687*Indexation!L$4","v":0},{"$f":"Q687*Indexation!M$4","v":0},{"$f":"R687*Indexation!N$4","v":0},{"$f":"S687*Indexation!O$4","v":0},{"$f":"T687*Indexation!P$4","v":0},{"$f":"U687*Indexation!Q$4","v":0},{"$f":"V687*Indexation!R$4","v":0},{"$f":"W687*Indexation!S$4","v":0},{"$f":"X687*Indexation!T$4","v":0},{"$f":"Y687*Indexation!U$4","v":0},{"$f":"Z687*Indexation!V$4","v":0},{"$f":"AA687*Indexation!W$4","v":0},{"$f":"AB687*Indexation!X$4","v":0},{"$f":"AC687*Indexation!Y$4","v":0},{"$f":"AD687*Indexation!Y$4","v":0},{"$f":"AE687*Indexation!Z$4","v":0},{"$f":"AF687*Indexation!Z$4","v":0},{"$f":"AG687*Indexation!AA$4","v":0},{"$f":"AH687*Indexation!AA$4","v":0},{"$f":"AI687*Indexation!AB$4","v":0},{"$f":"AJ687*Indexation!AB$4","v":0},{"$f":"AK687*Indexation!AC$4","v":0},{"$f":"AL687*Indexation!AC$4","v":0},{"$f":"AM687*Indexation!AD$4","v":0},null,null,null,null,null,null,null,{"$f":"SUM(D711:AS711)","v":0}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F688*Indexation!B$4","v":0},{"$f":"G688*Indexation!C$4","v":0},{"$f":"H688*Indexation!D$4","v":0},{"$f":"I688*Indexation!E$4","v":0},{"$f":"J688*Indexation!F$4","v":0},{"$f":"K688*Indexation!G$4","v":0},{"$f":"L688*Indexation!H$4","v":0},{"$f":"M688*Indexation!I$4","v":0},{"$f":"N688*Indexation!J$4","v":0},{"$f":"O688*Indexation!K$4","v":0},{"$f":"P688*Indexation!L$4","v":0},{"$f":"Q688*Indexation!M$4","v":0},{"$f":"R688*Indexation!N$4","v":0},{"$f":"S688*Indexation!O$4","v":0},{"$f":"T688*Indexation!P$4","v":0},{"$f":"U688*Indexation!Q$4","v":0},{"$f":"V688*Indexation!R$4","v":0},{"$f":"W688*Indexation!S$4","v":0},{"$f":"X688*Indexation!T$4","v":0},{"$f":"Y688*Indexation!U$4","v":0},{"$f":"Z688*Indexation!V$4","v":0},{"$f":"AA688*Indexation!W$4","v":0},{"$f":"AB688*Indexation!X$4","v":0},{"$f":"AC688*Indexation!Y$4","v":0},{"$f":"AD688*Indexation!Y$4","v":0},{"$f":"AE688*Indexation!Z$4","v":0},{"$f":"AF688*Indexation!Z$4","v":0},{"$f":"AG688*Indexation!AA$4","v":0},{"$f":"AH688*Indexation!AA$4","v":0},{"$f":"AI688*Indexation!AB$4","v":0},{"$f":"AJ688*Indexation!AB$4","v":0},{"$f":"AK688*Indexation!AC$4","v":0},{"$f":"AL688*Indexation!AC$4","v":0},{"$f":"AM688*Indexation!AD$4","v":0},null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F689*Indexation!B$4","v":1.066359408888867},{"$f":"G689*Indexation!C$4","v":1.9541002779559991},{"$f":"H689*Indexation!D$4","v":3.8209971476047286},{"$f":"I689*Indexation!E$4","v":1.1846126665108159},{"$f":"J689*Indexation!F$4","v":2.1054062408283873},{"$f":"K689*Indexation!G$4","v":4.4429443438144132},{"$f":"L689*Indexation!H$4","v":5.0431181058792776},{"$f":"M689*Indexation!I$4","v":6.2407818834823869},{"$f":"N689*Indexation!J$4","v":8.8104007610931117},{"$f":"O689*Indexation!K$4","v":7.1656434114651431},{"$f":"P689*Indexation!L$4","v":6.5625245992925825},{"$f":"Q689*Indexation!M$4","v":6.0186426212882873},{"$f":"R689*Indexation!N$4","v":6.5618896894732162},{"$f":"S689*Indexation!O$4","v":7.6481346814535485},{"$f":"T689*Indexation!P$4","v":14.298665132092585},{"$f":"U689*Indexation!Q$4","v":7.9770687663182756},{"$f":"V689*Indexation!R$4","v":8.8847555177135078},{"$f":"W689*Indexation!S$4","v":7.6792160633332927},{"$f":"X689*Indexation!T$4","v":10.42132406517392},{"$f":"Y689*Indexation!U$4","v":10.038281403860545},{"$f":"Z689*Indexation!V$4","v":11.213387011749154},{"$f":"AA689*Indexation!W$4","v":11.847227818668754},{"$f":"AB689*Indexation!X$4","v":12.15697323592566},{"$f":"AC689*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD689*Indexation!Y$4","v":0},{"$f":"AE689*Indexation!Z$4","v":0},{"$f":"AF689*Indexation!Z$4","v":0},{"$f":"AG689*Indexation!AA$4","v":0},{"$f":"AH689*Indexation!AA$4","v":0},{"$f":"AI689*Indexation!AB$4","v":0},{"$f":"AJ689*Indexation!AB$4","v":0},{"$f":"AK689*Indexation!AC$4","v":0},{"$f":"AL689*Indexation!AC$4","v":0},{"$f":"AM689*Indexation!AD$4","v":0},null,null,null,null,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F690*Indexation!B$4","v":0},{"$f":"G690*Indexation!C$4","v":0},{"$f":"H690*Indexation!D$4","v":0},{"$f":"I690*Indexation!E$4","v":0},{"$f":"J690*Indexation!F$4","v":0},{"$f":"K690*Indexation!G$4","v":0},{"$f":"L690*Indexation!H$4","v":0},{"$f":"M690*Indexation!I$4","v":0},{"$f":"N690*Indexation!J$4","v":0},{"$f":"O690*Indexation!K$4","v":0},{"$f":"P690*Indexation!L$4","v":0},{"$f":"Q690*Indexation!M$4","v":0},{"$f":"R690*Indexation!N$4","v":0},{"$f":"S690*Indexation!O$4","v":0},{"$f":"T690*Indexation!P$4","v":0},{"$f":"U690*Indexation!Q$4","v":0},{"$f":"V690*Indexation!R$4","v":0},{"$f":"W690*Indexation!S$4","v":0},{"$f":"X690*Indexation!T$4","v":0},{"$f":"Y690*Indexation!U$4","v":0},{"$f":"Z690*Indexation!V$4","v":0},{"$f":"AA690*Indexation!W$4","v":0},{"$f":"AB690*Indexation!X$4","v":0},{"$f":"AC690*Indexation!Y$4","v":0},{"$f":"AD690*Indexation!Y$4","v":0},{"$f":"AE690*Indexation!Z$4","v":0},{"$f":"AF690*Indexation!Z$4","v":0},{"$f":"AG690*Indexation!AA$4","v":0},{"$f":"AH690*Indexation!AA$4","v":0},{"$f":"AI690*Indexation!AB$4","v":0},{"$f":"AJ690*Indexation!AB$4","v":0},{"$f":"AK690*Indexation!AC$4","v":0},{"$f":"AL690*Indexation!AC$4","v":0},{"$f":"AM690*Indexation!AD$4","v":0},null,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F691*Indexation!B$4","v":0},{"$f":"G691*Indexation!C$4","v":0},{"$f":"H691*Indexation!D$4","v":0},{"$f":"I691*Indexation!E$4","v":0},{"$f":"J691*Indexation!F$4","v":0},{"$f":"K691*Indexation!G$4","v":0},{"$f":"L691*Indexation!H$4","v":0},{"$f":"M691*Indexation!I$4","v":0},{"$f":"N691*Indexation!J$4","v":0},{"$f":"O691*Indexation!K$4","v":0},{"$f":"P691*Indexation!L$4","v":0},{"$f":"Q691*Indexation!M$4","v":0},{"$f":"R691*Indexation!N$4","v":0},{"$f":"S691*Indexation!O$4","v":0.77561184633511415},{"$f":"T691*Indexation!P$4","v":0},{"$f":"U691*Indexation!Q$4","v":0},{"$f":"V691*Indexation!R$4","v":0},{"$f":"W691*Indexation!S$4","v":0},{"$f":"X691*Indexation!T$4","v":0},{"$f":"Y691*Indexation!U$4","v":0},{"$f":"Z691*Indexation!V$4","v":0},{"$f":"AA691*Indexation!W$4","v":0},{"$f":"AB691*Indexation!X$4","v":0},{"$f":"AC691*Indexation!Y$4","v":0},{"$f":"AD691*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE691*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF691*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG691*Indexation!AA$4","v":0},{"$f":"AH691*Indexation!AA$4","v":0},{"$f":"AI691*Indexation!AB$4","v":0},{"$f":"AJ691*Indexation!AB$4","v":0},{"$f":"AK691*Indexation!AC$4","v":7.3454104266744008E-3},{"$f":"AL691*Indexation!AC$4","v":0},{"$f":"AM691*Indexation!AD$4","v":6.6600000000000001E-3},null,null,null,null,null,null,null,0.73460904237108304]
[null,"Equipment",5,null,null,{"$f":"F692*Indexation!B$4","v":0},{"$f":"G692*Indexation!C$4","v":0},{"$f":"H692*Indexation!D$4","v":0},{"$f":"I692*Indexation!E$4","v":0},{"$f":"J692*Indexation!F$4","v":0},{"$f":"K692*Indexation!G$4","v":0},{"$f":"L692*Indexation!H$4","v":0},{"$f":"M692*Indexation!I$4","v":0},{"$f":"N692*Indexation!J$4","v":0},{"$f":"O692*Indexation!K$4","v":0},{"$f":"P692*Indexation!L$4","v":1.4132999540630666},{"$f":"Q692*Indexation!M$4","v":9.6137585404839676},{"$f":"R692*Indexation!N$4","v":1.1490494011251196},{"$f":"S692*Indexation!O$4","v":2.9474350510682692},{"$f":"T692*Indexation!P$4","v":1.5387489845661853},{"$f":"U692*Indexation!Q$4","v":1.7964442015698008},{"$f":"V692*Indexation!R$4","v":1.2521198860144567},{"$f":"W692*Indexation!S$4","v":3.9063925836429871},{"$f":"X692*Indexation!T$4","v":4.3253531830070413},{"$f":"Y692*Indexation!U$4","v":1.9661001731729171},{"$f":"Z692*Indexation!V$4","v":1.6282228154471976},{"$f":"AA692*Indexation!W$4","v":0.77305435007076195},{"$f":"AB692*Indexation!X$4","v":0.37619012959444353},{"$f":"AC692*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD692*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE692*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF692*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG692*Indexation!AA$4","v":1.7047617242690789},{"$f":"AH692*Indexation!AA$4","v":8.4999966548144101},{"$f":"AI692*Indexation!AB$4","v":1.4991473847174195},{"$f":"AJ692*Indexation!AB$4","v":1.0011744767272845},{"$f":"AK692*Indexation!AC$4","v":0.55560903128976535},{"$f":"AL692*Indexation!AC$4","v":20.352047920750746},{"$f":"AM692*Indexation!AD$4","v":0.57349399999999995},null,null,null,null,null,null,null,73.134179111137897]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM693*Indexation!AD$4","v":3.8571428571428572}]
[null,"Sum:",null,{"$f":"SUM(D710:D717)","v":0},0,1.066359408888867,2.1180766556402446,1.8928614329597411,9.993327845058511,28.061186746560679,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,0.55493931158177989,5.107868211106994,0.33389433618717712,8.4999966548144101,0.70224728991613938,1.0011744767272845,-0.55060006067356049,20.352047920750746,{"$f":"SUM(AM710:AM717)","v":3.5372968571428571},null,null,null,null,null,null,null,{"$f":"SUM(D718:AS718)","v":1407.8641851384}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F697*Indexation!B$4","v":0},{"$f":"G697*Indexation!C$4","v":0},{"$f":"H697*Indexation!D$4","v":0},{"$f":"I697*Indexation!E$4","v":0},{"$f":"J697*Indexation!F$4","v":0},{"$f":"K697*Indexation!G$4","v":0},{"$f":"L697*Indexation!H$4","v":0},{"$f":"M697*Indexation!I$4","v":0},{"$f":"N697*Indexation!J$4","v":0},{"$f":"O697*Indexation!K$4","v":0},{"$f":"P697*Indexation!L$4","v":0},{"$f":"Q697*Indexation!M$4","v":0},{"$f":"R697*Indexation!N$4","v":0},{"$f":"S697*Indexation!O$4","v":0},{"$f":"T697*Indexation!P$4","v":0},{"$f":"U697*Indexation!Q$4","v":0},{"$f":"V697*Indexation!R$4","v":0},{"$f":"W697*Indexation!S$4","v":0},{"$f":"X697*Indexation!T$4","v":0},{"$f":"Y697*Indexation!U$4","v":0},{"$f":"Z697*Indexation!V$4","v":0},{"$f":"AA697*Indexation!W$4","v":0},{"$f":"AB697*Indexation!X$4","v":0},{"$f":"AC697*Indexation!Y$4","v":0},{"$f":"AD697*Indexation!Y$4","v":17.625559301654128},{"$f":"AE697*Indexation!Z$4","v":31.962653647544229},{"$f":"AF697*Indexation!Z$4","v":18.372512032816118},{"$f":"AG697*Indexation!AA$4","v":55.249097963592327},{"$f":"AH697*Indexation!AA$4","v":33.81844363024495},{"$f":"AI697*Indexation!AB$4","v":51.636446566554177},{"$f":"AJ697*Indexation!AB$4","v":11.70090700284492},{"$f":"AK697*Indexation!AC$4","v":16.47515021831029},{"$f":"AL697*Indexation!AC$4","v":6.9144597726380956},{"$f":"AM697*Indexation!AD$4","v":25.280548},null,null,null,null,null,null,null,{"$f":"SUM(D721:AS721)","v":269.03577813619927}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F698*Indexation!B$4","v":0},{"$f":"G698*Indexation!C$4","v":0},{"$f":"H698*Indexation!D$4","v":0},{"$f":"I698*Indexation!E$4","v":0},{"$f":"J698*Indexation!F$4","v":0},{"$f":"K698*Indexation!G$4","v":0},{"$f":"L698*Indexation!H$4","v":0},{"$f":"M698*Indexation!I$4","v":0},{"$f":"N698*Indexation!J$4","v":0},{"$f":"O698*Indexation!K$4","v":0},{"$f":"P698*Indexation!L$4","v":0},{"$f":"Q698*Indexation!M$4","v":0},{"$f":"R698*Indexation!N$4","v":0},{"$f":"S698*Indexation!O$4","v":0},{"$f":"T698*Indexation!P$4","v":0},{"$f":"U698*Indexation!Q$4","v":0},{"$f":"V698*Indexation!R$4","v":0},{"$f":"W698*Indexation!S$4","v":0},{"$f":"X698*Indexation!T$4","v":0},{"$f":"Y698*Indexation!U$4","v":0},{"$f":"Z698*Indexation!V$4","v":0},{"$f":"AA698*Indexation!W$4","v":0},{"$f":"AB698*Indexation!X$4","v":0},{"$f":"AC698*Indexation!Y$4","v":0},{"$f":"AD698*Indexation!Y$4","v":0},{"$f":"AE698*Indexation!Z$4","v":0},{"$f":"AF698*Indexation!Z$4","v":0},{"$f":"AG698*Indexation!AA$4","v":0},{"$f":"AH698*Indexation!AA$4","v":0},{"$f":"AI698*Indexation!AB$4","v":0},{"$f":"AJ698*Indexation!AB$4","v":0},{"$f":"AK698*Indexation!AC$4","v":0},{"$f":"AL698*Indexation!AC$4","v":0},{"$f":"AM698*Indexation!AD$4","v":0},null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F699*Indexation!B$4","v":0},{"$f":"G699*Indexation!C$4","v":0},{"$f":"H699*Indexation!D$4","v":0},{"$f":"I699*Indexation!E$4","v":0},{"$f":"J699*Indexation!F$4","v":0},{"$f":"K699*Indexation!G$4","v":0},{"$f":"L699*Indexation!H$4","v":0},{"$f":"M699*Indexation!I$4","v":0},{"$f":"N699*Indexation!J$4","v":0},{"$f":"O699*Indexation!K$4","v":0},{"$f":"P699*Indexation!L$4","v":0},{"$f":"Q699*Indexation!M$4","v":0},{"$f":"R699*Indexation!N$4","v":0},{"$f":"S699*Indexation!O$4","v":0},{"$f":"T699*Indexation!P$4","v":0},{"$f":"U699*Indexation!Q$4","v":0},{"$f":"V699*Indexation!R$4","v":0},{"$f":"W699*Indexation!S$4","v":0},{"$f":"X699*Indexation!T$4","v":0},{"$f":"Y699*Indexation!U$4","v":0},{"$f":"Z699*Indexation!V$4","v":0},{"$f":"AA699*Indexation!W$4","v":0},{"$f":"AB699*Indexation!X$4","v":0},{"$f":"AC699*Indexation!Y$4","v":0},{"$f":"AD699*Indexation!Y$4","v":0},{"$f":"AE699*Indexation!Z$4","v":0},{"$f":"AF699*Indexation!Z$4","v":0},{"$f":"AG699*Indexation!AA$4","v":0},{"$f":"AH699*Indexation!AA$4","v":0},{"$f":"AI699*Indexation!AB$4","v":0},{"$f":"AJ699*Indexation!AB$4","v":0},{"$f":"AK699*Indexation!AC$4","v":0},{"$f":"AL699*Indexation!AC$4","v":0},{"$f":"AM699*Indexation!AD$4","v":0},null,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F700*Indexation!B$4","v":0},{"$f":"G700*Indexation!C$4","v":0},{"$f":"H700*Indexation!D$4","v":0},{"$f":"I700*Indexation!E$4","v":0},{"$f":"J700*Indexation!F$4","v":0},{"$f":"K700*Indexation!G$4","v":0},{"$f":"L700*Indexation!H$4","v":0},{"$f":"M700*Indexation!I$4","v":0},{"$f":"N700*Indexation!J$4","v":0},{"$f":"O700*Indexation!K$4","v":0},{"$f":"P700*Indexation!L$4","v":0},{"$f":"Q700*Indexation!M$4","v":0},{"$f":"R700*Indexation!N$4","v":0},{"$f":"S700*Indexation!O$4","v":0},{"$f":"T700*Indexation!P$4","v":0},{"$f":"U700*Indexation!Q$4","v":0},{"$f":"V700*Indexation!R$4","v":0},{"$f":"W700*Indexation!S$4","v":0},{"$f":"X700*Indexation!T$4","v":0},{"$f":"Y700*Indexation!U$4","v":0},{"$f":"Z700*Indexation!V$4","v":0},{"$f":"AA700*Indexation!W$4","v":0},{"$f":"AB700*Indexation!X$4","v":0},{"$f":"AC700*Indexation!Y$4","v":0},{"$f":"AD700*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE700*Indexation!Z$4","v":8.452888550754043},{"$f":"AF700*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG700*Indexation!AA$4","v":10.218207567351564},{"$f":"AH700*Indexation!AA$4","v":2.4467280310125448},{"$f":"AI700*Indexation!AB$4","v":8.0163507593956567},{"$f":"AJ700*Indexation!AB$4","v":3.0778851664031168},{"$f":"AK700*Indexation!AC$4","v":5.8536938275950314},{"$f":"AL700*Indexation!AC$4","v":2.9813690730402169},{"$f":"AM700*Indexation!AD$4","v":14.586344},null,null,null,null,null,null,null,62.575295976949079]
[null,"Land",40,null,null,{"$f":"F701*Indexation!B$4","v":0},{"$f":"G701*Indexation!C$4","v":0},{"$f":"H701*Indexation!D$4","v":0},{"$f":"I701*Indexation!E$4","v":0},{"$f":"J701*Indexation!F$4","v":0},{"$f":"K701*Indexation!G$4","v":0},{"$f":"L701*Indexation!H$4","v":0},{"$f":"M701*Indexation!I$4","v":0},{"$f":"N701*Indexation!J$4","v":0},{"$f":"O701*Indexation!K$4","v":0},{"$f":"P701*Indexation!L$4","v":0},{"$f":"Q701*Indexation!M$4","v":0.10763142525442419},{"$f":"R701*Indexation!N$4","v":0.28444022408628189},{"$f":"S701*Indexation!O$4","v":0},{"$f":"T701*Indexation!P$4","v":0},{"$f":"U701*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V701*Indexation!R$4","v":0},{"$f":"W701*Indexation!S$4","v":0},{"$f":"X701*Indexation!T$4","v":0},{"$f":"Y701*Indexation!U$4","v":0},{"$f":"Z701*Indexation!V$4","v":0},{"$f":"AA701*Indexation!W$4","v":0},{"$f":"AB701*Indexation!X$4","v":0},{"$f":"AC701*Indexation!Y$4","v":0},{"$f":"AD701*Indexation!Y$4","v":0},{"$f":"AE701*Indexation!Z$4","v":0},{"$f":"AF701*Indexation!Z$4","v":0},{"$f":"AG701*Indexation!AA$4","v":0},{"$f":"AH701*Indexation!AA$4","v":0},{"$f":"AI701*Indexation!AB$4","v":0},{"$f":"AJ701*Indexation!AB$4","v":0},{"$f":"AK701*Indexation!AC$4","v":0},{"$f":"AL701*Indexation!AC$4","v":0},{"$f":"AM701*Indexation!AD$4","v":0.41399999999999998},null,null,null,null,null,null,null,0.82334635496579578]
[null,"Buildings",40,null,null,{"$f":"F702*Indexation!B$4","v":0},{"$f":"G702*Indexation!C$4","v":0},{"$f":"H702*Indexation!D$4","v":0},{"$f":"I702*Indexation!E$4","v":0},{"$f":"J702*Indexation!F$4","v":0.21789639867708485},{"$f":"K702*Indexation!G$4","v":0},{"$f":"L702*Indexation!H$4","v":0},{"$f":"M702*Indexation!I$4","v":0},{"$f":"N702*Indexation!J$4","v":0},{"$f":"O702*Indexation!K$4","v":0},{"$f":"P702*Indexation!L$4","v":0},{"$f":"Q702*Indexation!M$4","v":0},{"$f":"R702*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S702*Indexation!O$4","v":0},{"$f":"T702*Indexation!P$4","v":0},{"$f":"U702*Indexation!Q$4","v":0},{"$f":"V702*Indexation!R$4","v":0},{"$f":"W702*Indexation!S$4","v":7.7017032862452721},{"$f":"X702*Indexation!T$4","v":3.8995075830999846},{"$f":"Y702*Indexation!U$4","v":5.9916170185877826},{"$f":"Z702*Indexation!V$4","v":0.46966433410765396},{"$f":"AA702*Indexation!W$4","v":0.1806267735697929},{"$f":"AB702*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC702*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD702*Indexation!Y$4","v":0},{"$f":"AE702*Indexation!Z$4","v":0},{"$f":"AF702*Indexation!Z$4","v":0},{"$f":"AG702*Indexation!AA$4","v":0},{"$f":"AH702*Indexation!AA$4","v":0},{"$f":"AI702*Indexation!AB$4","v":0},{"$f":"AJ702*Indexation!AB$4","v":0},{"$f":"AK702*Indexation!AC$4","v":0},{"$f":"AL702*Indexation!AC$4","v":0},{"$f":"AM702*Indexation!AD$4","v":0},null,null,null,null,null,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F703*Indexation!B$4","v":0},{"$f":"G703*Indexation!C$4","v":0},{"$f":"H703*Indexation!D$4","v":0},{"$f":"I703*Indexation!E$4","v":0},{"$f":"J703*Indexation!F$4","v":0},{"$f":"K703*Indexation!G$4","v":0},{"$f":"L703*Indexation!H$4","v":0},{"$f":"M703*Indexation!I$4","v":0},{"$f":"N703*Indexation!J$4","v":0},{"$f":"O703*Indexation!K$4","v":0},{"$f":"P703*Indexation!L$4","v":0},{"$f":"Q703*Indexation!M$4","v":0},{"$f":"R703*Indexation!N$4","v":0.8161098576874326},{"$f":"S703*Indexation!O$4","v":0.24459015343037291},{"$f":"T703*Indexation!P$4","v":0.51345576186361674},{"$f":"U703*Indexation!Q$4","v":0.23731464633392704},{"$f":"V703*Indexation!R$4","v":0.39145881367708818},{"$f":"W703*Indexation!S$4","v":1.4444455783048844},{"$f":"X703*Indexation!T$4","v":0.78566536442817592},{"$f":"Y703*Indexation!U$4","v":0.96785117582269908},{"$f":"Z703*Indexation!V$4","v":0.56856386790174984},{"$f":"AA703*Indexation!W$4","v":0.1380354934130501},{"$f":"AB703*Indexation!X$4","v":0.95328731346729689},{"$f":"AC703*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD703*Indexation!Y$4","v":0},{"$f":"AE703*Indexation!Z$4","v":0},{"$f":"AF703*Indexation!Z$4","v":0.21449821997005736},{"$f":"AG703*Indexation!AA$4","v":1.2275138269281945E-2},{"$f":"AH703*Indexation!AA$4","v":0},{"$f":"AI703*Indexation!AB$4","v":4.2076325005507585E-2},{"$f":"AJ703*Indexation!AB$4","v":0},{"$f":"AK703*Indexation!AC$4","v":0},{"$f":"AL703*Indexation!AC$4","v":0},{"$f":"AM703*Indexation!AD$4","v":0},null,null,null,null,null,null,null,7.5231189658530679]
[null,"Sum:",null,{"$f":"SUM(D721:D727)","v":0},{"$f":"SUM(E721:E727)","v":0},{"$f":"SUM(F721:F727)","v":0},{"$f":"SUM(G721:G727)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,40.415542198298269,22.027387251572264,65.479580669213178,36.265171661257497,59.694873650955344,14.778792169248037,22.328844045905321,9.895828845678313,{"$f":"SUM(AM721:AM727)","v":40.280892000000001},null,null,null,null,null,null,null,358.5573438035284]
[]
[null,"Total indexed gross asset value",null,{"$f":"D718+D728","v":0},{"$f":"E718+E728","v":0},{"$f":"F718+F728","v":1.066359408888867},{"$f":"G718+G728","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.279083145237763,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,27.135255462679257,65.813475005400349,44.765168316071907,60.397120940871481,15.779966645975321,21.778243985231761,30.247876766429059,43.818188857142857,null,null,null,null,null,null,null,{"$f":"SUM(D730:AS730)","v":1766.421528941928}]
[]
["@ Sept 11","Indexed net book value @  30 Sept 2011"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($I$1-0.25-D$6)<$C734,(D$6<$I$1)),($C734-($I$1-0.25-D$6))/$C734*D710,0)","v":0},0,0,8.8137303005281942E-2,-1.068508541865764,5.0283082477543086,15.249021047117722,20.859268285856377,15.300077659691693,23.532278325473577,30.113530940175039,25.800406724991564,{"$f":"IF(AND(($I$1-0.25-P$6)<$C734,(P$6<$I$1)),($C734-($I$1-0.25-P$6))/$C734*P710,0)","v":30.112825238509455},31.123396738714046,35.55271714233249,39.995307674862566,55.430139238523537,63.662553030572212,65.284626088068379,73.349099642436471,79.567113477912102,54.583175887966298,64.37834932323949,58.679084086688015,58.045473438987607,51.044835861970824,{"$f":"IF(AND(($I$1-$U$3-AD$6)<$C734,(AD$6<$I$1)),($C734-($I$1-AD$6-$U$2))/$C734*AD710,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AE$6)<$C734,(AE$6<$I$1)),($C734-($I$1-AE$6-IF(2011=AE$6, $Y$4, $Z$4)))/$C734*AE710,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AF$6)<$C734,(AF$6<$I$1)),($C734-($I$1-AF$6-$V$2))/$C734*AF710,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AG$6)<$C734,(AG$6<$I$1)),($C734-($I$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C734*AG710,0)","v":-1.2909001237771243},{"$f":"IF(AND(($I$1-$V$3-AH$6)<$C734,(AH$6<$I$1)),($C734-($I$1-AH$6-$V$2))/$C734*AH710,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AI$6)<$C734,(AI$6<$I$1)),($C734-($I$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C734*AI710,0)","v":-0.76369592418456012},{"$f":"IF(AND(($I$1-$V$3-AJ$6)<$C734,(AJ$6<$I$1)),($C734-($I$1-AJ$6-$V$2))/$C734*AJ710,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AK$6)<$C734,(AK$6<$I$1)),($C734-($I$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C734*AK710,0)","v":-1.0857156398302501},{"$f":"IF(AND(($I$1-$V$3-AL$6)<$C734,(AL$6<$I$1)),($C734-($I$1-AL$6-$V$2))/$C734*AL710,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AM$6)<$C734,(AM$6<$I$1)),($C734-($I$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C734*AM710,0)","v":-0.89250000000000007},null,null,null,null,null,null,null,{"$f":"SUM(D734:AS734)","v":891.6784051751913}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($I$1-0.25-AE$6)<$C735,(AE$6<$I$1)),($C735-($I$1-AE$6-IF(2011=AE$6, $Y$4, $Z$4)))/$C735*AE711,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($I$1-0.25-D$6)<$C737,(D$6<$I$1)),($C737-($I$1-0.25-D$6))/$C737*D713,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.23831108553487643,0.66475573052652293,1.3327133276570262,1.6638301470555468,2.9527084851326104,3.5133984913511904,4.6722445882288142,5.7261601123565642,6.6863352797591133,5.6289445255096782,{"$f":"IF(AND(($I$1-$U$3-AD$6)<$C737,(AD$6<$I$1)),($C737-($I$1-AD$6-$U$2))/$C737*AD713,0)","v":0},0,{"$f":"IF(AND(($I$1-$V$3-AF$6)<$C737,(AF$6<$I$1)),($C737-($I$1-AF$6-$V$2))/$C737*AF713,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AG$6)<$C737,(AG$6<$I$1)),($C737-($I$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C737*AG713,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AH$6)<$C737,(AH$6<$I$1)),($C737-($I$1-AH$6-$V$2))/$C737*AH713,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AI$6)<$C737,(AI$6<$I$1)),($C737-($I$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C737*AI713,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AJ$6)<$C737,(AJ$6<$I$1)),($C737-($I$1-AJ$6-$V$2))/$C737*AJ713,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AK$6)<$C737,(AK$6<$I$1)),($C737-($I$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C737*AK713,0)","v":0},{"$f":"IF(AND(($I$1-$V$3-AL$6)<$C737,(AL$6<$I$1)),($C737-($I$1-AL$6-$V$2))/$C737*AL713,0)","v":0},{"$f":"IF(AND(($I$1-0.25-AM$6)<$C737,(AM$6<$I$1)),($C737-($I$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C737*AM713,0)","v":0},null,null,null,null,null,null,null,33.079401773111947]
[null,"Land",40,{"$f":"IF(AND(($I$1-0.25-D$6)<$C738,(D$6<$I$1)),($C738-($I$1-0.25-D$6))/$C738*D714,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($I$1-0.25-D$6)<$C739,(D$6<$I$1)),($C739-($I$1-0.25-D$6))/$C739*D715,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.4702146818406629,0,0,0,0,0,0,0,0,0,0,2.6465994339121945E-2,-6.8310943079566783E-2,-7.4562789598500972E-3,0,0,0,0,7.0699575356741109E-3,0,6.5767500000000001E-3,null,null,null,null,null,null,null,0.43456016167604217]
[null,"Equipment",5,{"$f":"IF(AND(($I$1-0.25-D$6)<$C740,(D$6<$I$1)),($C740-($I$1-0.25-D$6))/$C740*D716,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.1622763768000585E-2,0.51162696521885154,0.51142851728072369,2.549998996444323,0.74957369235870974,0.50058723836364227,0.38892632190283571,14.246433544525521,0.51614459999999995,null,null,null,null,null,null,null,20.006342639862606]
[null,"ITO setup",15,{"$f":"IF(AND(($I$1-0.25-D$6)<$C741,(D$6<$I$1)),($C741-($I$1-0.25-D$6))/$C741*D717,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.7285714285714286,null,null,null,null,null,null,null,3.7285714285714286]
[null,"Sum:",null,{"$f":"SUM(D734:D741)","v":0},0,0,8.8137303005281942E-2,-1.068508541865764,5.0283082477543086,15.249021047117722,20.859268285856377,15.300077659691693,23.532278325473577,30.113530940175039,25.800406724991564,30.112825238509455,31.123396738714046,35.55271714233249,40.465522356703232,55.668450324058412,64.327308761098735,66.617339415725411,75.01292978949202,82.519821963044706,58.096574379317488,69.050593911468297,64.405244199044574,64.73180871874672,56.673780387480505,2.6465994339121945E-2,-3.6688179311566198E-2,0.50417068625900141,-0.77947160649640057,2.549998996444323,-1.4122231825850373E-2,0.50058723836364227,-0.68971936039174031,14.246433544525521,{"$f":"SUM(AM734:AM741)","v":3.3587927785714284},null,null,null,null,null,null,null,948.92728117841341]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($I$1-0.25-D$6)<$C745,(D$6<$I$1)),($C745-($I$1-0.25-D$6))/$C745*D721,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($I$1-$U$3-AD$6)<$C745,(AD$6<$I$1)),($C745-($I$1-AD$6-$U$2))/$C745*AD721,0)","v":15.936443201912274},29.432276900446976,{"$f":"IF(AND(($I$1-$V$3-AF$6)<$C745,(AF$6<$I$1)),($C745-($I$1-AF$6-$V$2))/$C745*AF721,0)","v":16.99457363035491},52.026233915716105,31.845701085147326,49.484927959614424,11.213369211059716,16.063271462852533,6.7415982783221429,25.069876766666667,null,null,null,null,null,null,null,{"$f":"SUM(D745:AS745)","v":254.80827241209306}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($I$1-0.25-D$6)<$C746,(D$6<$I$1)),($C746-($I$1-0.25-D$6))/$C746*D722,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,{"$f":"IF(AND(($I$1-0.25-D$6)<$C747,(D$6<$I$1)),($C747-($I$1-0.25-D$6))/$C747*D723,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($I$1-0.25-D$6)<$C748,(D$6<$I$1)),($C748-($I$1-0.25-D$6))/$C748*D724,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1592287349433321,5.7761405096819294,2.4082638991502616,7.8339591349695334,1.8758248237762845,6.6802922994963811,2.5649043053359306,5.2683244448355282,2.6832321657361953,14.100132533333333,null,null,null,null,null,null,null,51.350302851258704]
[null,"Land",40,{"$f":"IF(AND(($I$1-0.25-D$6)<$C749,(D$6<$I$1)),($C749-($I$1-0.25-D$6))/$C749*D725,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.9869980297773462E-2,0.16533088025015136,0,0,1.1336525566465113E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.40882499999999999,null,null,null,null,null,null,null,0.6453623861143899]
[null,"Buildings",40,{"$f":"IF(AND(($I$1-0.25-D$6)<$C750,(D$6<$I$1)),($C750-($I$1-0.25-D$6))/$C750*D726,0)","v":0},0,0,0,0,0,8.3073001995638593E-2,0,0,0,0,0,0,0,3.3494358976265189E-2,0,0,0,0,5.4393279459107235,2.8515149201418635,4.5311603703070107,0.36692526102160467,0.14563033619064553,6.5418200367922286E-2,2.1112425670020835E-3,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,null,13.518655637478677]
[null,"Equipment",5,{"$f":"IF(AND(($I$1-0.25-D$6)<$C751,(D$6<$I$1)),($C751-($I$1-0.25-D$6))/$C751*D727,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(($I$1-0.25-M$6)<$C751,(M$6<$I$1)),($C751-($I$1-0.25-M$6))/$C751*M727,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1449821997005736E-2,3.6825414807845833E-3,0,2.1038162502753793E-2,0,0,0,0,null,null,null,null,null,null,null,4.6170525980544108E-2]
[null,"Sum:",null,{"$f":"SUM(D745:D751)","v":0},{"$f":"SUM(E745:E751)","v":0},{"$f":"SUM(F745:F751)","v":0},{"$f":"SUM(G745:G751)","v":0},0,0,8.3073001995638593E-2,0,0,0,0,0,0,5.9869980297773462E-2,0.19882523922641654,0,0,1.1336525566465113E-2,0,5.4393279459107235,2.8515149201418635,4.5311603703070107,0.36692526102160467,0.14563033619064553,6.5418200367922286E-2,2.1112425670020835E-3,18.095671936855606,35.208417410128902,19.424287351502176,59.863875592166423,33.72152590892361,56.186258421613559,13.778273516395647,21.331595907688062,9.4248304440583386,{"$f":"SUM(AM745:AM751)","v":39.578834300000004},null,null,null,null,null,null,null,320.36876381292535]
[]
[null,"Total indexed net book value",null,{"$f":"D742+D752","v":0},{"$f":"E742+E752","v":0},{"$f":"F742+F752","v":0},{"$f":"G742+G752","v":8.8137303005281942E-2},{"$f":"H742+H752","v":-1.068508541865764},5.0283082477543086,15.33209404911336,20.859268285856377,15.300077659691693,23.532278325473577,30.113530940175039,25.800406724991564,30.112825238509455,31.183266719011819,35.751542381558906,40.465522356703232,55.668450324058412,64.338645286665198,66.617339415725411,80.452257735402739,85.371336883186572,62.627734749624501,69.417519172489904,64.550874535235224,64.797226919114635,56.675891630047509,18.122137931194729,{"$f":"AE742+AE752","v":35.171729230817334},{"$f":"AF742+AF752","v":19.928458037761178},59.084403985670022,36.271524905367933,56.172136189787707,14.27886075475929,20.64187654729632,23.67126398858386,42.937627078571431,null,null,null,null,null,null,null,{"$f":"SUM(D754:AS754)","v":1269.2960449913389}]
[]
[]
["@ Sept 12","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D686","v":0},{"$f":"E686","v":0},{"$f":"F686","v":0},{"$f":"G686","v":8.1000000000000003E-2},{"$f":"H686","v":-1.0038803199999999},4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,0,-1.1000000000000001,0,-0.9,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B759,PC2_inputs!K$32:K$70)","v":-0.2},null,null,null,null,null,null,{"$f":"SUM(D759:AS759)","v":884.46716981999998}]
[null,"Dublin Cast Iron - D",60,{"$f":"D687","v":0},0,0,{"$f":"G687","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B760,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,0,0,0,{"$f":"G688","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B761,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,0]
[null,"Meters - D",15,0,0,0.48503995,{"$f":"G689","v":0.96527393000000006},1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B762,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,0,0,0,{"$f":"G690","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B763,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,0]
[null,"Buildings - D",40,0,0,0,{"$f":"G691","v":0},0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,0,6.6600000000000001E-3,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B764,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,0.5055647900000001]
[null,"Equipment - D",5,0,0,0,{"$f":"G692","v":0},0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,0.29430539,0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.54884599999999995,20.104317000000002,0.57349399999999995,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B765,PC2_inputs!K$32:K$70)","v":5.5749999999999993},null,null,null,null,null,null,70.454057910000017]
[null,"ITO setup",15,0,0,0,{"$f":"G693","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8571428571428572,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B766,PC2_inputs!K$32:K$70)","v":0}]
[null,"Sum:",null,{"$f":"SUM(D759:D766)","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,-0.54389800000000021,20.104317000000002,3.5372968571428571,{"$f":"SUM(AN759:AN766)","v":5.3749999999999991},null,null,null,null,null,null,{"$f":"SUM(D767:AS767)","v":1089.628854677143}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D697","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,6.8302949999999996,25.280548,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B770,PC2_inputs!K$32:K$70)","v":30.264000000000003},null,null,null,null,null,null,{"$f":"SUM(D770:AS770)","v":300.03609999999998}]
[null,"Dublin Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B771,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,{"$f":"SUM(D771:AS771)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B772,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,2.9450789999999998,14.586344,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B773,PC2_inputs!K$32:K$70)","v":27.65},null,null,null,null,null,null,90.190019000000007]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41399999999999998,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B774,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,0.69697909440000005]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B775,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,{"$f":"M703","v":0},0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,0.18644131400000002,0,0,0.21246999999999999,1.2536E-2,0,4.224E-2,0,0,0,0,{"$f":"SUMIF(PC2_inputs!$L$32:$L$70,$B776,PC2_inputs!K$32:K$70)","v":0},null,null,null,null,null,null,6.1761568479999989]
[null,"Sum:",null,{"$f":"SUM(D770:D776)","v":0},{"$f":"SUM(E770:E776)","v":0},{"$f":"SUM(F770:F776)","v":0},{"$f":"SUM(G770:G776)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.871101999999993,37.035851000000001,59.927084000000001,14.836281,22.057051000000001,{"$f":"SUM(AL770:AL776)","v":9.7753739999999993},40.280892000000001,57.914000000000001,null,null,null,null,null,null,{"$f":"SUM(D777:AS777)","v":412.36790421279994}]
[]
[null,"Total historic cost",null,{"$f":"D767+D777","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.212091999999998,45.716482999999997,60.632063000000002,15.84135,21.513153000000003,29.879691000000001,43.818188857142857,63.289000000000001,null,null,null,null,null,null,{"$f":"SUM(D779:AS779)","v":1501.9967588899428}]
[]
["@ Sept 12","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F759*Indexation!B$4","v":0},{"$f":"G759*Indexation!C$4","v":0.16397637768424547},{"$f":"H759*Indexation!D$4","v":-1.9281357146449876},{"$f":"I759*Indexation!E$4","v":8.8087151785476951},{"$f":"J759*Indexation!F$4","v":25.955780505732292},{"$f":"K759*Indexation!G$4","v":34.525685438658833},{"$f":"L759*Indexation!H$4","v":24.644420391449707},{"$f":"M759*Indexation!I$4","v":36.91337776544875},{"$f":"N759*Indexation!J$4","v":46.033423093261206},{"$f":"O759*Indexation!K$4","v":38.460233627316619},{"$f":"P759*Indexation!L$4","v":43.800473074195573},{"$f":"Q759*Indexation!M$4","v":44.198906611191539},{"$f":"R759*Indexation!N$4","v":49.321688521154904},{"$f":"S759*Indexation!O$4","v":54.230925660830593},{"$f":"T759*Indexation!P$4","v":73.498527167103035},{"$f":"U759*Indexation!Q$4","v":82.58925798560719},{"$f":"V759*Indexation!R$4","v":82.901112492785245},{"$f":"W759*Indexation!S$4","v":91.211315617537579},{"$f":"X759*Indexation!T$4","v":96.93455449085738},{"$f":"Y759*Indexation!U$4","v":65.173941358765731},{"$f":"Z759*Indexation!V$4","v":75.369774817451116},{"$f":"AA759*Indexation!W$4","v":67.382680290933607},{"$f":"AB759*Indexation!X$4","v":65.403350353788852},{"$f":"AC759*Indexation!Y$4","v":56.455118004023028},{"$f":"AD759*Indexation!Y$4","v":0},{"$f":"AE759*Indexation!Z$4","v":0},{"$f":"AF759*Indexation!Z$4","v":0},{"$f":"AG759*Indexation!AA$4","v":-1.3708673880819018},{"$f":"AH759*Indexation!AA$4","v":0},{"$f":"AI759*Indexation!AB$4","v":-0.7969000948012801},{"$f":"AJ759*Indexation!AB$4","v":0},{"$f":"AK759*Indexation!AC$4","v":-1.1135545023900002},{"$f":"AL759*Indexation!AC$4","v":0},{"$f":"AM759*Indexation!AD$4","v":-0.9},{"$f":"AN759","v":-0.2},null,null,null,null,null,null,{"$f":"SUM(D783:AS783)","v":1157.6677811244067}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F760*Indexation!B$4","v":0},{"$f":"G760*Indexation!C$4","v":0},{"$f":"H760*Indexation!D$4","v":0},{"$f":"I760*Indexation!E$4","v":0},{"$f":"J760*Indexation!F$4","v":0},{"$f":"K760*Indexation!G$4","v":0},{"$f":"L760*Indexation!H$4","v":0},{"$f":"M760*Indexation!I$4","v":0},{"$f":"N760*Indexation!J$4","v":0},{"$f":"O760*Indexation!K$4","v":0},{"$f":"P760*Indexation!L$4","v":0},{"$f":"Q760*Indexation!M$4","v":0},{"$f":"R760*Indexation!N$4","v":0},{"$f":"S760*Indexation!O$4","v":0},{"$f":"T760*Indexation!P$4","v":0},{"$f":"U760*Indexation!Q$4","v":0},{"$f":"V760*Indexation!R$4","v":0},{"$f":"W760*Indexation!S$4","v":0},{"$f":"X760*Indexation!T$4","v":0},{"$f":"Y760*Indexation!U$4","v":0},{"$f":"Z760*Indexation!V$4","v":0},{"$f":"AA760*Indexation!W$4","v":0},{"$f":"AB760*Indexation!X$4","v":0},{"$f":"AC760*Indexation!Y$4","v":0},{"$f":"AD760*Indexation!Y$4","v":0},{"$f":"AE760*Indexation!Z$4","v":0},{"$f":"AF760*Indexation!Z$4","v":0},{"$f":"AG760*Indexation!AA$4","v":0},{"$f":"AH760*Indexation!AA$4","v":0},{"$f":"AI760*Indexation!AB$4","v":0},{"$f":"AJ760*Indexation!AB$4","v":0},{"$f":"AK760*Indexation!AC$4","v":0},{"$f":"AL760*Indexation!AC$4","v":0},{"$f":"AM760*Indexation!AD$4","v":0},0,null,null,null,null,null,null,{"$f":"SUM(D784:AS784)","v":0}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F761*Indexation!B$4","v":0},{"$f":"G761*Indexation!C$4","v":0},{"$f":"H761*Indexation!D$4","v":0},{"$f":"I761*Indexation!E$4","v":0},{"$f":"J761*Indexation!F$4","v":0},{"$f":"K761*Indexation!G$4","v":0},{"$f":"L761*Indexation!H$4","v":0},{"$f":"M761*Indexation!I$4","v":0},{"$f":"N761*Indexation!J$4","v":0},{"$f":"O761*Indexation!K$4","v":0},{"$f":"P761*Indexation!L$4","v":0},{"$f":"Q761*Indexation!M$4","v":0},{"$f":"R761*Indexation!N$4","v":0},{"$f":"S761*Indexation!O$4","v":0},{"$f":"T761*Indexation!P$4","v":0},{"$f":"U761*Indexation!Q$4","v":0},{"$f":"V761*Indexation!R$4","v":0},{"$f":"W761*Indexation!S$4","v":0},{"$f":"X761*Indexation!T$4","v":0},{"$f":"Y761*Indexation!U$4","v":0},{"$f":"Z761*Indexation!V$4","v":0},{"$f":"AA761*Indexation!W$4","v":0},{"$f":"AB761*Indexation!X$4","v":0},{"$f":"AC761*Indexation!Y$4","v":0},{"$f":"AD761*Indexation!Y$4","v":0},{"$f":"AE761*Indexation!Z$4","v":0},{"$f":"AF761*Indexation!Z$4","v":0},{"$f":"AG761*Indexation!AA$4","v":0},{"$f":"AH761*Indexation!AA$4","v":0},{"$f":"AI761*Indexation!AB$4","v":0},{"$f":"AJ761*Indexation!AB$4","v":0},{"$f":"AK761*Indexation!AC$4","v":0},{"$f":"AL761*Indexation!AC$4","v":0},{"$f":"AM761*Indexation!AD$4","v":0},0,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F762*Indexation!B$4","v":1.066359408888867},{"$f":"G762*Indexation!C$4","v":1.9541002779559991},{"$f":"H762*Indexation!D$4","v":3.8209971476047286},{"$f":"I762*Indexation!E$4","v":1.1846126665108159},{"$f":"J762*Indexation!F$4","v":2.1054062408283873},{"$f":"K762*Indexation!G$4","v":4.4429443438144132},{"$f":"L762*Indexation!H$4","v":5.0431181058792776},{"$f":"M762*Indexation!I$4","v":6.2407818834823869},{"$f":"N762*Indexation!J$4","v":8.8104007610931117},{"$f":"O762*Indexation!K$4","v":7.1656434114651431},{"$f":"P762*Indexation!L$4","v":6.5625245992925825},{"$f":"Q762*Indexation!M$4","v":6.0186426212882873},{"$f":"R762*Indexation!N$4","v":6.5618896894732162},{"$f":"S762*Indexation!O$4","v":7.6481346814535485},{"$f":"T762*Indexation!P$4","v":14.298665132092585},{"$f":"U762*Indexation!Q$4","v":7.9770687663182756},{"$f":"V762*Indexation!R$4","v":8.8847555177135078},{"$f":"W762*Indexation!S$4","v":7.6792160633332927},{"$f":"X762*Indexation!T$4","v":10.42132406517392},{"$f":"Y762*Indexation!U$4","v":10.038281403860545},{"$f":"Z762*Indexation!V$4","v":11.213387011749154},{"$f":"AA762*Indexation!W$4","v":11.847227818668754},{"$f":"AB762*Indexation!X$4","v":12.15697323592566},{"$f":"AC762*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD762*Indexation!Y$4","v":0},{"$f":"AE762*Indexation!Z$4","v":0},{"$f":"AF762*Indexation!Z$4","v":0},{"$f":"AG762*Indexation!AA$4","v":0},{"$f":"AH762*Indexation!AA$4","v":0},{"$f":"AI762*Indexation!AB$4","v":0},{"$f":"AJ762*Indexation!AB$4","v":0},{"$f":"AK762*Indexation!AC$4","v":0},{"$f":"AL762*Indexation!AC$4","v":0},{"$f":"AM762*Indexation!AD$4","v":0},0,null,null,null,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F763*Indexation!B$4","v":0},{"$f":"G763*Indexation!C$4","v":0},{"$f":"H763*Indexation!D$4","v":0},{"$f":"I763*Indexation!E$4","v":0},{"$f":"J763*Indexation!F$4","v":0},{"$f":"K763*Indexation!G$4","v":0},{"$f":"L763*Indexation!H$4","v":0},{"$f":"M763*Indexation!I$4","v":0},{"$f":"N763*Indexation!J$4","v":0},{"$f":"O763*Indexation!K$4","v":0},{"$f":"P763*Indexation!L$4","v":0},{"$f":"Q763*Indexation!M$4","v":0},{"$f":"R763*Indexation!N$4","v":0},{"$f":"S763*Indexation!O$4","v":0},{"$f":"T763*Indexation!P$4","v":0},{"$f":"U763*Indexation!Q$4","v":0},{"$f":"V763*Indexation!R$4","v":0},{"$f":"W763*Indexation!S$4","v":0},{"$f":"X763*Indexation!T$4","v":0},{"$f":"Y763*Indexation!U$4","v":0},{"$f":"Z763*Indexation!V$4","v":0},{"$f":"AA763*Indexation!W$4","v":0},{"$f":"AB763*Indexation!X$4","v":0},{"$f":"AC763*Indexation!Y$4","v":0},{"$f":"AD763*Indexation!Y$4","v":0},{"$f":"AE763*Indexation!Z$4","v":0},{"$f":"AF763*Indexation!Z$4","v":0},{"$f":"AG763*Indexation!AA$4","v":0},{"$f":"AH763*Indexation!AA$4","v":0},{"$f":"AI763*Indexation!AB$4","v":0},{"$f":"AJ763*Indexation!AB$4","v":0},{"$f":"AK763*Indexation!AC$4","v":0},{"$f":"AL763*Indexation!AC$4","v":0},{"$f":"AM763*Indexation!AD$4","v":0},0,null,null,null,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F764*Indexation!B$4","v":0},{"$f":"G764*Indexation!C$4","v":0},{"$f":"H764*Indexation!D$4","v":0},{"$f":"I764*Indexation!E$4","v":0},{"$f":"J764*Indexation!F$4","v":0},{"$f":"K764*Indexation!G$4","v":0},{"$f":"L764*Indexation!H$4","v":0},{"$f":"M764*Indexation!I$4","v":0},{"$f":"N764*Indexation!J$4","v":0},{"$f":"O764*Indexation!K$4","v":0},{"$f":"P764*Indexation!L$4","v":0},{"$f":"Q764*Indexation!M$4","v":0},{"$f":"R764*Indexation!N$4","v":0},{"$f":"S764*Indexation!O$4","v":0.77561184633511415},{"$f":"T764*Indexation!P$4","v":0},{"$f":"U764*Indexation!Q$4","v":0},{"$f":"V764*Indexation!R$4","v":0},{"$f":"W764*Indexation!S$4","v":0},{"$f":"X764*Indexation!T$4","v":0},{"$f":"Y764*Indexation!U$4","v":0},{"$f":"Z764*Indexation!V$4","v":0},{"$f":"AA764*Indexation!W$4","v":0},{"$f":"AB764*Indexation!X$4","v":0},{"$f":"AC764*Indexation!Y$4","v":0},{"$f":"AD764*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE764*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF764*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG764*Indexation!AA$4","v":0},{"$f":"AH764*Indexation!AA$4","v":0},{"$f":"AI764*Indexation!AB$4","v":0},{"$f":"AJ764*Indexation!AB$4","v":0},{"$f":"AK764*Indexation!AC$4","v":7.3454104266744008E-3},{"$f":"AL764*Indexation!AC$4","v":0},{"$f":"AM764*Indexation!AD$4","v":6.6600000000000001E-3},0,null,null,null,null,null,null,0.73460904237108304]
[null,"Equipment",5,null,null,{"$f":"F765*Indexation!B$4","v":0},{"$f":"G765*Indexation!C$4","v":0},{"$f":"H765*Indexation!D$4","v":0},{"$f":"I765*Indexation!E$4","v":0},{"$f":"J765*Indexation!F$4","v":0},{"$f":"K765*Indexation!G$4","v":0},{"$f":"L765*Indexation!H$4","v":0},{"$f":"M765*Indexation!I$4","v":0},{"$f":"N765*Indexation!J$4","v":0},{"$f":"O765*Indexation!K$4","v":0},{"$f":"P765*Indexation!L$4","v":1.4132999540630666},{"$f":"Q765*Indexation!M$4","v":9.6137585404839676},{"$f":"R765*Indexation!N$4","v":1.1490494011251196},{"$f":"S765*Indexation!O$4","v":2.9474350510682692},{"$f":"T765*Indexation!P$4","v":1.5387489845661853},{"$f":"U765*Indexation!Q$4","v":1.7964442015698008},{"$f":"V765*Indexation!R$4","v":1.2521198860144567},{"$f":"W765*Indexation!S$4","v":3.9063925836429871},{"$f":"X765*Indexation!T$4","v":4.3253531830070413},{"$f":"Y765*Indexation!U$4","v":1.9661001731729171},{"$f":"Z765*Indexation!V$4","v":1.6282228154471976},{"$f":"AA765*Indexation!W$4","v":0.77305435007076195},{"$f":"AB765*Indexation!X$4","v":0.37619012959444353},{"$f":"AC765*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD765*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE765*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF765*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG765*Indexation!AA$4","v":1.7047617242690789},{"$f":"AH765*Indexation!AA$4","v":8.4999966548144101},{"$f":"AI765*Indexation!AB$4","v":1.4991473847174195},{"$f":"AJ765*Indexation!AB$4","v":1.0011744767272845},{"$f":"AK765*Indexation!AC$4","v":0.55560903128976535},{"$f":"AL765*Indexation!AC$4","v":20.352047920750746},{"$f":"AM765*Indexation!AD$4","v":0.57349399999999995},5.5749999999999993,null,null,null,null,null,null,78.7091791111379]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM766*Indexation!AD$4","v":3.8571428571428572},{"$f":"AN766","v":0}]
[null,"Sum:",null,{"$f":"SUM(D783:D790)","v":0},0,1.066359408888867,2.1180766556402446,1.8928614329597411,9.993327845058511,28.061186746560679,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,0.55493931158177989,5.107868211106994,0.33389433618717712,8.4999966548144101,0.70224728991613938,1.0011744767272845,-0.55060006067356049,20.352047920750746,3.5372968571428571,5.3749999999999991,null,null,null,null,null,null,{"$f":"SUM(D791:AS791)","v":1413.2391851384}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F770*Indexation!B$4","v":0},{"$f":"G770*Indexation!C$4","v":0},{"$f":"H770*Indexation!D$4","v":0},{"$f":"I770*Indexation!E$4","v":0},{"$f":"J770*Indexation!F$4","v":0},{"$f":"K770*Indexation!G$4","v":0},{"$f":"L770*Indexation!H$4","v":0},{"$f":"M770*Indexation!I$4","v":0},{"$f":"N770*Indexation!J$4","v":0},{"$f":"O770*Indexation!K$4","v":0},{"$f":"P770*Indexation!L$4","v":0},{"$f":"Q770*Indexation!M$4","v":0},{"$f":"R770*Indexation!N$4","v":0},{"$f":"S770*Indexation!O$4","v":0},{"$f":"T770*Indexation!P$4","v":0},{"$f":"U770*Indexation!Q$4","v":0},{"$f":"V770*Indexation!R$4","v":0},{"$f":"W770*Indexation!S$4","v":0},{"$f":"X770*Indexation!T$4","v":0},{"$f":"Y770*Indexation!U$4","v":0},{"$f":"Z770*Indexation!V$4","v":0},{"$f":"AA770*Indexation!W$4","v":0},{"$f":"AB770*Indexation!X$4","v":0},{"$f":"AC770*Indexation!Y$4","v":0},{"$f":"AD770*Indexation!Y$4","v":17.625559301654128},{"$f":"AE770*Indexation!Z$4","v":31.962653647544229},{"$f":"AF770*Indexation!Z$4","v":18.372512032816118},{"$f":"AG770*Indexation!AA$4","v":55.249097963592327},{"$f":"AH770*Indexation!AA$4","v":33.81844363024495},{"$f":"AI770*Indexation!AB$4","v":51.636446566554177},{"$f":"AJ770*Indexation!AB$4","v":11.70090700284492},{"$f":"AK770*Indexation!AC$4","v":16.47515021831029},{"$f":"AL770*Indexation!AC$4","v":6.9144597726380956},{"$f":"AM770*Indexation!AD$4","v":25.280548},{"$f":"AN770","v":30.264000000000003},null,null,null,null,null,null,{"$f":"SUM(D794:AS794)","v":299.29977813619928}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F771*Indexation!B$4","v":0},{"$f":"G771*Indexation!C$4","v":0},{"$f":"H771*Indexation!D$4","v":0},{"$f":"I771*Indexation!E$4","v":0},{"$f":"J771*Indexation!F$4","v":0},{"$f":"K771*Indexation!G$4","v":0},{"$f":"L771*Indexation!H$4","v":0},{"$f":"M771*Indexation!I$4","v":0},{"$f":"N771*Indexation!J$4","v":0},{"$f":"O771*Indexation!K$4","v":0},{"$f":"P771*Indexation!L$4","v":0},{"$f":"Q771*Indexation!M$4","v":0},{"$f":"R771*Indexation!N$4","v":0},{"$f":"S771*Indexation!O$4","v":0},{"$f":"T771*Indexation!P$4","v":0},{"$f":"U771*Indexation!Q$4","v":0},{"$f":"V771*Indexation!R$4","v":0},{"$f":"W771*Indexation!S$4","v":0},{"$f":"X771*Indexation!T$4","v":0},{"$f":"Y771*Indexation!U$4","v":0},{"$f":"Z771*Indexation!V$4","v":0},{"$f":"AA771*Indexation!W$4","v":0},{"$f":"AB771*Indexation!X$4","v":0},{"$f":"AC771*Indexation!Y$4","v":0},{"$f":"AD771*Indexation!Y$4","v":0},{"$f":"AE771*Indexation!Z$4","v":0},{"$f":"AF771*Indexation!Z$4","v":0},{"$f":"AG771*Indexation!AA$4","v":0},{"$f":"AH771*Indexation!AA$4","v":0},{"$f":"AI771*Indexation!AB$4","v":0},{"$f":"AJ771*Indexation!AB$4","v":0},{"$f":"AK771*Indexation!AC$4","v":0},{"$f":"AL771*Indexation!AC$4","v":0},{"$f":"AM771*Indexation!AD$4","v":0},0,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F772*Indexation!B$4","v":0},{"$f":"G772*Indexation!C$4","v":0},{"$f":"H772*Indexation!D$4","v":0},{"$f":"I772*Indexation!E$4","v":0},{"$f":"J772*Indexation!F$4","v":0},{"$f":"K772*Indexation!G$4","v":0},{"$f":"L772*Indexation!H$4","v":0},{"$f":"M772*Indexation!I$4","v":0},{"$f":"N772*Indexation!J$4","v":0},{"$f":"O772*Indexation!K$4","v":0},{"$f":"P772*Indexation!L$4","v":0},{"$f":"Q772*Indexation!M$4","v":0},{"$f":"R772*Indexation!N$4","v":0},{"$f":"S772*Indexation!O$4","v":0},{"$f":"T772*Indexation!P$4","v":0},{"$f":"U772*Indexation!Q$4","v":0},{"$f":"V772*Indexation!R$4","v":0},{"$f":"W772*Indexation!S$4","v":0},{"$f":"X772*Indexation!T$4","v":0},{"$f":"Y772*Indexation!U$4","v":0},{"$f":"Z772*Indexation!V$4","v":0},{"$f":"AA772*Indexation!W$4","v":0},{"$f":"AB772*Indexation!X$4","v":0},{"$f":"AC772*Indexation!Y$4","v":0},{"$f":"AD772*Indexation!Y$4","v":0},{"$f":"AE772*Indexation!Z$4","v":0},{"$f":"AF772*Indexation!Z$4","v":0},{"$f":"AG772*Indexation!AA$4","v":0},{"$f":"AH772*Indexation!AA$4","v":0},{"$f":"AI772*Indexation!AB$4","v":0},{"$f":"AJ772*Indexation!AB$4","v":0},{"$f":"AK772*Indexation!AC$4","v":0},{"$f":"AL772*Indexation!AC$4","v":0},{"$f":"AM772*Indexation!AD$4","v":0},0,null,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F773*Indexation!B$4","v":0},{"$f":"G773*Indexation!C$4","v":0},{"$f":"H773*Indexation!D$4","v":0},{"$f":"I773*Indexation!E$4","v":0},{"$f":"J773*Indexation!F$4","v":0},{"$f":"K773*Indexation!G$4","v":0},{"$f":"L773*Indexation!H$4","v":0},{"$f":"M773*Indexation!I$4","v":0},{"$f":"N773*Indexation!J$4","v":0},{"$f":"O773*Indexation!K$4","v":0},{"$f":"P773*Indexation!L$4","v":0},{"$f":"Q773*Indexation!M$4","v":0},{"$f":"R773*Indexation!N$4","v":0},{"$f":"S773*Indexation!O$4","v":0},{"$f":"T773*Indexation!P$4","v":0},{"$f":"U773*Indexation!Q$4","v":0},{"$f":"V773*Indexation!R$4","v":0},{"$f":"W773*Indexation!S$4","v":0},{"$f":"X773*Indexation!T$4","v":0},{"$f":"Y773*Indexation!U$4","v":0},{"$f":"Z773*Indexation!V$4","v":0},{"$f":"AA773*Indexation!W$4","v":0},{"$f":"AB773*Indexation!X$4","v":0},{"$f":"AC773*Indexation!Y$4","v":0},{"$f":"AD773*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE773*Indexation!Z$4","v":8.452888550754043},{"$f":"AF773*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG773*Indexation!AA$4","v":10.218207567351564},{"$f":"AH773*Indexation!AA$4","v":2.4467280310125448},{"$f":"AI773*Indexation!AB$4","v":8.0163507593956567},{"$f":"AJ773*Indexation!AB$4","v":3.0778851664031168},{"$f":"AK773*Indexation!AC$4","v":5.8536938275950314},{"$f":"AL773*Indexation!AC$4","v":2.9813690730402169},{"$f":"AM773*Indexation!AD$4","v":14.586344},27.65,null,null,null,null,null,null,90.22529597694907]
[null,"Land",40,null,null,{"$f":"F774*Indexation!B$4","v":0},{"$f":"G774*Indexation!C$4","v":0},{"$f":"H774*Indexation!D$4","v":0},{"$f":"I774*Indexation!E$4","v":0},{"$f":"J774*Indexation!F$4","v":0},{"$f":"K774*Indexation!G$4","v":0},{"$f":"L774*Indexation!H$4","v":0},{"$f":"M774*Indexation!I$4","v":0},{"$f":"N774*Indexation!J$4","v":0},{"$f":"O774*Indexation!K$4","v":0},{"$f":"P774*Indexation!L$4","v":0},{"$f":"Q774*Indexation!M$4","v":0.10763142525442419},{"$f":"R774*Indexation!N$4","v":0.28444022408628189},{"$f":"S774*Indexation!O$4","v":0},{"$f":"T774*Indexation!P$4","v":0},{"$f":"U774*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V774*Indexation!R$4","v":0},{"$f":"W774*Indexation!S$4","v":0},{"$f":"X774*Indexation!T$4","v":0},{"$f":"Y774*Indexation!U$4","v":0},{"$f":"Z774*Indexation!V$4","v":0},{"$f":"AA774*Indexation!W$4","v":0},{"$f":"AB774*Indexation!X$4","v":0},{"$f":"AC774*Indexation!Y$4","v":0},{"$f":"AD774*Indexation!Y$4","v":0},{"$f":"AE774*Indexation!Z$4","v":0},{"$f":"AF774*Indexation!Z$4","v":0},{"$f":"AG774*Indexation!AA$4","v":0},{"$f":"AH774*Indexation!AA$4","v":0},{"$f":"AI774*Indexation!AB$4","v":0},{"$f":"AJ774*Indexation!AB$4","v":0},{"$f":"AK774*Indexation!AC$4","v":0},{"$f":"AL774*Indexation!AC$4","v":0},{"$f":"AM774*Indexation!AD$4","v":0.41399999999999998},0,null,null,null,null,null,null,0.82334635496579578]
[null,"Buildings",40,null,null,{"$f":"F775*Indexation!B$4","v":0},{"$f":"G775*Indexation!C$4","v":0},{"$f":"H775*Indexation!D$4","v":0},{"$f":"I775*Indexation!E$4","v":0},{"$f":"J775*Indexation!F$4","v":0.21789639867708485},{"$f":"K775*Indexation!G$4","v":0},{"$f":"L775*Indexation!H$4","v":0},{"$f":"M775*Indexation!I$4","v":0},{"$f":"N775*Indexation!J$4","v":0},{"$f":"O775*Indexation!K$4","v":0},{"$f":"P775*Indexation!L$4","v":0},{"$f":"Q775*Indexation!M$4","v":0},{"$f":"R775*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S775*Indexation!O$4","v":0},{"$f":"T775*Indexation!P$4","v":0},{"$f":"U775*Indexation!Q$4","v":0},{"$f":"V775*Indexation!R$4","v":0},{"$f":"W775*Indexation!S$4","v":7.7017032862452721},{"$f":"X775*Indexation!T$4","v":3.8995075830999846},{"$f":"Y775*Indexation!U$4","v":5.9916170185877826},{"$f":"Z775*Indexation!V$4","v":0.46966433410765396},{"$f":"AA775*Indexation!W$4","v":0.1806267735697929},{"$f":"AB775*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC775*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD775*Indexation!Y$4","v":0},{"$f":"AE775*Indexation!Z$4","v":0},{"$f":"AF775*Indexation!Z$4","v":0},{"$f":"AG775*Indexation!AA$4","v":0},{"$f":"AH775*Indexation!AA$4","v":0},{"$f":"AI775*Indexation!AB$4","v":0},{"$f":"AJ775*Indexation!AB$4","v":0},{"$f":"AK775*Indexation!AC$4","v":0},{"$f":"AL775*Indexation!AC$4","v":0},{"$f":"AM775*Indexation!AD$4","v":0},0,null,null,null,null,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F776*Indexation!B$4","v":0},{"$f":"G776*Indexation!C$4","v":0},{"$f":"H776*Indexation!D$4","v":0},{"$f":"I776*Indexation!E$4","v":0},{"$f":"J776*Indexation!F$4","v":0},{"$f":"K776*Indexation!G$4","v":0},{"$f":"L776*Indexation!H$4","v":0},{"$f":"M776*Indexation!I$4","v":0},{"$f":"N776*Indexation!J$4","v":0},{"$f":"O776*Indexation!K$4","v":0},{"$f":"P776*Indexation!L$4","v":0},{"$f":"Q776*Indexation!M$4","v":0},{"$f":"R776*Indexation!N$4","v":0.8161098576874326},{"$f":"S776*Indexation!O$4","v":0.24459015343037291},{"$f":"T776*Indexation!P$4","v":0.51345576186361674},{"$f":"U776*Indexation!Q$4","v":0.23731464633392704},{"$f":"V776*Indexation!R$4","v":0.39145881367708818},{"$f":"W776*Indexation!S$4","v":1.4444455783048844},{"$f":"X776*Indexation!T$4","v":0.78566536442817592},{"$f":"Y776*Indexation!U$4","v":0.96785117582269908},{"$f":"Z776*Indexation!V$4","v":0.56856386790174984},{"$f":"AA776*Indexation!W$4","v":0.1380354934130501},{"$f":"AB776*Indexation!X$4","v":0.95328731346729689},{"$f":"AC776*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD776*Indexation!Y$4","v":0},{"$f":"AE776*Indexation!Z$4","v":0},{"$f":"AF776*Indexation!Z$4","v":0.21449821997005736},{"$f":"AG776*Indexation!AA$4","v":1.2275138269281945E-2},{"$f":"AH776*Indexation!AA$4","v":0},{"$f":"AI776*Indexation!AB$4","v":4.2076325005507585E-2},{"$f":"AJ776*Indexation!AB$4","v":0},{"$f":"AK776*Indexation!AC$4","v":0},{"$f":"AL776*Indexation!AC$4","v":0},{"$f":"AM776*Indexation!AD$4","v":0},0,null,null,null,null,null,null,7.5231189658530679]
[null,"Sum:",null,{"$f":"SUM(D794:D800)","v":0},{"$f":"SUM(E794:E800)","v":0},{"$f":"SUM(F794:F800)","v":0},{"$f":"SUM(G794:G800)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,40.415542198298269,22.027387251572264,65.479580669213178,36.265171661257497,59.694873650955344,14.778792169248037,22.328844045905321,9.895828845678313,40.280892000000001,{"$f":"SUM(AN794:AN800)","v":57.914000000000001},null,null,null,null,null,null,416.47134380352838]
[]
[null,"Total indexed gross asset value",null,{"$f":"D791+D801","v":0},{"$f":"E791+E801","v":0},{"$f":"F791+F801","v":1.066359408888867},{"$f":"G791+G801","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.279083145237763,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,27.135255462679257,65.813475005400349,44.765168316071907,60.397120940871481,15.779966645975321,21.778243985231761,30.247876766429059,43.818188857142857,63.289000000000001,null,null,null,null,null,null,{"$f":"SUM(D803:AS803)","v":1829.710528941928}]
[]
["@ Sept 12","Indexed net book value @ 30 Sept 2012"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($J$1-0.25-D$6)<$C807,(D$6<$J$1)),($C807-($J$1-0.25-D$6))/$C807*D783,0)","v":0},0,0,8.540436337721119E-2,-1.0363729466216807,4.8814963281118482,14.816424705355516,20.283840195212065,14.889337319834198,22.917055362716098,29.346307221954017,25.159402831202954,29.382817353939529,30.386748295194185,34.730689000313248,39.091458913848719,54.205163785738492,62.286065397478758,63.902940879855294,71.828911048810838,77.951537569731144,53.496943531986872,63.12218640961531,57.556039415172457,56.955417599757794,50.103917228570438,{"$f":"IF(AND(($J$1-$U$3-AD$6)<$C807,(AD$6<$J$1)),($C807-($J$1-AD$6-$U$2))/$C807*AD783,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AE$6)<$C807,(AE$6<$J$1)),($C807-($J$1-AE$6-IF(2012=AE$6, $Y$4, $Z$4)))/$C807*AE783,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AF$6)<$C807,(AF$6<$J$1)),($C807-($J$1-AF$6-$V$2))/$C807*AF783,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AG$6)<$C807,(AG$6<$J$1)),($C807-($J$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C807*AG783,0)","v":-1.2680523339757592},{"$f":"IF(AND(($J$1-$V$3-AH$6)<$C807,(AH$6<$J$1)),($C807-($J$1-AH$6-$V$2))/$C807*AH783,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AI$6)<$C807,(AI$6<$J$1)),($C807-($J$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C807*AI783,0)","v":-0.75041425593787203},{"$f":"IF(AND(($J$1-$V$3-AJ$6)<$C807,(AJ$6<$J$1)),($C807-($J$1-AJ$6-$V$2))/$C807*AJ783,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AK$6)<$C807,(AK$6<$J$1)),($C807-($J$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C807*AK783,0)","v":-1.0671563981237502},{"$f":"IF(AND(($J$1-$V$3-AL$6)<$C807,(AL$6<$J$1)),($C807-($J$1-AL$6-$V$2))/$C807*AL783,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AM$6)<$C807,(AM$6<$J$1)),($C807-($J$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C807*AM783,0)","v":-0.87749999999999995},{"$f":"IF(AND(($J$1-0.25-AN$6)<$C807,(AN$6<$J$1)),($C807-($J$1-0.75-(AN$6-0.25)))/$C807*AN783,0)","v":-0.19833333333333336},null,null,null,null,null,null,{"$f":"SUM(D807:AS807)","v":872.18227548978439}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,{"$f":"IF(AND(($J$1-0.25-J$6)<$C808,(J$6<$J$1)),($C808-($J$1-0.25-J$6))/$C808*J784,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,{"$f":"IF(AND(($J$1-0.25-H$6)<$C809,(H$6<$J$1)),($C809-($J$1-0.25-H$6))/$C809*H785,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($J$1-0.25-D$6)<$C810,(D$6<$J$1)),($C810-($J$1-0.25-D$6))/$C810*D786,0)","v":0},0,0,0,0,{"$f":"IF(AND(($J$1-0.25-I$6)<$C810,(I$6<$J$1)),($C810-($J$1-0.25-I$6))/$C810*I786,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0.13295114610530459,0.74039629314279232,1.1518824094999938,2.2579535474543495,2.8441797310938211,3.9246854541122036,4.9363449244453141,5.8758703973640687,5.0204099822113344,{"$f":"IF(AND(($J$1-$U$3-AD$6)<$C810,(AD$6<$J$1)),($C810-($J$1-AD$6-$U$2))/$C810*AD786,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AE$6)<$C810,(AE$6<$J$1)),($C810-($J$1-AE$6-IF(2012=AE$6, $Y$4, $Z$4)))/$C810*AE786,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AF$6)<$C810,(AF$6<$J$1)),($C810-($J$1-AF$6-$V$2))/$C810*AF786,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AG$6)<$C810,(AG$6<$J$1)),($C810-($J$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C810*AG786,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AH$6)<$C810,(AH$6<$J$1)),($C810-($J$1-AH$6-$V$2))/$C810*AH786,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AI$6)<$C810,(AI$6<$J$1)),($C810-($J$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C810*AI786,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AJ$6)<$C810,(AJ$6<$J$1)),($C810-($J$1-AJ$6-$V$2))/$C810*AJ786,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AK$6)<$C810,(AK$6<$J$1)),($C810-($J$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C810*AK786,0)","v":0},{"$f":"IF(AND(($J$1-$V$3-AL$6)<$C810,(AL$6<$J$1)),($C810-($J$1-AL$6-$V$2))/$C810*AL786,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AM$6)<$C810,(AM$6<$J$1)),($C810-($J$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C810*AM786,0)","v":0},{"$f":"IF(AND(($J$1-0.25-AN$6)<$C810,(AN$6<$J$1)),($C810-($J$1-0.75-(AN$6-0.25)))/$C810*AN786,0)","v":0},null,null,null,null,null,null,26.88467388542918]
[null,"Land",40,0,0,0,0,0,{"$f":"IF(AND(($J$1-0.25-I$6)<$C811,(I$6<$J$1)),($C811-($J$1-0.25-I$6))/$C811*I787,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($J$1-0.25-AN$6)<$C811,(AN$6<$J$1)),($C811-($J$1-0.75-(AN$6-0.25)))/$C811*AN787,0)","v":0},null,null,null,null,null,null,0]
[null,"Buildings",40,0,0,0,0,0,{"$f":"IF(AND(($J$1-0.25-I$6)<$C812,(I$6<$J$1)),($C812-($J$1-0.25-I$6))/$C812*I788,0)","v":0},0,0,0,0,0,0,0,0,0,0.45082438568228511,0,0,0,0,0,0,0,0,0,0,2.569326457739576E-2,-6.6373043985110985E-2,-7.2462429328120671E-3,0,0,0,0,6.8863222750072508E-3,0,6.4102500000000001E-3,{"$f":"IF(AND(($J$1-0.25-AN$6)<$C812,(AN$6<$J$1)),($C812-($J$1-0.75-(AN$6-0.25)))/$C812*AN788,0)","v":0},null,null,null,null,null,null,0.41619493561676502]
[null,"Equipment",5,0,0,0,0,0,{"$f":"IF(AND(($J$1-0.25-I$6)<$C813,(I$6<$J$1)),($C813-($J$1-0.25-I$6))/$C813*I789,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17047617242690791,0.84999966548144101,0.4497442154152258,0.30035234301818536,0.27780451564488268,10.176023960375373,0.40144579999999996,{"$f":"IF(AND(($J$1-0.25-AN$6)<$C813,(AN$6<$J$1)),($C813-($J$1-0.75-(AN$6-0.25)))/$C813*AN789,0)","v":5.0174999999999992},null,null,null,null,null,null,17.643346672362014]
[null,"ITO setup",15,0,0,0,0,0,{"$f":"IF(AND(($J$1-0.25-I$6)<$C814,(I$6<$J$1)),($C814-($J$1-0.25-I$6))/$C814*I790,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.4714285714285715,{"$f":"IF(AND(($J$1-0.25-AN$6)<$C814,(AN$6<$J$1)),($C814-($J$1-0.75-(AN$6-0.25)))/$C814*AN790,0)","v":0},null,null,null,null,null,null,3.4714285714285715]
[null,"Sum:",null,{"$f":"SUM(D807:D814)","v":0},0,0,8.540436337721119E-2,-1.0363729466216807,4.8814963281118482,14.816424705355516,20.283840195212065,14.889337319834198,22.917055362716098,29.346307221954017,25.159402831202954,29.382817353939529,30.386748295194185,34.730689000313248,39.542283299531007,54.205163785738492,62.419016543584064,64.643337172998088,72.980793458310828,80.209491117185493,56.341123263080696,67.046871863727517,62.492384339617772,62.831287997121862,55.124327210781772,2.569326457739576E-2,-6.6373043985110985E-2,-7.2462429328120671E-3,-1.0975761615488513,0.84999966548144101,-0.30067004052264623,0.30035234301818536,-0.78246556020386016,10.176023960375373,3.0017846214285715,{"$f":"SUM(AN807:AN814)","v":4.8191666666666659},null,null,null,null,null,null,920.59791955462106]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($J$1-0.25-D$6)<$C818,(D$6<$J$1)),($C818-($J$1-0.25-D$6))/$C818*D794,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.642683880218039,28.899566006321241,16.688365096474641,51.105415616322908,31.282060357976579,48.624320516838516,11.018354094345632,15.788685625880696,6.6263572821115089,24.648534299999998,{"$f":"IF(AND(($J$1-0.25-AN$6)<$C818,(AN$6<$J$1)),($C818-($J$1-0.75-(AN$6-0.25)))/$C818*AN794,0)","v":30.011800000000004},null,null,null,null,null,null,{"$f":"SUM(D818:AS818)","v":280.33614277648974}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($J$1-0.25-D$6)<$C819,(D$6<$J$1)),($C819-($J$1-0.25-D$6))/$C819*D795,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,{"$f":"IF(AND(($J$1-0.25-D$6)<$C820,(D$6<$J$1)),($C820-($J$1-0.25-D$6))/$C820*D796,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($J$1-0.25-D$6)<$C821,(D$6<$J$1)),($C821-($J$1-0.25-D$6))/$C821*D797,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9257986014359452,5.2126146062983265,2.1789054325645223,7.1527452971460947,1.7127096217087812,6.1458689155366706,2.3597119609090562,4.878078189662526,2.4844742275335143,13.127709600000001,26.728333333333332,null,null,null,null,null,null,73.906949786128763]
[null,"Land",40,{"$f":"IF(AND(($J$1-0.25-D$6)<$C822,(D$6<$J$1)),($C822-($J$1-0.25-D$6))/$C822*D798,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.7179194666412851E-2,0.15821987464799431,0,0,1.090465792583787E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39847499999999997,0,null,null,null,null,null,null,0.62477872724024497]
[null,"Buildings",40,{"$f":"IF(AND(($J$1-0.25-D$6)<$C823,(D$6<$J$1)),($C823-($J$1-0.25-D$6))/$C823*D799,0)","v":0},0,0,0,0,0,7.7625592028711485E-2,0,0,0,0,0,0,0,3.2053741385888186E-2,0,0,0,0,5.2467853637545918,2.7540272305643643,4.3813699448423158,0.35518365266891327,0.1411146668514007,6.345073569520282E-2,2.049600448257497E-3,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,null,13.053660528239645]
[null,"Equipment",5,{"$f":"IF(AND(($J$1-0.25-D$6)<$C824,(D$6<$J$1)),($C824-($J$1-0.25-D$6))/$C824*D800,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(($J$1-0.25-M$6)<$C824,(M$6<$J$1)),($C824-($J$1-0.25-M$6))/$C824*M800,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.2275138269281947E-3,0,1.2622897501652275E-2,0,0,0,0,0,null,null,null,null,null,null,1.3850411328580468E-2]
[null,"Sum:",null,{"$f":"SUM(D818:D824)","v":0},{"$f":"SUM(E818:E824)","v":0},{"$f":"SUM(F818:F824)","v":0},{"$f":"SUM(G818:G824)","v":0},0,0,7.7625592028711485E-2,0,0,0,0,0,0,5.7179194666412851E-2,0.19027361603388249,0,0,1.090465792583787E-2,0,5.2467853637545918,2.7540272305643643,4.3813699448423158,0.35518365266891327,0.1411146668514007,6.345073569520282E-2,2.049600448257497E-3,17.568482481653984,34.112180612619568,18.867270529039164,58.259388427295931,32.994769979685358,54.78281232987684,13.378066055254688,{"$f":"SUM(AK818:AK824)","v":20.66676381554322},9.1108315096450241,38.174718899999995,{"$f":"SUM(AN818:AN824)","v":56.740133333333333},null,null,null,null,null,null,367.93538222942703]
[]
[null,"Total indexed net book value",null,{"$f":"D815+D825","v":0},{"$f":"E815+E825","v":0},{"$f":"F815+F825","v":0},{"$f":"G815+G825","v":8.540436337721119E-2},{"$f":"H815+H825","v":-1.0363729466216807},4.8814963281118482,14.894050297384227,20.283840195212065,14.889337319834198,22.917055362716098,29.346307221954017,25.159402831202954,29.382817353939529,30.443927489860599,34.920962616347133,39.542283299531007,54.205163785738492,62.429921201509899,64.643337172998088,78.227578822065425,82.963518347749854,60.722493207923009,67.40205551639643,62.633499006469172,62.894738732817068,55.126376811230031,17.594175746231379,{"$f":"AE815+AE825","v":34.045807568634459},{"$f":"AF815+AF825","v":18.860024286106352},57.161812265747081,33.844769645166799,54.482142289354194,13.678418398272873,19.88429825533936,19.286855470020399,41.176503521428565,61.5593,null,null,null,null,null,null,{"$f":"SUM(D827:AS827)","v":1288.5333017840478}]
[]
[]
["@ Sept 13","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D759","v":0},{"$f":"E759","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,0,-1.1000000000000001,0,-0.9,-0.2,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B832,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,{"$f":"SUM(D832:AS832)","v":884.46716981999998}]
[null,"Dublin Cast Iron - D",60,{"$f":"D760","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B833,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,0]
[null,"Cork Cast Iron - D",60,{"$f":"D761","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B834,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,0]
[null,"Meters - D",15,{"$f":"D762","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B835,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D763","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B836,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,0]
[null,"Buildings - D",40,{"$f":"D764","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,0,6.6600000000000001E-3,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B837,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,0.5055647900000001]
[null,"Equipment - D",5,{"$f":"D765","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,0.29430539,0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.54884599999999995,20.104317000000002,0.57349399999999995,5.5749999999999993,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B838,PC3_inputs!D$105:D$143)","v":0.25092000000000003},null,null,null,null,null,70.704977910000011]
[null,"ITO setup",15,{"$f":"D766","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8571428571428572,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B839,PC3_inputs!D$105:D$143)","v":0}]
[null,"Sum:",null,{"$f":"SUM(D832:D839)","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,-0.54389800000000021,20.104317000000002,3.5372968571428571,5.3749999999999991,{"$f":"SUM(AO832:AO839)","v":0.25092000000000003},null,null,null,null,null,{"$f":"SUM(D840:AS840)","v":1089.8797746771429}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D770","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,6.8302949999999996,25.280548,30.264000000000003,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B843,PC3_inputs!D$105:D$143)","v":31.686857999999997},null,null,null,null,null,{"$f":"SUM(D843:AS843)","v":331.72295799999995}]
[null,"Dublin Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B844,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,{"$f":"SUM(D844:AS844)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B845,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,2.9450789999999998,14.586344,27.65,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B846,PC3_inputs!D$105:D$143)","v":24.233547400000003},null,null,null,null,null,114.42356640000001]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41399999999999998,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B847,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,0.69697909440000005]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B848,PC3_inputs!D$105:D$143)","v":0},null,null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,{"$f":"M776","v":0},0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,0.18644131400000002,0,0,0.21246999999999999,1.2536E-2,0,4.224E-2,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B849,PC3_inputs!D$105:D$143)","v":6.4119999999999999},null,null,null,null,null,12.588156847999999]
[null,"Sum:",null,{"$f":"SUM(D843:D849)","v":0},{"$f":"SUM(E843:E849)","v":0},{"$f":"SUM(F843:F849)","v":0},{"$f":"SUM(G843:G849)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.871101999999993,37.035851000000001,59.927084000000001,14.836281,22.057051000000001,{"$f":"SUM(AL843:AL849)","v":9.7753739999999993},40.280892000000001,57.914000000000001,{"$f":"SUM(AO843:AO849)","v":62.332405399999999},null,null,null,null,null,{"$f":"SUM(D850:AS850)","v":474.70030961279997}]
[]
[null,"Total historic cost",null,{"$f":"D840+D850","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.212091999999998,45.716482999999997,60.632063000000002,15.84135,21.513153000000003,29.879691000000001,43.818188857142857,63.289000000000001,62.5833254,null,null,null,null,null,{"$f":"SUM(D852:AS852)","v":1564.5800842899428}]
[]
["@ Sept 13","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F832*Indexation!B$4","v":0},{"$f":"G832*Indexation!C$4","v":0.16397637768424547},{"$f":"H832*Indexation!D$4","v":-1.9281357146449876},{"$f":"I832*Indexation!E$4","v":8.8087151785476951},{"$f":"J832*Indexation!F$4","v":25.955780505732292},{"$f":"K832*Indexation!G$4","v":34.525685438658833},{"$f":"L832*Indexation!H$4","v":24.644420391449707},{"$f":"M832*Indexation!I$4","v":36.91337776544875},{"$f":"N832*Indexation!J$4","v":46.033423093261206},{"$f":"O832*Indexation!K$4","v":38.460233627316619},{"$f":"P832*Indexation!L$4","v":43.800473074195573},{"$f":"Q832*Indexation!M$4","v":44.198906611191539},{"$f":"R832*Indexation!N$4","v":49.321688521154904},{"$f":"S832*Indexation!O$4","v":54.230925660830593},{"$f":"T832*Indexation!P$4","v":73.498527167103035},{"$f":"U832*Indexation!Q$4","v":82.58925798560719},{"$f":"V832*Indexation!R$4","v":82.901112492785245},{"$f":"W832*Indexation!S$4","v":91.211315617537579},{"$f":"X832*Indexation!T$4","v":96.93455449085738},{"$f":"Y832*Indexation!U$4","v":65.173941358765731},{"$f":"Z832*Indexation!V$4","v":75.369774817451116},{"$f":"AA832*Indexation!W$4","v":67.382680290933607},{"$f":"AB832*Indexation!X$4","v":65.403350353788852},{"$f":"AC832*Indexation!Y$4","v":56.455118004023028},{"$f":"AD832*Indexation!Y$4","v":0},{"$f":"AE832*Indexation!Z$4","v":0},{"$f":"AF832*Indexation!Z$4","v":0},{"$f":"AG832*Indexation!AA$4","v":-1.3708673880819018},{"$f":"AH832*Indexation!AA$4","v":0},{"$f":"AI832*Indexation!AB$4","v":-0.7969000948012801},{"$f":"AJ832*Indexation!AB$4","v":0},{"$f":"AK832*Indexation!AC$4","v":-1.1135545023900002},{"$f":"AL832*Indexation!AC$4","v":0},{"$f":"AM832*Indexation!AD$4","v":-0.9},{"$f":"AN832","v":-0.2},0,null,null,null,null,null,{"$f":"SUM(D856:AS856)","v":1157.6677811244067}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F833*Indexation!B$4","v":0},{"$f":"G833*Indexation!C$4","v":0},{"$f":"H833*Indexation!D$4","v":0},{"$f":"I833*Indexation!E$4","v":0},{"$f":"J833*Indexation!F$4","v":0},{"$f":"K833*Indexation!G$4","v":0},{"$f":"L833*Indexation!H$4","v":0},{"$f":"M833*Indexation!I$4","v":0},{"$f":"N833*Indexation!J$4","v":0},{"$f":"O833*Indexation!K$4","v":0},{"$f":"P833*Indexation!L$4","v":0},{"$f":"Q833*Indexation!M$4","v":0},{"$f":"R833*Indexation!N$4","v":0},{"$f":"S833*Indexation!O$4","v":0},{"$f":"T833*Indexation!P$4","v":0},{"$f":"U833*Indexation!Q$4","v":0},{"$f":"V833*Indexation!R$4","v":0},{"$f":"W833*Indexation!S$4","v":0},{"$f":"X833*Indexation!T$4","v":0},{"$f":"Y833*Indexation!U$4","v":0},{"$f":"Z833*Indexation!V$4","v":0},{"$f":"AA833*Indexation!W$4","v":0},{"$f":"AB833*Indexation!X$4","v":0},{"$f":"AC833*Indexation!Y$4","v":0},{"$f":"AD833*Indexation!Y$4","v":0},{"$f":"AE833*Indexation!Z$4","v":0},{"$f":"AF833*Indexation!Z$4","v":0},{"$f":"AG833*Indexation!AA$4","v":0},{"$f":"AH833*Indexation!AA$4","v":0},{"$f":"AI833*Indexation!AB$4","v":0},{"$f":"AJ833*Indexation!AB$4","v":0},{"$f":"AK833*Indexation!AC$4","v":0},{"$f":"AL833*Indexation!AC$4","v":0},{"$f":"AM833*Indexation!AD$4","v":0},0,0,null,null,null,null,null,{"$f":"SUM(D857:AS857)","v":0}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F834*Indexation!B$4","v":0},{"$f":"G834*Indexation!C$4","v":0},{"$f":"H834*Indexation!D$4","v":0},{"$f":"I834*Indexation!E$4","v":0},{"$f":"J834*Indexation!F$4","v":0},{"$f":"K834*Indexation!G$4","v":0},{"$f":"L834*Indexation!H$4","v":0},{"$f":"M834*Indexation!I$4","v":0},{"$f":"N834*Indexation!J$4","v":0},{"$f":"O834*Indexation!K$4","v":0},{"$f":"P834*Indexation!L$4","v":0},{"$f":"Q834*Indexation!M$4","v":0},{"$f":"R834*Indexation!N$4","v":0},{"$f":"S834*Indexation!O$4","v":0},{"$f":"T834*Indexation!P$4","v":0},{"$f":"U834*Indexation!Q$4","v":0},{"$f":"V834*Indexation!R$4","v":0},{"$f":"W834*Indexation!S$4","v":0},{"$f":"X834*Indexation!T$4","v":0},{"$f":"Y834*Indexation!U$4","v":0},{"$f":"Z834*Indexation!V$4","v":0},{"$f":"AA834*Indexation!W$4","v":0},{"$f":"AB834*Indexation!X$4","v":0},{"$f":"AC834*Indexation!Y$4","v":0},{"$f":"AD834*Indexation!Y$4","v":0},{"$f":"AE834*Indexation!Z$4","v":0},{"$f":"AF834*Indexation!Z$4","v":0},{"$f":"AG834*Indexation!AA$4","v":0},{"$f":"AH834*Indexation!AA$4","v":0},{"$f":"AI834*Indexation!AB$4","v":0},{"$f":"AJ834*Indexation!AB$4","v":0},{"$f":"AK834*Indexation!AC$4","v":0},{"$f":"AL834*Indexation!AC$4","v":0},{"$f":"AM834*Indexation!AD$4","v":0},0,0,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F835*Indexation!B$4","v":1.066359408888867},{"$f":"G835*Indexation!C$4","v":1.9541002779559991},{"$f":"H835*Indexation!D$4","v":3.8209971476047286},{"$f":"I835*Indexation!E$4","v":1.1846126665108159},{"$f":"J835*Indexation!F$4","v":2.1054062408283873},{"$f":"K835*Indexation!G$4","v":4.4429443438144132},{"$f":"L835*Indexation!H$4","v":5.0431181058792776},{"$f":"M835*Indexation!I$4","v":6.2407818834823869},{"$f":"N835*Indexation!J$4","v":8.8104007610931117},{"$f":"O835*Indexation!K$4","v":7.1656434114651431},{"$f":"P835*Indexation!L$4","v":6.5625245992925825},{"$f":"Q835*Indexation!M$4","v":6.0186426212882873},{"$f":"R835*Indexation!N$4","v":6.5618896894732162},{"$f":"S835*Indexation!O$4","v":7.6481346814535485},{"$f":"T835*Indexation!P$4","v":14.298665132092585},{"$f":"U835*Indexation!Q$4","v":7.9770687663182756},{"$f":"V835*Indexation!R$4","v":8.8847555177135078},{"$f":"W835*Indexation!S$4","v":7.6792160633332927},{"$f":"X835*Indexation!T$4","v":10.42132406517392},{"$f":"Y835*Indexation!U$4","v":10.038281403860545},{"$f":"Z835*Indexation!V$4","v":11.213387011749154},{"$f":"AA835*Indexation!W$4","v":11.847227818668754},{"$f":"AB835*Indexation!X$4","v":12.15697323592566},{"$f":"AC835*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD835*Indexation!Y$4","v":0},{"$f":"AE835*Indexation!Z$4","v":0},{"$f":"AF835*Indexation!Z$4","v":0},{"$f":"AG835*Indexation!AA$4","v":0},{"$f":"AH835*Indexation!AA$4","v":0},{"$f":"AI835*Indexation!AB$4","v":0},{"$f":"AJ835*Indexation!AB$4","v":0},{"$f":"AK835*Indexation!AC$4","v":0},{"$f":"AL835*Indexation!AC$4","v":0},{"$f":"AM835*Indexation!AD$4","v":0},0,0,null,null,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F836*Indexation!B$4","v":0},{"$f":"G836*Indexation!C$4","v":0},{"$f":"H836*Indexation!D$4","v":0},{"$f":"I836*Indexation!E$4","v":0},{"$f":"J836*Indexation!F$4","v":0},{"$f":"K836*Indexation!G$4","v":0},{"$f":"L836*Indexation!H$4","v":0},{"$f":"M836*Indexation!I$4","v":0},{"$f":"N836*Indexation!J$4","v":0},{"$f":"O836*Indexation!K$4","v":0},{"$f":"P836*Indexation!L$4","v":0},{"$f":"Q836*Indexation!M$4","v":0},{"$f":"R836*Indexation!N$4","v":0},{"$f":"S836*Indexation!O$4","v":0},{"$f":"T836*Indexation!P$4","v":0},{"$f":"U836*Indexation!Q$4","v":0},{"$f":"V836*Indexation!R$4","v":0},{"$f":"W836*Indexation!S$4","v":0},{"$f":"X836*Indexation!T$4","v":0},{"$f":"Y836*Indexation!U$4","v":0},{"$f":"Z836*Indexation!V$4","v":0},{"$f":"AA836*Indexation!W$4","v":0},{"$f":"AB836*Indexation!X$4","v":0},{"$f":"AC836*Indexation!Y$4","v":0},{"$f":"AD836*Indexation!Y$4","v":0},{"$f":"AE836*Indexation!Z$4","v":0},{"$f":"AF836*Indexation!Z$4","v":0},{"$f":"AG836*Indexation!AA$4","v":0},{"$f":"AH836*Indexation!AA$4","v":0},{"$f":"AI836*Indexation!AB$4","v":0},{"$f":"AJ836*Indexation!AB$4","v":0},{"$f":"AK836*Indexation!AC$4","v":0},{"$f":"AL836*Indexation!AC$4","v":0},{"$f":"AM836*Indexation!AD$4","v":0},0,0,null,null,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F837*Indexation!B$4","v":0},{"$f":"G837*Indexation!C$4","v":0},{"$f":"H837*Indexation!D$4","v":0},{"$f":"I837*Indexation!E$4","v":0},{"$f":"J837*Indexation!F$4","v":0},{"$f":"K837*Indexation!G$4","v":0},{"$f":"L837*Indexation!H$4","v":0},{"$f":"M837*Indexation!I$4","v":0},{"$f":"N837*Indexation!J$4","v":0},{"$f":"O837*Indexation!K$4","v":0},{"$f":"P837*Indexation!L$4","v":0},{"$f":"Q837*Indexation!M$4","v":0},{"$f":"R837*Indexation!N$4","v":0},{"$f":"S837*Indexation!O$4","v":0.77561184633511415},{"$f":"T837*Indexation!P$4","v":0},{"$f":"U837*Indexation!Q$4","v":0},{"$f":"V837*Indexation!R$4","v":0},{"$f":"W837*Indexation!S$4","v":0},{"$f":"X837*Indexation!T$4","v":0},{"$f":"Y837*Indexation!U$4","v":0},{"$f":"Z837*Indexation!V$4","v":0},{"$f":"AA837*Indexation!W$4","v":0},{"$f":"AB837*Indexation!X$4","v":0},{"$f":"AC837*Indexation!Y$4","v":0},{"$f":"AD837*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE837*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF837*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG837*Indexation!AA$4","v":0},{"$f":"AH837*Indexation!AA$4","v":0},{"$f":"AI837*Indexation!AB$4","v":0},{"$f":"AJ837*Indexation!AB$4","v":0},{"$f":"AK837*Indexation!AC$4","v":7.3454104266744008E-3},{"$f":"AL837*Indexation!AC$4","v":0},{"$f":"AM837*Indexation!AD$4","v":6.6600000000000001E-3},0,0,null,null,null,null,null,0.73460904237108304]
[null,"Equipment",5,null,null,{"$f":"F838*Indexation!B$4","v":0},{"$f":"G838*Indexation!C$4","v":0},{"$f":"H838*Indexation!D$4","v":0},{"$f":"I838*Indexation!E$4","v":0},{"$f":"J838*Indexation!F$4","v":0},{"$f":"K838*Indexation!G$4","v":0},{"$f":"L838*Indexation!H$4","v":0},{"$f":"M838*Indexation!I$4","v":0},{"$f":"N838*Indexation!J$4","v":0},{"$f":"O838*Indexation!K$4","v":0},{"$f":"P838*Indexation!L$4","v":1.4132999540630666},{"$f":"Q838*Indexation!M$4","v":9.6137585404839676},{"$f":"R838*Indexation!N$4","v":1.1490494011251196},{"$f":"S838*Indexation!O$4","v":2.9474350510682692},{"$f":"T838*Indexation!P$4","v":1.5387489845661853},{"$f":"U838*Indexation!Q$4","v":1.7964442015698008},{"$f":"V838*Indexation!R$4","v":1.2521198860144567},{"$f":"W838*Indexation!S$4","v":3.9063925836429871},{"$f":"X838*Indexation!T$4","v":4.3253531830070413},{"$f":"Y838*Indexation!U$4","v":1.9661001731729171},{"$f":"Z838*Indexation!V$4","v":1.6282228154471976},{"$f":"AA838*Indexation!W$4","v":0.77305435007076195},{"$f":"AB838*Indexation!X$4","v":0.37619012959444353},{"$f":"AC838*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD838*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE838*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF838*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG838*Indexation!AA$4","v":1.7047617242690789},{"$f":"AH838*Indexation!AA$4","v":8.4999966548144101},{"$f":"AI838*Indexation!AB$4","v":1.4991473847174195},{"$f":"AJ838*Indexation!AB$4","v":1.0011744767272845},{"$f":"AK838*Indexation!AC$4","v":0.55560903128976535},{"$f":"AL838*Indexation!AC$4","v":20.352047920750746},{"$f":"AM838*Indexation!AD$4","v":0.57349399999999995},5.5749999999999993,0.25092000000000003,null,null,null,null,null,78.960099111137893]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM839*Indexation!AD$4","v":3.8571428571428572},{"$f":"AN839*Indexation!H$8","v":0},{"$f":"AO839*Indexation!I$8","v":0}]
[null,"Sum:",null,{"$f":"SUM(D856:D863)","v":0},0,1.066359408888867,2.1180766556402446,1.8928614329597411,9.993327845058511,28.061186746560679,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,0.55493931158177989,5.107868211106994,0.33389433618717712,8.4999966548144101,0.70224728991613938,1.0011744767272845,-0.55060006067356049,20.352047920750746,3.5372968571428571,5.3749999999999991,{"$f":"SUM(AO856:AO863)","v":0.25092000000000003},null,null,null,null,null,{"$f":"SUM(D864:AS864)","v":1413.4901051383999}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F843*Indexation!B$4","v":0},{"$f":"G843*Indexation!C$4","v":0},{"$f":"H843*Indexation!D$4","v":0},{"$f":"I843*Indexation!E$4","v":0},{"$f":"J843*Indexation!F$4","v":0},{"$f":"K843*Indexation!G$4","v":0},{"$f":"L843*Indexation!H$4","v":0},{"$f":"M843*Indexation!I$4","v":0},{"$f":"N843*Indexation!J$4","v":0},{"$f":"O843*Indexation!K$4","v":0},{"$f":"P843*Indexation!L$4","v":0},{"$f":"Q843*Indexation!M$4","v":0},{"$f":"R843*Indexation!N$4","v":0},{"$f":"S843*Indexation!O$4","v":0},{"$f":"T843*Indexation!P$4","v":0},{"$f":"U843*Indexation!Q$4","v":0},{"$f":"V843*Indexation!R$4","v":0},{"$f":"W843*Indexation!S$4","v":0},{"$f":"X843*Indexation!T$4","v":0},{"$f":"Y843*Indexation!U$4","v":0},{"$f":"Z843*Indexation!V$4","v":0},{"$f":"AA843*Indexation!W$4","v":0},{"$f":"AB843*Indexation!X$4","v":0},{"$f":"AC843*Indexation!Y$4","v":0},{"$f":"AD843*Indexation!Y$4","v":17.625559301654128},{"$f":"AE843*Indexation!Z$4","v":31.962653647544229},{"$f":"AF843*Indexation!Z$4","v":18.372512032816118},{"$f":"AG843*Indexation!AA$4","v":55.249097963592327},{"$f":"AH843*Indexation!AA$4","v":33.81844363024495},{"$f":"AI843*Indexation!AB$4","v":51.636446566554177},{"$f":"AJ843*Indexation!AB$4","v":11.70090700284492},{"$f":"AK843*Indexation!AC$4","v":16.47515021831029},{"$f":"AL843*Indexation!AC$4","v":6.9144597726380956},{"$f":"AM843*Indexation!AD$4","v":25.280548},{"$f":"AN843","v":30.264000000000003},31.686857999999997,null,null,null,null,null,{"$f":"SUM(D867:AS867)","v":330.98663613619925}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F844*Indexation!B$4","v":0},{"$f":"G844*Indexation!C$4","v":0},{"$f":"H844*Indexation!D$4","v":0},{"$f":"I844*Indexation!E$4","v":0},{"$f":"J844*Indexation!F$4","v":0},{"$f":"K844*Indexation!G$4","v":0},{"$f":"L844*Indexation!H$4","v":0},{"$f":"M844*Indexation!I$4","v":0},{"$f":"N844*Indexation!J$4","v":0},{"$f":"O844*Indexation!K$4","v":0},{"$f":"P844*Indexation!L$4","v":0},{"$f":"Q844*Indexation!M$4","v":0},{"$f":"R844*Indexation!N$4","v":0},{"$f":"S844*Indexation!O$4","v":0},{"$f":"T844*Indexation!P$4","v":0},{"$f":"U844*Indexation!Q$4","v":0},{"$f":"V844*Indexation!R$4","v":0},{"$f":"W844*Indexation!S$4","v":0},{"$f":"X844*Indexation!T$4","v":0},{"$f":"Y844*Indexation!U$4","v":0},{"$f":"Z844*Indexation!V$4","v":0},{"$f":"AA844*Indexation!W$4","v":0},{"$f":"AB844*Indexation!X$4","v":0},{"$f":"AC844*Indexation!Y$4","v":0},{"$f":"AD844*Indexation!Y$4","v":0},{"$f":"AE844*Indexation!Z$4","v":0},{"$f":"AF844*Indexation!Z$4","v":0},{"$f":"AG844*Indexation!AA$4","v":0},{"$f":"AH844*Indexation!AA$4","v":0},{"$f":"AI844*Indexation!AB$4","v":0},{"$f":"AJ844*Indexation!AB$4","v":0},{"$f":"AK844*Indexation!AC$4","v":0},{"$f":"AL844*Indexation!AC$4","v":0},{"$f":"AM844*Indexation!AD$4","v":0},0,0,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F845*Indexation!B$4","v":0},{"$f":"G845*Indexation!C$4","v":0},{"$f":"H845*Indexation!D$4","v":0},{"$f":"I845*Indexation!E$4","v":0},{"$f":"J845*Indexation!F$4","v":0},{"$f":"K845*Indexation!G$4","v":0},{"$f":"L845*Indexation!H$4","v":0},{"$f":"M845*Indexation!I$4","v":0},{"$f":"N845*Indexation!J$4","v":0},{"$f":"O845*Indexation!K$4","v":0},{"$f":"P845*Indexation!L$4","v":0},{"$f":"Q845*Indexation!M$4","v":0},{"$f":"R845*Indexation!N$4","v":0},{"$f":"S845*Indexation!O$4","v":0},{"$f":"T845*Indexation!P$4","v":0},{"$f":"U845*Indexation!Q$4","v":0},{"$f":"V845*Indexation!R$4","v":0},{"$f":"W845*Indexation!S$4","v":0},{"$f":"X845*Indexation!T$4","v":0},{"$f":"Y845*Indexation!U$4","v":0},{"$f":"Z845*Indexation!V$4","v":0},{"$f":"AA845*Indexation!W$4","v":0},{"$f":"AB845*Indexation!X$4","v":0},{"$f":"AC845*Indexation!Y$4","v":0},{"$f":"AD845*Indexation!Y$4","v":0},{"$f":"AE845*Indexation!Z$4","v":0},{"$f":"AF845*Indexation!Z$4","v":0},{"$f":"AG845*Indexation!AA$4","v":0},{"$f":"AH845*Indexation!AA$4","v":0},{"$f":"AI845*Indexation!AB$4","v":0},{"$f":"AJ845*Indexation!AB$4","v":0},{"$f":"AK845*Indexation!AC$4","v":0},{"$f":"AL845*Indexation!AC$4","v":0},{"$f":"AM845*Indexation!AD$4","v":0},0,0,null,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F846*Indexation!B$4","v":0},{"$f":"G846*Indexation!C$4","v":0},{"$f":"H846*Indexation!D$4","v":0},{"$f":"I846*Indexation!E$4","v":0},{"$f":"J846*Indexation!F$4","v":0},{"$f":"K846*Indexation!G$4","v":0},{"$f":"L846*Indexation!H$4","v":0},{"$f":"M846*Indexation!I$4","v":0},{"$f":"N846*Indexation!J$4","v":0},{"$f":"O846*Indexation!K$4","v":0},{"$f":"P846*Indexation!L$4","v":0},{"$f":"Q846*Indexation!M$4","v":0},{"$f":"R846*Indexation!N$4","v":0},{"$f":"S846*Indexation!O$4","v":0},{"$f":"T846*Indexation!P$4","v":0},{"$f":"U846*Indexation!Q$4","v":0},{"$f":"V846*Indexation!R$4","v":0},{"$f":"W846*Indexation!S$4","v":0},{"$f":"X846*Indexation!T$4","v":0},{"$f":"Y846*Indexation!U$4","v":0},{"$f":"Z846*Indexation!V$4","v":0},{"$f":"AA846*Indexation!W$4","v":0},{"$f":"AB846*Indexation!X$4","v":0},{"$f":"AC846*Indexation!Y$4","v":0},{"$f":"AD846*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE846*Indexation!Z$4","v":8.452888550754043},{"$f":"AF846*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG846*Indexation!AA$4","v":10.218207567351564},{"$f":"AH846*Indexation!AA$4","v":2.4467280310125448},{"$f":"AI846*Indexation!AB$4","v":8.0163507593956567},{"$f":"AJ846*Indexation!AB$4","v":3.0778851664031168},{"$f":"AK846*Indexation!AC$4","v":5.8536938275950314},{"$f":"AL846*Indexation!AC$4","v":2.9813690730402169},{"$f":"AM846*Indexation!AD$4","v":14.586344},27.65,24.233547400000003,null,null,null,null,null,114.45884337694908]
[null,"Land",40,null,null,{"$f":"F847*Indexation!B$4","v":0},{"$f":"G847*Indexation!C$4","v":0},{"$f":"H847*Indexation!D$4","v":0},{"$f":"I847*Indexation!E$4","v":0},{"$f":"J847*Indexation!F$4","v":0},{"$f":"K847*Indexation!G$4","v":0},{"$f":"L847*Indexation!H$4","v":0},{"$f":"M847*Indexation!I$4","v":0},{"$f":"N847*Indexation!J$4","v":0},{"$f":"O847*Indexation!K$4","v":0},{"$f":"P847*Indexation!L$4","v":0},{"$f":"Q847*Indexation!M$4","v":0.10763142525442419},{"$f":"R847*Indexation!N$4","v":0.28444022408628189},{"$f":"S847*Indexation!O$4","v":0},{"$f":"T847*Indexation!P$4","v":0},{"$f":"U847*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V847*Indexation!R$4","v":0},{"$f":"W847*Indexation!S$4","v":0},{"$f":"X847*Indexation!T$4","v":0},{"$f":"Y847*Indexation!U$4","v":0},{"$f":"Z847*Indexation!V$4","v":0},{"$f":"AA847*Indexation!W$4","v":0},{"$f":"AB847*Indexation!X$4","v":0},{"$f":"AC847*Indexation!Y$4","v":0},{"$f":"AD847*Indexation!Y$4","v":0},{"$f":"AE847*Indexation!Z$4","v":0},{"$f":"AF847*Indexation!Z$4","v":0},{"$f":"AG847*Indexation!AA$4","v":0},{"$f":"AH847*Indexation!AA$4","v":0},{"$f":"AI847*Indexation!AB$4","v":0},{"$f":"AJ847*Indexation!AB$4","v":0},{"$f":"AK847*Indexation!AC$4","v":0},{"$f":"AL847*Indexation!AC$4","v":0},{"$f":"AM847*Indexation!AD$4","v":0.41399999999999998},0,0,null,null,null,null,null,0.82334635496579578]
[null,"Buildings",40,null,null,{"$f":"F848*Indexation!B$4","v":0},{"$f":"G848*Indexation!C$4","v":0},{"$f":"H848*Indexation!D$4","v":0},{"$f":"I848*Indexation!E$4","v":0},{"$f":"J848*Indexation!F$4","v":0.21789639867708485},{"$f":"K848*Indexation!G$4","v":0},{"$f":"L848*Indexation!H$4","v":0},{"$f":"M848*Indexation!I$4","v":0},{"$f":"N848*Indexation!J$4","v":0},{"$f":"O848*Indexation!K$4","v":0},{"$f":"P848*Indexation!L$4","v":0},{"$f":"Q848*Indexation!M$4","v":0},{"$f":"R848*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S848*Indexation!O$4","v":0},{"$f":"T848*Indexation!P$4","v":0},{"$f":"U848*Indexation!Q$4","v":0},{"$f":"V848*Indexation!R$4","v":0},{"$f":"W848*Indexation!S$4","v":7.7017032862452721},{"$f":"X848*Indexation!T$4","v":3.8995075830999846},{"$f":"Y848*Indexation!U$4","v":5.9916170185877826},{"$f":"Z848*Indexation!V$4","v":0.46966433410765396},{"$f":"AA848*Indexation!W$4","v":0.1806267735697929},{"$f":"AB848*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC848*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD848*Indexation!Y$4","v":0},{"$f":"AE848*Indexation!Z$4","v":0},{"$f":"AF848*Indexation!Z$4","v":0},{"$f":"AG848*Indexation!AA$4","v":0},{"$f":"AH848*Indexation!AA$4","v":0},{"$f":"AI848*Indexation!AB$4","v":0},{"$f":"AJ848*Indexation!AB$4","v":0},{"$f":"AK848*Indexation!AC$4","v":0},{"$f":"AL848*Indexation!AC$4","v":0},{"$f":"AM848*Indexation!AD$4","v":0},0,0,null,null,null,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F849*Indexation!B$4","v":0},{"$f":"G849*Indexation!C$4","v":0},{"$f":"H849*Indexation!D$4","v":0},{"$f":"I849*Indexation!E$4","v":0},{"$f":"J849*Indexation!F$4","v":0},{"$f":"K849*Indexation!G$4","v":0},{"$f":"L849*Indexation!H$4","v":0},{"$f":"M849*Indexation!I$4","v":0},{"$f":"N849*Indexation!J$4","v":0},{"$f":"O849*Indexation!K$4","v":0},{"$f":"P849*Indexation!L$4","v":0},{"$f":"Q849*Indexation!M$4","v":0},{"$f":"R849*Indexation!N$4","v":0.8161098576874326},{"$f":"S849*Indexation!O$4","v":0.24459015343037291},{"$f":"T849*Indexation!P$4","v":0.51345576186361674},{"$f":"U849*Indexation!Q$4","v":0.23731464633392704},{"$f":"V849*Indexation!R$4","v":0.39145881367708818},{"$f":"W849*Indexation!S$4","v":1.4444455783048844},{"$f":"X849*Indexation!T$4","v":0.78566536442817592},{"$f":"Y849*Indexation!U$4","v":0.96785117582269908},{"$f":"Z849*Indexation!V$4","v":0.56856386790174984},{"$f":"AA849*Indexation!W$4","v":0.1380354934130501},{"$f":"AB849*Indexation!X$4","v":0.95328731346729689},{"$f":"AC849*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD849*Indexation!Y$4","v":0},{"$f":"AE849*Indexation!Z$4","v":0},{"$f":"AF849*Indexation!Z$4","v":0.21449821997005736},{"$f":"AG849*Indexation!AA$4","v":1.2275138269281945E-2},{"$f":"AH849*Indexation!AA$4","v":0},{"$f":"AI849*Indexation!AB$4","v":4.2076325005507585E-2},{"$f":"AJ849*Indexation!AB$4","v":0},{"$f":"AK849*Indexation!AC$4","v":0},{"$f":"AL849*Indexation!AC$4","v":0},{"$f":"AM849*Indexation!AD$4","v":0},0,6.4119999999999999,null,null,null,null,null,13.935118965853068]
[null,"Sum:",null,{"$f":"SUM(D867:D873)","v":0},{"$f":"SUM(E867:E873)","v":0},{"$f":"SUM(F867:F873)","v":0},{"$f":"SUM(G867:G873)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,{"$f":"SUM(AE867:AE873)","v":40.415542198298269},22.027387251572264,65.479580669213178,36.265171661257497,59.694873650955344,14.778792169248037,22.328844045905321,9.895828845678313,40.280892000000001,57.914000000000001,62.332405399999999,null,null,null,null,null,478.80374920352835]
[]
[null,"Total indexed gross asset value",null,{"$f":"D864+D874","v":0},{"$f":"E864+E874","v":0},{"$f":"F864+F874","v":1.066359408888867},{"$f":"G864+G874","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.279083145237763,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,27.135255462679257,65.813475005400349,44.765168316071907,60.397120940871481,15.779966645975321,21.778243985231761,30.247876766429059,43.818188857142857,63.289000000000001,62.5833254,null,null,null,null,null,{"$f":"SUM(D876:AS876)","v":1892.293854341928}]
[]
["@ Sept 13","Indexed net book value @ 30 Sept 2013"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($K$1-0.25-D$6)<$C880,(D$6<$K$1)),($C880-($K$1-0.25-D$6))/$C880*D856,0)","v":0},0,0,8.2671423749140424E-2,-1.0042373513775977,4.734684408469386,14.383828363593313,19.708412104567749,14.478596979976704,22.30183239995862,28.579083503732999,24.518398937414343,28.652809469369604,29.650099851674323,33.908660858293999,38.187610152834878,52.980188332953439,60.909577764385304,62.521255671642201,70.308722455185219,76.335961661550186,52.410711176007446,61.866023495991122,56.432994743656899,55.865361760527975,49.162998595170052,{"$f":"IF(AND(($K$1-$U$3-AD$6)<$C880,(AD$6<$K$1)),($C880-($K$1-AD$6-$U$2))/$C880*AD856,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AE$6)<$C880,(AE$6<$K$1)),($C880-($K$1-AE$6-IF(2013=AE$6, $Y$4, $Z$4)))/$C880*AE856,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AF$6)<$C880,(AF$6<$K$1)),($C880-($K$1-AF$6-$V$2))/$C880*AF856,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AG$6)<$C880,(AG$6<$K$1)),($C880-($K$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C880*AG856,0)","v":-1.2452045441743942},{"$f":"IF(AND(($K$1-$V$3-AH$6)<$C880,(AH$6<$K$1)),($C880-($K$1-AH$6-$V$2))/$C880*AH856,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AI$6)<$C880,(AI$6<$K$1)),($C880-($K$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C880*AI856,0)","v":-0.73713258769118417},{"$f":"IF(AND(($K$1-$V$3-AJ$6)<$C880,(AJ$6<$K$1)),($C880-($K$1-AJ$6-$V$2))/$C880*AJ856,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AK$6)<$C880,(AK$6<$K$1)),($C880-($K$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C880*AK856,0)","v":-1.0485971564172503},{"$f":"IF(AND(($K$1-$V$3-AL$6)<$C880,(AL$6<$K$1)),($C880-($K$1-AL$6-$V$2))/$C880*AL856,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AM$6)<$C880,(AM$6<$K$1)),($C880-($K$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C880*AM856,0)","v":-0.86250000000000004},{"$f":"IF(AND(($K$1-0.25-AN$6)<$C880,(AN$6<$K$1)),($C880-($K$1-0.75-(AN$6-0.25)))/$C880*AN856,0)","v":-0.19500000000000001},{"$f":"IF(AND(($K$1-0.25-AO$6)<$C880,(AO$6<$K$1)),($C880-($K$1-0.75-(AO$6-0.25)))/$C880*AO856,0)","v":0},null,null,null,null,null,{"$f":"SUM(D880:AS880)","v":852.88781247104441}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($K$1-0.25-D$6)<$C883,(D$6<$K$1)),($C883-($K$1-0.25-D$6))/$C883*D859,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14807925862855847,0.63993467194444098,1.5631986097760879,2.1749609708364512,3.1771263199955935,4.1465297365340641,5.0654055149690249,4.4118754389129906,{"$f":"IF(AND(($K$1-$U$3-AD$6)<$C883,(AD$6<$K$1)),($C883-($K$1-AD$6-$U$2))/$C883*AD859,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AE$6)<$C883,(AE$6<$K$1)),($C883-($K$1-AE$6-IF(2013=AE$6, $Y$4, $Z$4)))/$C883*AE859,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AF$6)<$C883,(AF$6<$K$1)),($C883-($K$1-AF$6-$V$2))/$C883*AF859,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AG$6)<$C883,(AG$6<$K$1)),($C883-($K$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C883*AG859,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AH$6)<$C883,(AH$6<$K$1)),($C883-($K$1-AH$6-$V$2))/$C883*AH859,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AI$6)<$C883,(AI$6<$K$1)),($C883-($K$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C883*AI859,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AJ$6)<$C883,(AJ$6<$K$1)),($C883-($K$1-AJ$6-$V$2))/$C883*AJ859,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AK$6)<$C883,(AK$6<$K$1)),($C883-($K$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C883*AK859,0)","v":0},{"$f":"IF(AND(($K$1-$V$3-AL$6)<$C883,(AL$6<$K$1)),($C883-($K$1-AL$6-$V$2))/$C883*AL859,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AM$6)<$C883,(AM$6<$K$1)),($C883-($K$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C883*AM859,0)","v":0},{"$f":"IF(AND(($K$1-0.25-AN$6)<$C883,(AN$6<$K$1)),($C883-($K$1-0.75-(AN$6-0.25)))/$C883*AN859,0)","v":0},0,null,null,null,null,null,21.327110521597213]
[null,"Land",40,{"$f":"IF(AND(($K$1-0.25-D$6)<$C884,(D$6<$K$1)),($C884-($K$1-0.25-D$6))/$C884*D860,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($K$1-$V$3-AJ$6)<$C884,(AJ$6<$K$1)),($C884-($K$1-AJ$6-$V$2))/$C884*AJ860,0)","v":0},0,0,0,0,0,null,null,null,null,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($K$1-0.25-D$6)<$C885,(D$6<$K$1)),($C885-($K$1-0.25-D$6))/$C885*D861,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.43143408952390727,0,0,0,0,0,0,0,0,0,0,2.4920534815669571E-2,-6.4435144890655202E-2,-7.0362069057740362E-3,0,0,0,{"$f":"IF(AND(($K$1-$V$3-AJ$6)<$C885,(AJ$6<$K$1)),($C885-($K$1-AJ$6-$V$2))/$C885*AJ861,0)","v":0},6.7026870143403906E-3,0,6.2437500000000002E-3,0,0,null,null,null,null,null,0.39782970955748798]
[null,"Equipment",5,{"$f":"IF(AND(($K$1-0.25-D$6)<$C886,(D$6<$K$1)),($C886-($K$1-0.25-D$6))/$C886*D862,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.14991473847174197,{"$f":"IF(AND(($K$1-$V$3-AJ$6)<$C886,(AJ$6<$K$1)),($C886-($K$1-AJ$6-$V$2))/$C886*AJ862,0)","v":0.10011744767272845},0.16668270938692961,6.1056143762252235,0.28674699999999997,3.9024999999999994,0.22582800000000003,null,null,null,null,null,10.937404271756623]
[null,"ITO setup",15,{"$f":"IF(AND(($K$1-0.25-D$6)<$C887,(D$6<$K$1)),($C887-($K$1-0.25-D$6))/$C887*D863,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($K$1-$V$3-AJ$6)<$C887,(AJ$6<$K$1)),($C887-($K$1-AJ$6-$V$2))/$C887*AJ863,0)","v":0},0,0,3.2142857142857144,0,0,null,null,null,null,null,3.2142857142857144]
[null,"Sum:",null,{"$f":"SUM(D880:D887)","v":0},0,0,8.2671423749140424E-2,-1.0042373513775977,4.734684408469386,14.383828363593313,19.708412104567749,14.478596979976704,22.30183239995862,28.579083503732999,24.518398937414343,28.652809469369604,29.650099851674323,33.908660858293999,38.619044242358783,52.980188332953439,60.909577764385304,62.669334930270757,70.948657127129664,77.899160271326281,54.585672146843898,65.043149815986709,60.579524480190962,60.930767275496997,53.574874034083045,2.4920534815669571E-2,-6.4435144890655202E-2,-7.0362069057740362E-3,-1.2452045441743942,0,-0.5872178492194422,0.10011744767272845,-0.87521176001598033,6.1056143762252235,2.6447764642857141,3.7074999999999996,{"$f":"SUM(AO880:AO887)","v":0.22582800000000003},null,null,null,null,null,888.76444268824139]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($K$1-0.25-D$6)<$C891,(D$6<$K$1)),($C891-($K$1-0.25-D$6))/$C891*D867,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.348924558523803,28.366855112195502,16.382156562594375,50.184597316929697,30.71841963080583,47.763713074062615,{"$f":"IF(AND(($K$1-$V$3-AJ$6)<$C891,(AJ$6<$K$1)),($C891-($K$1-AJ$6-$V$2))/$C891*AJ867,0)","v":10.823338977631551},15.514099788908856,6.5111162859008731,24.227191833333332,{"$f":"IF(AND(($K$1-0.25-AN$6)<$C891,(AN$6<$K$1)),($C891-($K$1-0.75-(AN$6-0.25)))/$C891*AN867,0)","v":29.507400000000001},31.422800849999998,null,null,null,null,null,{"$f":"SUM(D891:AS891)","v":306.77061399088643}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($K$1-0.25-D$6)<$C892,(D$6<$K$1)),($C892-($K$1-0.25-D$6))/$C892*D868,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($K$1-$V$3-AJ$6)<$C892,(AJ$6<$K$1)),($C892-($K$1-AJ$6-$V$2))/$C892*AJ868,0)","v":0},0,0,0,0,0,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,{"$f":"IF(AND(($K$1-0.25-D$6)<$C893,(D$6<$K$1)),($C893-($K$1-0.25-D$6))/$C893*D869,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($K$1-0.25-D$6)<$C894,(D$6<$K$1)),($C894-($K$1-0.25-D$6))/$C894*D870,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.6923684679285576,4.6490887029147236,1.9495469659787832,6.4715314593226569,1.5495944196412783,5.6114455315769591,2.1545196164821818,4.4878319344895248,2.2857162893308329,12.155286666666667,24.884999999999998,23.42576248666667,null,null,null,null,null,91.317692540998834]
[null,"Land",40,{"$f":"IF(AND(($K$1-0.25-D$6)<$C895,(D$6<$K$1)),($C895-($K$1-0.25-D$6))/$C895*D871,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.4488409035052247E-2,0.15110886904583726,0,0,1.0472790285210629E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.388125,0,0,null,null,null,null,null,0.60419506836610015]
[null,"Buildings",40,{"$f":"IF(AND(($K$1-0.25-D$6)<$C896,(D$6<$K$1)),($C896-($K$1-0.25-D$6))/$C896*D872,0)","v":0},0,0,0,0,0,7.2178182061784349E-2,0,0,0,0,0,0,0,3.0613123795511191E-2,0,0,0,0,5.0542427815984601,2.6565395409868646,4.2315795193776218,0.34344204431622194,0.13659899751215587,6.1483271022483355E-2,1.9879583295129106E-3,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,null,12.588665419000616]
[null,"Equipment",5,{"$f":"IF(AND(($K$1-0.25-D$6)<$C897,(D$6<$K$1)),($C897-($K$1-0.25-D$6))/$C897*D873,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(($K$1-0.25-M$6)<$C897,(M$6<$K$1)),($C897-($K$1-0.25-M$6))/$C897*M873,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.207632500550759E-3,0,0,0,0,0,5.7708000000000004,null,null,null,null,null,5.775007632500551]
[null,"Sum:",null,{"$f":"SUM(D891:D897)","v":0},{"$f":"SUM(E891:E897)","v":0},{"$f":"SUM(F891:F897)","v":0},{"$f":"SUM(G891:G897)","v":0},0,0,7.2178182061784349E-2,0,0,0,0,0,0,5.4488409035052247E-2,0.18172199284134843,0,0,1.0472790285210629E-2,0,5.0542427815984601,2.6565395409868646,4.2315795193776218,0.34344204431622194,0.13659899751215587,6.1483271022483355E-2,1.9879583295129106E-3,17.041293026452362,33.015943815110226,18.331703528573158,56.656128776252352,32.268014050447107,53.379366238140129,12.977858594113732,20.001931723398382,8.796832575231706,36.7706035,54.392399999999995,{"$f":"SUM(AO891:AO897)","v":60.619363336666673},null,null,null,null,null,417.05617465175254]
[]
[null,"Total indexed net book value",null,{"$f":"D888+D898","v":0},{"$f":"E888+E898","v":0},{"$f":"F888+F898","v":0},{"$f":"G888+G898","v":8.2671423749140424E-2},{"$f":"H888+H898","v":-1.0042373513775977},4.734684408469386,14.456006545655097,19.708412104567749,14.478596979976704,22.30183239995862,28.579083503732999,24.518398937414343,28.652809469369604,29.704588260709375,34.090382851135345,38.619044242358783,52.980188332953439,60.920050554670517,62.669334930270757,76.002899908728125,80.555699812313151,58.817251666221523,65.386591860302929,60.716123477703121,60.992250546519479,53.57686199241256,17.066213561268032,{"$f":"AE888+AE898","v":32.951508670219575},{"$f":"AF888+AF898","v":18.324667321667384},55.41092423207796,32.268014050447107,52.792148388920687,13.07797604178646,19.126719963382403,14.90244695145693,39.415379964285712,58.099899999999991,60.845191336666673,null,null,null,null,null,{"$f":"SUM(D900:AS900)","v":1305.8206173399938}]
[]
[]
["@ Sept 14","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D832","v":0},{"$f":"E832","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,0,-1.1000000000000001,0,-0.9,-0.2,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B905,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,{"$f":"SUM(D905:AS905)","v":884.46716981999998}]
[null,"Dublin Cast Iron - D",60,{"$f":"D833","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B906,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,0]
[null,"Cork Cast Iron - D",60,{"$f":"D834","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B907,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,0]
[null,"Meters - D",15,{"$f":"D835","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B908,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D836","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B909,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,0]
[null,"Buildings - D",40,{"$f":"D837","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,0,6.6600000000000001E-3,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B910,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,0.5055647900000001]
[null,"Equipment - D",5,{"$f":"D838","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,0.29430539,0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.54884599999999995,20.104317000000002,0.57349399999999995,5.5749999999999993,0.25092000000000003,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B911,PC3_inputs!E$105:E$143)","v":0.37637999999999999},null,null,null,null,71.081357910000008]
[null,"ITO setup",15,{"$f":"D839","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8571428571428572,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B912,PC3_inputs!E$105:E$143)","v":0}]
[null,"Sum:",null,{"$f":"SUM(D905:D912)","v":0},0,{"$f":"SUM(F905:F912)","v":0.48503995},1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,-0.54389800000000021,20.104317000000002,3.5372968571428571,{"$f":"SUM(AN905:AN912)","v":5.3749999999999991},0.25092000000000003,{"$f":"SUM(AP905:AP912)","v":0.37637999999999999},null,null,null,null,{"$f":"SUM(D913:AS913)","v":1090.2561546771428}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D843","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,6.8302949999999996,25.280548,30.264000000000003,31.686857999999997,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B916,PC3_inputs!E$105:E$143)","v":35.919820999999999},null,null,null,null,{"$f":"SUM(D916:AS916)","v":367.64277899999996}]
[null,"Dublin Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B917,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,{"$f":"SUM(D917:AS917)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B918,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,2.9450789999999998,14.586344,27.65,24.233547400000003,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B919,PC3_inputs!E$105:E$143)","v":22.491047400000003},null,null,null,null,136.91461380000001]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41399999999999998,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B920,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,0.69697909440000005]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B921,PC3_inputs!E$105:E$143)","v":0},null,null,null,null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,{"$f":"M849","v":0},0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,0.18644131400000002,0,0,0.21246999999999999,1.2536E-2,0,4.224E-2,0,0,0,0,0,6.4119999999999999,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B922,PC3_inputs!E$105:E$143)","v":4.1734999999999998},null,null,null,null,16.761656847999998]
[null,"Sum:",null,{"$f":"SUM(D916:D922)","v":0},{"$f":"SUM(E916:E922)","v":0},{"$f":"SUM(F916:F922)","v":0},{"$f":"SUM(G916:G922)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.871101999999993,37.035851000000001,59.927084000000001,14.836281,22.057051000000001,9.7753739999999993,40.280892000000001,57.914000000000001,62.332405399999999,{"$f":"SUM(AP916:AP922)","v":62.584368399999995},null,null,null,null,{"$f":"SUM(D923:AS923)","v":537.28467801279999}]
[]
[null,"Total historic cost",null,{"$f":"D913+D923","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.212091999999998,45.716482999999997,60.632063000000002,15.84135,21.513153000000003,29.879691000000001,43.818188857142857,63.289000000000001,62.5833254,62.960748399999993,null,null,null,null,{"$f":"SUM(D925:AS925)","v":1627.5408326899428}]
[]
["@ Sept 14","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F905*Indexation!B$4","v":0},{"$f":"G905*Indexation!C$4","v":0.16397637768424547},{"$f":"H905*Indexation!D$4","v":-1.9281357146449876},{"$f":"I905*Indexation!E$4","v":8.8087151785476951},{"$f":"J905*Indexation!F$4","v":25.955780505732292},{"$f":"K905*Indexation!G$4","v":34.525685438658833},{"$f":"L905*Indexation!H$4","v":24.644420391449707},{"$f":"M905*Indexation!I$4","v":36.91337776544875},{"$f":"N905*Indexation!J$4","v":46.033423093261206},{"$f":"O905*Indexation!K$4","v":38.460233627316619},{"$f":"P905*Indexation!L$4","v":43.800473074195573},{"$f":"Q905*Indexation!M$4","v":44.198906611191539},{"$f":"R905*Indexation!N$4","v":49.321688521154904},{"$f":"S905*Indexation!O$4","v":54.230925660830593},{"$f":"T905*Indexation!P$4","v":73.498527167103035},{"$f":"U905*Indexation!Q$4","v":82.58925798560719},{"$f":"V905*Indexation!R$4","v":82.901112492785245},{"$f":"W905*Indexation!S$4","v":91.211315617537579},{"$f":"X905*Indexation!T$4","v":96.93455449085738},{"$f":"Y905*Indexation!U$4","v":65.173941358765731},{"$f":"Z905*Indexation!V$4","v":75.369774817451116},{"$f":"AA905*Indexation!W$4","v":67.382680290933607},{"$f":"AB905*Indexation!X$4","v":65.403350353788852},{"$f":"AC905*Indexation!Y$4","v":56.455118004023028},{"$f":"AD905*Indexation!Y$4","v":0},{"$f":"AE905*Indexation!Z$4","v":0},{"$f":"AF905*Indexation!Z$4","v":0},{"$f":"AG905*Indexation!AA$4","v":-1.3708673880819018},{"$f":"AH905*Indexation!AA$4","v":0},{"$f":"AI905*Indexation!AB$4","v":-0.7969000948012801},{"$f":"AJ905*Indexation!AB$4","v":0},{"$f":"AK905*Indexation!AC$4","v":-1.1135545023900002},{"$f":"AL905*Indexation!AC$4","v":0},{"$f":"AM905*Indexation!AD$4","v":-0.9},{"$f":"AN905","v":-0.2},0,0,null,null,null,null,{"$f":"SUM(D929:AS929)","v":1157.6677811244067}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F906*Indexation!B$4","v":0},{"$f":"G906*Indexation!C$4","v":0},{"$f":"H906*Indexation!D$4","v":0},{"$f":"I906*Indexation!E$4","v":0},{"$f":"J906*Indexation!F$4","v":0},{"$f":"K906*Indexation!G$4","v":0},{"$f":"L906*Indexation!H$4","v":0},{"$f":"M906*Indexation!I$4","v":0},{"$f":"N906*Indexation!J$4","v":0},{"$f":"O906*Indexation!K$4","v":0},{"$f":"P906*Indexation!L$4","v":0},{"$f":"Q906*Indexation!M$4","v":0},{"$f":"R906*Indexation!N$4","v":0},{"$f":"S906*Indexation!O$4","v":0},{"$f":"T906*Indexation!P$4","v":0},{"$f":"U906*Indexation!Q$4","v":0},{"$f":"V906*Indexation!R$4","v":0},{"$f":"W906*Indexation!S$4","v":0},{"$f":"X906*Indexation!T$4","v":0},{"$f":"Y906*Indexation!U$4","v":0},{"$f":"Z906*Indexation!V$4","v":0},{"$f":"AA906*Indexation!W$4","v":0},{"$f":"AB906*Indexation!X$4","v":0},{"$f":"AC906*Indexation!Y$4","v":0},{"$f":"AD906*Indexation!Y$4","v":0},{"$f":"AE906*Indexation!Z$4","v":0},{"$f":"AF906*Indexation!Z$4","v":0},{"$f":"AG906*Indexation!AA$4","v":0},{"$f":"AH906*Indexation!AA$4","v":0},{"$f":"AI906*Indexation!AB$4","v":0},{"$f":"AJ906*Indexation!AB$4","v":0},{"$f":"AK906*Indexation!AC$4","v":0},{"$f":"AL906*Indexation!AC$4","v":0},{"$f":"AM906*Indexation!AD$4","v":0},0,0,0,null,null,null,null,{"$f":"SUM(D930:AS930)","v":0}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F907*Indexation!B$4","v":0},{"$f":"G907*Indexation!C$4","v":0},{"$f":"H907*Indexation!D$4","v":0},{"$f":"I907*Indexation!E$4","v":0},{"$f":"J907*Indexation!F$4","v":0},{"$f":"K907*Indexation!G$4","v":0},{"$f":"L907*Indexation!H$4","v":0},{"$f":"M907*Indexation!I$4","v":0},{"$f":"N907*Indexation!J$4","v":0},{"$f":"O907*Indexation!K$4","v":0},{"$f":"P907*Indexation!L$4","v":0},{"$f":"Q907*Indexation!M$4","v":0},{"$f":"R907*Indexation!N$4","v":0},{"$f":"S907*Indexation!O$4","v":0},{"$f":"T907*Indexation!P$4","v":0},{"$f":"U907*Indexation!Q$4","v":0},{"$f":"V907*Indexation!R$4","v":0},{"$f":"W907*Indexation!S$4","v":0},{"$f":"X907*Indexation!T$4","v":0},{"$f":"Y907*Indexation!U$4","v":0},{"$f":"Z907*Indexation!V$4","v":0},{"$f":"AA907*Indexation!W$4","v":0},{"$f":"AB907*Indexation!X$4","v":0},{"$f":"AC907*Indexation!Y$4","v":0},{"$f":"AD907*Indexation!Y$4","v":0},{"$f":"AE907*Indexation!Z$4","v":0},{"$f":"AF907*Indexation!Z$4","v":0},{"$f":"AG907*Indexation!AA$4","v":0},{"$f":"AH907*Indexation!AA$4","v":0},{"$f":"AI907*Indexation!AB$4","v":0},{"$f":"AJ907*Indexation!AB$4","v":0},{"$f":"AK907*Indexation!AC$4","v":0},{"$f":"AL907*Indexation!AC$4","v":0},{"$f":"AM907*Indexation!AD$4","v":0},0,0,0,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F908*Indexation!B$4","v":1.066359408888867},{"$f":"G908*Indexation!C$4","v":1.9541002779559991},{"$f":"H908*Indexation!D$4","v":3.8209971476047286},{"$f":"I908*Indexation!E$4","v":1.1846126665108159},{"$f":"J908*Indexation!F$4","v":2.1054062408283873},{"$f":"K908*Indexation!G$4","v":4.4429443438144132},{"$f":"L908*Indexation!H$4","v":5.0431181058792776},{"$f":"M908*Indexation!I$4","v":6.2407818834823869},{"$f":"N908*Indexation!J$4","v":8.8104007610931117},{"$f":"O908*Indexation!K$4","v":7.1656434114651431},{"$f":"P908*Indexation!L$4","v":6.5625245992925825},{"$f":"Q908*Indexation!M$4","v":6.0186426212882873},{"$f":"R908*Indexation!N$4","v":6.5618896894732162},{"$f":"S908*Indexation!O$4","v":7.6481346814535485},{"$f":"T908*Indexation!P$4","v":14.298665132092585},{"$f":"U908*Indexation!Q$4","v":7.9770687663182756},{"$f":"V908*Indexation!R$4","v":8.8847555177135078},{"$f":"W908*Indexation!S$4","v":7.6792160633332927},{"$f":"X908*Indexation!T$4","v":10.42132406517392},{"$f":"Y908*Indexation!U$4","v":10.038281403860545},{"$f":"Z908*Indexation!V$4","v":11.213387011749154},{"$f":"AA908*Indexation!W$4","v":11.847227818668754},{"$f":"AB908*Indexation!X$4","v":12.15697323592566},{"$f":"AC908*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD908*Indexation!Y$4","v":0},{"$f":"AE908*Indexation!Z$4","v":0},{"$f":"AF908*Indexation!Z$4","v":0},{"$f":"AG908*Indexation!AA$4","v":0},{"$f":"AH908*Indexation!AA$4","v":0},{"$f":"AI908*Indexation!AB$4","v":0},{"$f":"AJ908*Indexation!AB$4","v":0},{"$f":"AK908*Indexation!AC$4","v":0},{"$f":"AL908*Indexation!AC$4","v":0},{"$f":"AM908*Indexation!AD$4","v":0},0,0,0,null,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F909*Indexation!B$4","v":0},{"$f":"G909*Indexation!C$4","v":0},{"$f":"H909*Indexation!D$4","v":0},{"$f":"I909*Indexation!E$4","v":0},{"$f":"J909*Indexation!F$4","v":0},{"$f":"K909*Indexation!G$4","v":0},{"$f":"L909*Indexation!H$4","v":0},{"$f":"M909*Indexation!I$4","v":0},{"$f":"N909*Indexation!J$4","v":0},{"$f":"O909*Indexation!K$4","v":0},{"$f":"P909*Indexation!L$4","v":0},{"$f":"Q909*Indexation!M$4","v":0},{"$f":"R909*Indexation!N$4","v":0},{"$f":"S909*Indexation!O$4","v":0},{"$f":"T909*Indexation!P$4","v":0},{"$f":"U909*Indexation!Q$4","v":0},{"$f":"V909*Indexation!R$4","v":0},{"$f":"W909*Indexation!S$4","v":0},{"$f":"X909*Indexation!T$4","v":0},{"$f":"Y909*Indexation!U$4","v":0},{"$f":"Z909*Indexation!V$4","v":0},{"$f":"AA909*Indexation!W$4","v":0},{"$f":"AB909*Indexation!X$4","v":0},{"$f":"AC909*Indexation!Y$4","v":0},{"$f":"AD909*Indexation!Y$4","v":0},{"$f":"AE909*Indexation!Z$4","v":0},{"$f":"AF909*Indexation!Z$4","v":0},{"$f":"AG909*Indexation!AA$4","v":0},{"$f":"AH909*Indexation!AA$4","v":0},{"$f":"AI909*Indexation!AB$4","v":0},{"$f":"AJ909*Indexation!AB$4","v":0},{"$f":"AK909*Indexation!AC$4","v":0},{"$f":"AL909*Indexation!AC$4","v":0},{"$f":"AM909*Indexation!AD$4","v":0},0,0,0,null,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F910*Indexation!B$4","v":0},{"$f":"G910*Indexation!C$4","v":0},{"$f":"H910*Indexation!D$4","v":0},{"$f":"I910*Indexation!E$4","v":0},{"$f":"J910*Indexation!F$4","v":0},{"$f":"K910*Indexation!G$4","v":0},{"$f":"L910*Indexation!H$4","v":0},{"$f":"M910*Indexation!I$4","v":0},{"$f":"N910*Indexation!J$4","v":0},{"$f":"O910*Indexation!K$4","v":0},{"$f":"P910*Indexation!L$4","v":0},{"$f":"Q910*Indexation!M$4","v":0},{"$f":"R910*Indexation!N$4","v":0},{"$f":"S910*Indexation!O$4","v":0.77561184633511415},{"$f":"T910*Indexation!P$4","v":0},{"$f":"U910*Indexation!Q$4","v":0},{"$f":"V910*Indexation!R$4","v":0},{"$f":"W910*Indexation!S$4","v":0},{"$f":"X910*Indexation!T$4","v":0},{"$f":"Y910*Indexation!U$4","v":0},{"$f":"Z910*Indexation!V$4","v":0},{"$f":"AA910*Indexation!W$4","v":0},{"$f":"AB910*Indexation!X$4","v":0},{"$f":"AC910*Indexation!Y$4","v":0},{"$f":"AD910*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE910*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF910*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG910*Indexation!AA$4","v":0},{"$f":"AH910*Indexation!AA$4","v":0},{"$f":"AI910*Indexation!AB$4","v":0},{"$f":"AJ910*Indexation!AB$4","v":0},{"$f":"AK910*Indexation!AC$4","v":7.3454104266744008E-3},{"$f":"AL910*Indexation!AC$4","v":0},{"$f":"AM910*Indexation!AD$4","v":6.6600000000000001E-3},0,0,0,null,null,null,null,0.73460904237108304]
[null,"Equipment",5,null,null,{"$f":"F911*Indexation!B$4","v":0},{"$f":"G911*Indexation!C$4","v":0},{"$f":"H911*Indexation!D$4","v":0},{"$f":"I911*Indexation!E$4","v":0},{"$f":"J911*Indexation!F$4","v":0},{"$f":"K911*Indexation!G$4","v":0},{"$f":"L911*Indexation!H$4","v":0},{"$f":"M911*Indexation!I$4","v":0},{"$f":"N911*Indexation!J$4","v":0},{"$f":"O911*Indexation!K$4","v":0},{"$f":"P911*Indexation!L$4","v":1.4132999540630666},{"$f":"Q911*Indexation!M$4","v":9.6137585404839676},{"$f":"R911*Indexation!N$4","v":1.1490494011251196},{"$f":"S911*Indexation!O$4","v":2.9474350510682692},{"$f":"T911*Indexation!P$4","v":1.5387489845661853},{"$f":"U911*Indexation!Q$4","v":1.7964442015698008},{"$f":"V911*Indexation!R$4","v":1.2521198860144567},{"$f":"W911*Indexation!S$4","v":3.9063925836429871},{"$f":"X911*Indexation!T$4","v":4.3253531830070413},{"$f":"Y911*Indexation!U$4","v":1.9661001731729171},{"$f":"Z911*Indexation!V$4","v":1.6282228154471976},{"$f":"AA911*Indexation!W$4","v":0.77305435007076195},{"$f":"AB911*Indexation!X$4","v":0.37619012959444353},{"$f":"AC911*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD911*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE911*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF911*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG911*Indexation!AA$4","v":1.7047617242690789},{"$f":"AH911*Indexation!AA$4","v":8.4999966548144101},{"$f":"AI911*Indexation!AB$4","v":1.4991473847174195},{"$f":"AJ911*Indexation!AB$4","v":1.0011744767272845},{"$f":"AK911*Indexation!AC$4","v":0.55560903128976535},{"$f":"AL911*Indexation!AC$4","v":20.352047920750746},{"$f":"AM911*Indexation!AD$4","v":0.57349399999999995},5.5749999999999993,0.25092000000000003,0.37637999999999999,null,null,null,null,79.336479111137891]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM912*Indexation!AD$4","v":3.8571428571428572},{"$f":"AN912*Indexation!H$8","v":0},{"$f":"AO912*Indexation!I$8","v":0},{"$f":"AP912*Indexation!J$8","v":0}]
[null,"Sum:",null,{"$f":"SUM(D929:D936)","v":0},0,1.066359408888867,{"$f":"SUM(G929:G936)","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.061186746560679,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,0.55493931158177989,5.107868211106994,0.33389433618717712,8.4999966548144101,0.70224728991613938,1.0011744767272845,-0.55060006067356049,20.352047920750746,3.5372968571428571,5.3749999999999991,0.25092000000000003,{"$f":"SUM(AP929:AP936)","v":0.37637999999999999},null,null,null,null,{"$f":"SUM(D937:AS937)","v":1413.8664851383999}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F916*Indexation!B$4","v":0},{"$f":"G916*Indexation!C$4","v":0},{"$f":"H916*Indexation!D$4","v":0},{"$f":"I916*Indexation!E$4","v":0},{"$f":"J916*Indexation!F$4","v":0},{"$f":"K916*Indexation!G$4","v":0},{"$f":"L916*Indexation!H$4","v":0},{"$f":"M916*Indexation!I$4","v":0},{"$f":"N916*Indexation!J$4","v":0},{"$f":"O916*Indexation!K$4","v":0},{"$f":"P916*Indexation!L$4","v":0},{"$f":"Q916*Indexation!M$4","v":0},{"$f":"R916*Indexation!N$4","v":0},{"$f":"S916*Indexation!O$4","v":0},{"$f":"T916*Indexation!P$4","v":0},{"$f":"U916*Indexation!Q$4","v":0},{"$f":"V916*Indexation!R$4","v":0},{"$f":"W916*Indexation!S$4","v":0},{"$f":"X916*Indexation!T$4","v":0},{"$f":"Y916*Indexation!U$4","v":0},{"$f":"Z916*Indexation!V$4","v":0},{"$f":"AA916*Indexation!W$4","v":0},{"$f":"AB916*Indexation!X$4","v":0},{"$f":"AC916*Indexation!Y$4","v":0},{"$f":"AD916*Indexation!Y$4","v":17.625559301654128},{"$f":"AE916*Indexation!Z$4","v":31.962653647544229},{"$f":"AF916*Indexation!Z$4","v":18.372512032816118},{"$f":"AG916*Indexation!AA$4","v":55.249097963592327},{"$f":"AH916*Indexation!AA$4","v":33.81844363024495},{"$f":"AI916*Indexation!AB$4","v":51.636446566554177},{"$f":"AJ916*Indexation!AB$4","v":11.70090700284492},{"$f":"AK916*Indexation!AC$4","v":16.47515021831029},{"$f":"AL916*Indexation!AC$4","v":6.9144597726380956},{"$f":"AM916*Indexation!AD$4","v":25.280548},{"$f":"AN916","v":30.264000000000003},31.686857999999997,35.919820999999999,null,null,null,null,{"$f":"SUM(D940:AS940)","v":366.90645713619926}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F917*Indexation!B$4","v":0},{"$f":"G917*Indexation!C$4","v":0},{"$f":"H917*Indexation!D$4","v":0},{"$f":"I917*Indexation!E$4","v":0},{"$f":"J917*Indexation!F$4","v":0},{"$f":"K917*Indexation!G$4","v":0},{"$f":"L917*Indexation!H$4","v":0},{"$f":"M917*Indexation!I$4","v":0},{"$f":"N917*Indexation!J$4","v":0},{"$f":"O917*Indexation!K$4","v":0},{"$f":"P917*Indexation!L$4","v":0},{"$f":"Q917*Indexation!M$4","v":0},{"$f":"R917*Indexation!N$4","v":0},{"$f":"S917*Indexation!O$4","v":0},{"$f":"T917*Indexation!P$4","v":0},{"$f":"U917*Indexation!Q$4","v":0},{"$f":"V917*Indexation!R$4","v":0},{"$f":"W917*Indexation!S$4","v":0},{"$f":"X917*Indexation!T$4","v":0},{"$f":"Y917*Indexation!U$4","v":0},{"$f":"Z917*Indexation!V$4","v":0},{"$f":"AA917*Indexation!W$4","v":0},{"$f":"AB917*Indexation!X$4","v":0},{"$f":"AC917*Indexation!Y$4","v":0},{"$f":"AD917*Indexation!Y$4","v":0},{"$f":"AE917*Indexation!Z$4","v":0},{"$f":"AF917*Indexation!Z$4","v":0},{"$f":"AG917*Indexation!AA$4","v":0},{"$f":"AH917*Indexation!AA$4","v":0},{"$f":"AI917*Indexation!AB$4","v":0},{"$f":"AJ917*Indexation!AB$4","v":0},{"$f":"AK917*Indexation!AC$4","v":0},{"$f":"AL917*Indexation!AC$4","v":0},{"$f":"AM917*Indexation!AD$4","v":0},0,0,0,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F918*Indexation!B$4","v":0},{"$f":"G918*Indexation!C$4","v":0},{"$f":"H918*Indexation!D$4","v":0},{"$f":"I918*Indexation!E$4","v":0},{"$f":"J918*Indexation!F$4","v":0},{"$f":"K918*Indexation!G$4","v":0},{"$f":"L918*Indexation!H$4","v":0},{"$f":"M918*Indexation!I$4","v":0},{"$f":"N918*Indexation!J$4","v":0},{"$f":"O918*Indexation!K$4","v":0},{"$f":"P918*Indexation!L$4","v":0},{"$f":"Q918*Indexation!M$4","v":0},{"$f":"R918*Indexation!N$4","v":0},{"$f":"S918*Indexation!O$4","v":0},{"$f":"T918*Indexation!P$4","v":0},{"$f":"U918*Indexation!Q$4","v":0},{"$f":"V918*Indexation!R$4","v":0},{"$f":"W918*Indexation!S$4","v":0},{"$f":"X918*Indexation!T$4","v":0},{"$f":"Y918*Indexation!U$4","v":0},{"$f":"Z918*Indexation!V$4","v":0},{"$f":"AA918*Indexation!W$4","v":0},{"$f":"AB918*Indexation!X$4","v":0},{"$f":"AC918*Indexation!Y$4","v":0},{"$f":"AD918*Indexation!Y$4","v":0},{"$f":"AE918*Indexation!Z$4","v":0},{"$f":"AF918*Indexation!Z$4","v":0},{"$f":"AG918*Indexation!AA$4","v":0},{"$f":"AH918*Indexation!AA$4","v":0},{"$f":"AI918*Indexation!AB$4","v":0},{"$f":"AJ918*Indexation!AB$4","v":0},{"$f":"AK918*Indexation!AC$4","v":0},{"$f":"AL918*Indexation!AC$4","v":0},{"$f":"AM918*Indexation!AD$4","v":0},0,0,0,null,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F919*Indexation!B$4","v":0},{"$f":"G919*Indexation!C$4","v":0},{"$f":"H919*Indexation!D$4","v":0},{"$f":"I919*Indexation!E$4","v":0},{"$f":"J919*Indexation!F$4","v":0},{"$f":"K919*Indexation!G$4","v":0},{"$f":"L919*Indexation!H$4","v":0},{"$f":"M919*Indexation!I$4","v":0},{"$f":"N919*Indexation!J$4","v":0},{"$f":"O919*Indexation!K$4","v":0},{"$f":"P919*Indexation!L$4","v":0},{"$f":"Q919*Indexation!M$4","v":0},{"$f":"R919*Indexation!N$4","v":0},{"$f":"S919*Indexation!O$4","v":0},{"$f":"T919*Indexation!P$4","v":0},{"$f":"U919*Indexation!Q$4","v":0},{"$f":"V919*Indexation!R$4","v":0},{"$f":"W919*Indexation!S$4","v":0},{"$f":"X919*Indexation!T$4","v":0},{"$f":"Y919*Indexation!U$4","v":0},{"$f":"Z919*Indexation!V$4","v":0},{"$f":"AA919*Indexation!W$4","v":0},{"$f":"AB919*Indexation!X$4","v":0},{"$f":"AC919*Indexation!Y$4","v":0},{"$f":"AD919*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE919*Indexation!Z$4","v":8.452888550754043},{"$f":"AF919*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG919*Indexation!AA$4","v":10.218207567351564},{"$f":"AH919*Indexation!AA$4","v":2.4467280310125448},{"$f":"AI919*Indexation!AB$4","v":8.0163507593956567},{"$f":"AJ919*Indexation!AB$4","v":3.0778851664031168},{"$f":"AK919*Indexation!AC$4","v":5.8536938275950314},{"$f":"AL919*Indexation!AC$4","v":2.9813690730402169},{"$f":"AM919*Indexation!AD$4","v":14.586344},27.65,24.233547400000003,22.491047400000003,null,null,null,null,136.94989077694908]
[null,"Land",40,null,null,{"$f":"F920*Indexation!B$4","v":0},{"$f":"G920*Indexation!C$4","v":0},{"$f":"H920*Indexation!D$4","v":0},{"$f":"I920*Indexation!E$4","v":0},{"$f":"J920*Indexation!F$4","v":0},{"$f":"K920*Indexation!G$4","v":0},{"$f":"L920*Indexation!H$4","v":0},{"$f":"M920*Indexation!I$4","v":0},{"$f":"N920*Indexation!J$4","v":0},{"$f":"O920*Indexation!K$4","v":0},{"$f":"P920*Indexation!L$4","v":0},{"$f":"Q920*Indexation!M$4","v":0.10763142525442419},{"$f":"R920*Indexation!N$4","v":0.28444022408628189},{"$f":"S920*Indexation!O$4","v":0},{"$f":"T920*Indexation!P$4","v":0},{"$f":"U920*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V920*Indexation!R$4","v":0},{"$f":"W920*Indexation!S$4","v":0},{"$f":"X920*Indexation!T$4","v":0},{"$f":"Y920*Indexation!U$4","v":0},{"$f":"Z920*Indexation!V$4","v":0},{"$f":"AA920*Indexation!W$4","v":0},{"$f":"AB920*Indexation!X$4","v":0},{"$f":"AC920*Indexation!Y$4","v":0},{"$f":"AD920*Indexation!Y$4","v":0},{"$f":"AE920*Indexation!Z$4","v":0},{"$f":"AF920*Indexation!Z$4","v":0},{"$f":"AG920*Indexation!AA$4","v":0},{"$f":"AH920*Indexation!AA$4","v":0},{"$f":"AI920*Indexation!AB$4","v":0},{"$f":"AJ920*Indexation!AB$4","v":0},{"$f":"AK920*Indexation!AC$4","v":0},{"$f":"AL920*Indexation!AC$4","v":0},{"$f":"AM920*Indexation!AD$4","v":0.41399999999999998},0,0,0,null,null,null,null,0.82334635496579578]
[null,"Buildings",40,null,null,{"$f":"F921*Indexation!B$4","v":0},{"$f":"G921*Indexation!C$4","v":0},{"$f":"H921*Indexation!D$4","v":0},{"$f":"I921*Indexation!E$4","v":0},{"$f":"J921*Indexation!F$4","v":0.21789639867708485},{"$f":"K921*Indexation!G$4","v":0},{"$f":"L921*Indexation!H$4","v":0},{"$f":"M921*Indexation!I$4","v":0},{"$f":"N921*Indexation!J$4","v":0},{"$f":"O921*Indexation!K$4","v":0},{"$f":"P921*Indexation!L$4","v":0},{"$f":"Q921*Indexation!M$4","v":0},{"$f":"R921*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S921*Indexation!O$4","v":0},{"$f":"T921*Indexation!P$4","v":0},{"$f":"U921*Indexation!Q$4","v":0},{"$f":"V921*Indexation!R$4","v":0},{"$f":"W921*Indexation!S$4","v":7.7017032862452721},{"$f":"X921*Indexation!T$4","v":3.8995075830999846},{"$f":"Y921*Indexation!U$4","v":5.9916170185877826},{"$f":"Z921*Indexation!V$4","v":0.46966433410765396},{"$f":"AA921*Indexation!W$4","v":0.1806267735697929},{"$f":"AB921*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC921*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD921*Indexation!Y$4","v":0},{"$f":"AE921*Indexation!Z$4","v":0},{"$f":"AF921*Indexation!Z$4","v":0},{"$f":"AG921*Indexation!AA$4","v":0},{"$f":"AH921*Indexation!AA$4","v":0},{"$f":"AI921*Indexation!AB$4","v":0},{"$f":"AJ921*Indexation!AB$4","v":0},{"$f":"AK921*Indexation!AC$4","v":0},{"$f":"AL921*Indexation!AC$4","v":0},{"$f":"AM921*Indexation!AD$4","v":0},0,0,0,null,null,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F922*Indexation!B$4","v":0},{"$f":"G922*Indexation!C$4","v":0},{"$f":"H922*Indexation!D$4","v":0},{"$f":"I922*Indexation!E$4","v":0},{"$f":"J922*Indexation!F$4","v":0},{"$f":"K922*Indexation!G$4","v":0},{"$f":"L922*Indexation!H$4","v":0},{"$f":"M922*Indexation!I$4","v":0},{"$f":"N922*Indexation!J$4","v":0},{"$f":"O922*Indexation!K$4","v":0},{"$f":"P922*Indexation!L$4","v":0},{"$f":"Q922*Indexation!M$4","v":0},{"$f":"R922*Indexation!N$4","v":0.8161098576874326},{"$f":"S922*Indexation!O$4","v":0.24459015343037291},{"$f":"T922*Indexation!P$4","v":0.51345576186361674},{"$f":"U922*Indexation!Q$4","v":0.23731464633392704},{"$f":"V922*Indexation!R$4","v":0.39145881367708818},{"$f":"W922*Indexation!S$4","v":1.4444455783048844},{"$f":"X922*Indexation!T$4","v":0.78566536442817592},{"$f":"Y922*Indexation!U$4","v":0.96785117582269908},{"$f":"Z922*Indexation!V$4","v":0.56856386790174984},{"$f":"AA922*Indexation!W$4","v":0.1380354934130501},{"$f":"AB922*Indexation!X$4","v":0.95328731346729689},{"$f":"AC922*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD922*Indexation!Y$4","v":0},{"$f":"AE922*Indexation!Z$4","v":0},{"$f":"AF922*Indexation!Z$4","v":0.21449821997005736},{"$f":"AG922*Indexation!AA$4","v":1.2275138269281945E-2},{"$f":"AH922*Indexation!AA$4","v":0},{"$f":"AI922*Indexation!AB$4","v":4.2076325005507585E-2},{"$f":"AJ922*Indexation!AB$4","v":0},{"$f":"AK922*Indexation!AC$4","v":0},{"$f":"AL922*Indexation!AC$4","v":0},{"$f":"AM922*Indexation!AD$4","v":0},0,6.4119999999999999,4.1734999999999998,null,null,null,null,18.108618965853069]
[null,"Sum:",null,{"$f":"SUM(D940:D946)","v":0},{"$f":"SUM(E940:E946)","v":0},{"$f":"SUM(F940:F946)","v":0},{"$f":"SUM(G940:G946)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,40.415542198298269,22.027387251572264,65.479580669213178,36.265171661257497,59.694873650955344,14.778792169248037,22.328844045905321,9.895828845678313,40.280892000000001,{"$f":"SUM(AN940:AN946)","v":57.914000000000001},62.332405399999999,{"$f":"SUM(AP940:AP946)","v":62.584368399999995},null,null,null,null,541.38811760352837]
[]
[null,"Total indexed gross asset value",null,{"$f":"D937+D947","v":0},{"$f":"E937+E947","v":0},{"$f":"F937+F947","v":1.066359408888867},{"$f":"G937+G947","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.279083145237763,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,27.135255462679257,65.813475005400349,44.765168316071907,60.397120940871481,15.779966645975321,21.778243985231761,30.247876766429059,43.818188857142857,63.289000000000001,62.5833254,62.960748399999993,null,null,null,null,{"$f":"SUM(D949:AS949)","v":1955.254602741928}]
[]
["@ Sept 14","Indexed net book value @ 30 Sept 2014"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($L$1-0.25-D$6)<$C953,(D$6<$L$1)),($C953-($L$1-0.25-D$6))/$C953*D929,0)","v":0},0,0,7.9938484121069672E-2,-0.97210175613351457,4.5878724888269247,13.951232021831107,19.132984013923437,14.067856640119206,21.686609437201142,27.811859785511977,23.877395043625736,27.922801584799675,28.913451408154465,33.086632716274742,37.283761391821031,51.755212880168393,59.53309013129185,61.139570463429123,68.788533861559586,74.720385753369229,51.324478820028013,60.609860582366942,55.309950072141334,54.775305921298163,48.222079961769666,{"$f":"IF(AND(($L$1-$U$3-AD$6)<$C953,(AD$6<$L$1)),($C953-($L$1-AD$6-$U$2))/$C953*AD929,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AE$6)<$C953,(AE$6<$L$1)),($C953-($L$1-AE$6-IF(2014=AE$6, $Y$4, $Z$4)))/$C953*AE929,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AF$6)<$C953,(AF$6<$L$1)),($C953-($L$1-AF$6-$V$2))/$C953*AF929,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AG$6)<$C953,(AG$6<$L$1)),($C953-($L$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C953*AG929,0)","v":-1.2223567543730292},{"$f":"IF(AND(($L$1-$V$3-AH$6)<$C953,(AH$6<$L$1)),($C953-($L$1-AH$6-$V$2))/$C953*AH929,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AI$6)<$C953,(AI$6<$L$1)),($C953-($L$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C953*AI929,0)","v":-0.72385091944449609},{"$f":"IF(AND(($L$1-$V$3-AJ$6)<$C953,(AJ$6<$L$1)),($C953-($L$1-AJ$6-$V$2))/$C953*AJ929,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AK$6)<$C953,(AK$6<$L$1)),($C953-($L$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C953*AK929,0)","v":-1.0300379147107501},{"$f":"IF(AND(($L$1-$V$3-AL$6)<$C953,(AL$6<$L$1)),($C953-($L$1-AL$6-$V$2))/$C953*AL929,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AM$6)<$C953,(AM$6<$L$1)),($C953-($L$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C953*AM929,0)","v":-0.84750000000000003},{"$f":"IF(AND(($L$1-0.25-AN$6)<$C953,(AN$6<$L$1)),($C953-($L$1-0.75-(AN$6-0.25)))/$C953*AN929,0)","v":-0.19166666666666668},{"$f":"IF(AND(($L$1-0.25-AO$6)<$C953,(AO$6<$L$1)),($C953-($L$1-0.75-(AO$6-0.25)))/$C953*AO929,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AP$6)<$C953,(AP$6<$L$1)),($C953-($L$1-0.75-(AP$6-0.25)))/$C953*AP929,0)","v":0},null,null,null,null,{"$f":"SUM(D953:AS953)","v":833.59334945230432}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($L$1-0.25-D$6)<$C956,(D$6<$L$1)),($C956-($L$1-0.25-D$6))/$C956*D932,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1279869343888882,0.86844367209782658,1.5057422105790816,2.4295671858789833,3.3567145486228136,4.2549406325739811,3.8033408956146473,{"$f":"IF(AND(($L$1-$U$3-AD$6)<$C956,(AD$6<$L$1)),($C956-($L$1-AD$6-$U$2))/$C956*AD932,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AE$6)<$C956,(AE$6<$L$1)),($C956-($L$1-AE$6-IF(2014=AE$6, $Y$4, $Z$4)))/$C956*AE932,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AF$6)<$C956,(AF$6<$L$1)),($C956-($L$1-AF$6-$V$2))/$C956*AF932,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AG$6)<$C956,(AG$6<$L$1)),($C956-($L$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C956*AG932,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AH$6)<$C956,(AH$6<$L$1)),($C956-($L$1-AH$6-$V$2))/$C956*AH932,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AI$6)<$C956,(AI$6<$L$1)),($C956-($L$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C956*AI932,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AJ$6)<$C956,(AJ$6<$L$1)),($C956-($L$1-AJ$6-$V$2))/$C956*AJ932,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AK$6)<$C956,(AK$6<$L$1)),($C956-($L$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C956*AK932,0)","v":0},{"$f":"IF(AND(($L$1-$V$3-AL$6)<$C956,(AL$6<$L$1)),($C956-($L$1-AL$6-$V$2))/$C956*AL932,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AM$6)<$C956,(AM$6<$L$1)),($C956-($L$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C956*AM932,0)","v":0},{"$f":"IF(AND(($L$1-0.25-AN$6)<$C956,(AN$6<$L$1)),($C956-($L$1-0.75-(AN$6-0.25)))/$C956*AN932,0)","v":0},0,0,null,null,null,null,16.346736079756219]
[null,"Land",40,{"$f":"IF(AND(($L$1-0.25-D$6)<$C957,(D$6<$L$1)),($C957-($L$1-0.25-D$6))/$C957*D933,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($L$1-0.25-D$6)<$C958,(D$6<$L$1)),($C958-($L$1-0.25-D$6))/$C958*D934,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41204379336552938,0,0,0,0,0,0,0,0,0,0,2.4147805053943382E-2,-6.2497245796199405E-2,-6.8261708787360053E-3,0,0,0,0,6.5190517536735304E-3,0,6.0772500000000002E-3,0,0,0,null,null,null,null,0.37946448349821083]
[null,"Equipment",5,{"$f":"IF(AND(($L$1-0.25-D$6)<$C959,(D$6<$L$1)),($C959-($L$1-0.25-D$6))/$C959*D935,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.556090312897654E-2,2.0352047920750747,0.17204819999999998,2.7874999999999996,0.17564400000000002,0.33874199999999999,null,null,null,null,5.5646998952040505]
[null,"ITO setup",15,{"$f":"IF(AND(($L$1-0.25-D$6)<$C960,(D$6<$L$1)),($C960-($L$1-0.25-D$6))/$C960*D936,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.9571428571428573,0,0,0,null,null,null,null,2.9571428571428573]
[null,"Sum:",null,{"$f":"SUM(D953:D960)","v":0},0,0,7.9938484121069672E-2,-0.97210175613351457,4.5878724888269247,13.951232021831107,19.132984013923437,14.067856640119206,21.686609437201142,27.811859785511977,23.877395043625736,27.922801584799675,28.913451408154465,33.086632716274742,37.695805185186558,51.755212880168393,59.53309013129185,61.139570463429123,68.916520795948472,75.588829425467054,52.830221030607092,63.039427768245922,58.666664620764145,59.030246553872146,52.025420857384312,2.4147805053943382E-2,-6.2497245796199405E-2,-6.8261708787360053E-3,-1.2223567543730292,0,-0.72385091944449609,0,-0.96795795982810007,2.0352047920750747,2.2877683071428572,2.5958333333333328,0.17564400000000002,{"$f":"SUM(AP953:AP960)","v":0.33874199999999999},null,null,null,null,858.84139276790575]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($L$1-0.25-D$6)<$C964,(D$6<$L$1)),($C964-($L$1-0.25-D$6))/$C964*D940,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,15.055165236829568,27.834144218069767,16.075948028714102,49.263779017536493,30.154778903635084,46.903105631286714,10.628323860917469,15.239513951937019,6.3958752896902391,23.805849366666667,{"$f":"IF(AND(($L$1-0.25-AN$6)<$C964,(AN$6<$L$1)),($C964-($L$1-0.75-(AN$6-0.25)))/$C964*AN940,0)","v":29.003000000000004},30.894686549999996,35.620489158333335,null,null,null,null,{"$f":"SUM(D964:AS964)","v":336.8746592136165}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($L$1-0.25-D$6)<$C965,(D$6<$L$1)),($C965-($L$1-0.25-D$6))/$C965*D941,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0]
[null,"Cork Cast Iron",60,{"$f":"IF(AND(($L$1-0.25-D$6)<$C966,(D$6<$L$1)),($C966-($L$1-0.25-D$6))/$C966*D942,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($L$1-0.25-D$6)<$C967,(D$6<$L$1)),($C967-($L$1-0.25-D$6))/$C967*D943,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.4589383344211704,4.0855627995311208,1.7201884993930441,5.79031762149922,1.3864792175737752,5.0770221476172486,1.9493272720553072,4.0975856793165217,2.0869583511281515,11.182863733333335,23.041666666666668,21.810192660000002,21.741345820000003,null,null,null,null,105.42844880253557]
[null,"Land",40,{"$f":"IF(AND(($L$1-0.25-D$6)<$C968,(D$6<$L$1)),($C968-($L$1-0.25-D$6))/$C968*D944,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,5.1797623403691644E-2,0.14399786344368021,0,0,1.0040922644583387E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.37777499999999997,0,0,0,null,null,null,null,0.58361140949195522]
[null,"Buildings",40,{"$f":"IF(AND(($L$1-0.25-D$6)<$C969,(D$6<$L$1)),($C969-($L$1-0.25-D$6))/$C969*D945,0)","v":0},0,0,0,0,0,6.6730772094857241E-2,0,0,0,0,0,0,0,2.9172506205134192E-2,0,0,0,0,4.8617001994423275,2.559051851409365,4.0817890939129269,0.3317004359635306,0.13208332817291105,5.9515806349763882E-2,1.9263162107683242E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,null,12.123670309761582]
[null,"Equipment",5,{"$f":"IF(AND(($L$1-0.25-D$6)<$C970,(D$6<$L$1)),($C970-($L$1-0.25-D$6))/$C970*D946,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(($L$1-0.25-M$6)<$C970,(M$6<$L$1)),($C970-($L$1-0.25-M$6))/$C970*M946,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,4.4883999999999995,3.7561499999999999,null,null,null,null,8.2445500000000003]
[null,"Sum:",null,{"$f":"SUM(D964:D970)","v":0},{"$f":"SUM(E964:E970)","v":0},{"$f":"SUM(F964:F970)","v":0},{"$f":"SUM(G964:G970)","v":0},0,0,6.6730772094857241E-2,0,0,0,0,0,0,5.1797623403691644E-2,0.17317036964881441,0,0,1.0040922644583387E-2,0,4.8617001994423275,2.559051851409365,4.0817890939129269,0.3317004359635306,0.13208332817291105,5.9515806349763882E-2,1.9263162107683242E-3,16.51410357125074,31.919707017600889,17.796136528107144,55.054096639035713,31.541258121208859,51.980127778903963,12.577651132972775,19.33709963125354,8.4828336408183915,35.366488099999998,52.044666666666672,57.19327921,{"$f":"SUM(AP964:AP970)","v":61.117984978333332},null,null,null,null,463.25493973540551]
[]
[null,"Total indexed net book value",null,{"$f":"D961+D971","v":0},{"$f":"E961+E971","v":0},{"$f":"F961+F971","v":0},{"$f":"G961+G971","v":7.9938484121069672E-2},{"$f":"H961+H971","v":-0.97210175613351457},4.5878724888269247,14.017962793925964,19.132984013923437,14.067856640119206,21.686609437201142,27.811859785511977,23.877395043625736,27.922801584799675,28.965249031558155,33.259803085923558,37.695805185186558,51.755212880168393,59.543131053936435,61.139570463429123,73.778220995390797,78.147881276876419,56.912010124520016,63.371128204209455,58.798747948937056,59.089762360221911,52.027347173595082,16.538251376304682,{"$f":"AE961+AE971","v":31.85720977180469},{"$f":"AF961+AF971","v":17.789310357228409},53.831739884662682,31.541258121208859,51.256276859459469,12.577651132972775,18.369141671425439,10.518038432893466,37.654256407142853,54.640500000000003,57.368923209999998,61.456726978333336,null,null,null,null,{"$f":"SUM(D973:AS973)","v":1322.0963325033113}]
[]
[]
["@ Sept 15","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D905","v":0},{"$f":"E905","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,0,-1.1000000000000001,0,-0.9,-0.2,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B978,PC3_inputs!F$105:F$143)","v":0},null,null,null,{"$f":"SUM(D978:AS978)","v":884.46716981999998}]
[null,"Dublin Cast Iron - D",60,{"$f":"D906","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B979,PC3_inputs!F$105:F$143)","v":0},null,null,null,0]
[null,"Cork Cast Iron - D",60,{"$f":"D907","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B980,PC3_inputs!F$105:F$143)","v":0},null,null,null,0]
[null,"Meters - D",15,{"$f":"D908","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B981,PC3_inputs!F$105:F$143)","v":0},null,null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D909","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B982,PC3_inputs!F$105:F$143)","v":0},null,null,null,0]
[null,"Buildings - D",40,{"$f":"D910","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,0,6.6600000000000001E-3,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B983,PC3_inputs!F$105:F$143)","v":0},null,null,null,0.5055647900000001]
[null,"Equipment - D",5,{"$f":"D911","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,0.29430539,0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.54884599999999995,20.104317000000002,0.57349399999999995,5.5749999999999993,0.25092000000000003,0.37637999999999999,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B984,PC3_inputs!F$105:F$143)","v":0.62729999999999997},null,null,null,71.708657910000014]
[null,"ITO setup",15,{"$f":"D912","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8571428571428572,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B985,PC3_inputs!F$105:F$143)","v":0}]
[null,"Sum:",null,{"$f":"SUM(D978:D985)","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,-0.54389800000000021,20.104317000000002,3.5372968571428571,5.3749999999999991,0.25092000000000003,0.37637999999999999,{"$f":"SUM(AQ978:AQ985)","v":0.62729999999999997},null,null,null,{"$f":"SUM(D986:AS986)","v":1090.8834546771429}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D916","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,6.8302949999999996,25.280548,30.264000000000003,31.686857999999997,35.919820999999999,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B989,PC3_inputs!F$105:F$143)","v":35.263821},null,null,null,{"$f":"SUM(D989:AS989)","v":402.90659999999997}]
[null,"Dublin Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B990,PC3_inputs!F$105:F$143)","v":0},null,null,null,{"$f":"SUM(D990:AS990)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B991,PC3_inputs!F$105:F$143)","v":0},null,null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,2.9450789999999998,14.586344,27.65,24.233547400000003,22.491047400000003,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B992,PC3_inputs!F$105:F$143)","v":24.03481073333333},null,null,null,160.94942453333334]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41399999999999998,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B993,PC3_inputs!F$105:F$143)","v":0},null,null,null,0.69697909440000005]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B994,PC3_inputs!F$105:F$143)","v":0},null,null,null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,{"$f":"M922","v":0},0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,0.18644131400000002,0,0,0.21246999999999999,1.2536E-2,0,4.224E-2,0,0,0,0,0,6.4119999999999999,4.1734999999999998,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B995,PC3_inputs!F$105:F$143)","v":3.7682500000000001},null,null,null,20.529906847999996]
[null,"Sum:",null,{"$f":"SUM(D989:D995)","v":0},{"$f":"SUM(E989:E995)","v":0},{"$f":"SUM(F989:F995)","v":0},{"$f":"SUM(G989:G995)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.871101999999993,37.035851000000001,59.927084000000001,14.836281,22.057051000000001,9.7753739999999993,40.280892000000001,57.914000000000001,62.332405399999999,62.584368399999995,{"$f":"SUM(AQ989:AQ995)","v":63.066881733333332},null,null,null,{"$f":"SUM(D996:AS996)","v":600.35155974613326}]
[]
[null,"Total historic cost",null,{"$f":"D986+D996","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.212091999999998,45.716482999999997,60.632063000000002,15.84135,21.513153000000003,29.879691000000001,43.818188857142857,63.289000000000001,62.5833254,62.960748399999993,63.69418173333333,null,null,null,{"$f":"SUM(D998:AS998)","v":1691.2350144232762}]
[]
["@ Sept 15","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F978*Indexation!B$4","v":0},{"$f":"G978*Indexation!C$4","v":0.16397637768424547},{"$f":"H978*Indexation!D$4","v":-1.9281357146449876},{"$f":"I978*Indexation!E$4","v":8.8087151785476951},{"$f":"J978*Indexation!F$4","v":25.955780505732292},{"$f":"K978*Indexation!G$4","v":34.525685438658833},{"$f":"L978*Indexation!H$4","v":24.644420391449707},{"$f":"M978*Indexation!I$4","v":36.91337776544875},{"$f":"N978*Indexation!J$4","v":46.033423093261206},{"$f":"O978*Indexation!K$4","v":38.460233627316619},{"$f":"P978*Indexation!L$4","v":43.800473074195573},{"$f":"Q978*Indexation!M$4","v":44.198906611191539},{"$f":"R978*Indexation!N$4","v":49.321688521154904},{"$f":"S978*Indexation!O$4","v":54.230925660830593},{"$f":"T978*Indexation!P$4","v":73.498527167103035},{"$f":"U978*Indexation!Q$4","v":82.58925798560719},{"$f":"V978*Indexation!R$4","v":82.901112492785245},{"$f":"W978*Indexation!S$4","v":91.211315617537579},{"$f":"X978*Indexation!T$4","v":96.93455449085738},{"$f":"Y978*Indexation!U$4","v":65.173941358765731},{"$f":"Z978*Indexation!V$4","v":75.369774817451116},{"$f":"AA978*Indexation!W$4","v":67.382680290933607},{"$f":"AB978*Indexation!X$4","v":65.403350353788852},{"$f":"AC978*Indexation!Y$4","v":56.455118004023028},{"$f":"AD978*Indexation!Y$4","v":0},{"$f":"AE978*Indexation!Z$4","v":0},{"$f":"AF978*Indexation!Z$4","v":0},{"$f":"AG978*Indexation!AA$4","v":-1.3708673880819018},{"$f":"AH978*Indexation!AA$4","v":0},{"$f":"AI978*Indexation!AB$4","v":-0.7969000948012801},{"$f":"AJ978*Indexation!AB$4","v":0},{"$f":"AK978*Indexation!AC$4","v":-1.1135545023900002},{"$f":"AL978*Indexation!AC$4","v":0},{"$f":"AM978*Indexation!AD$4","v":-0.9},{"$f":"AN978","v":-0.2},0,0,0,null,null,null,{"$f":"SUM(D1002:AS1002)","v":1157.6677811244067}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F979*Indexation!B$4","v":0},{"$f":"G979*Indexation!C$4","v":0},{"$f":"H979*Indexation!D$4","v":0},{"$f":"I979*Indexation!E$4","v":0},{"$f":"J979*Indexation!F$4","v":0},{"$f":"K979*Indexation!G$4","v":0},{"$f":"L979*Indexation!H$4","v":0},{"$f":"M979*Indexation!I$4","v":0},{"$f":"N979*Indexation!J$4","v":0},{"$f":"O979*Indexation!K$4","v":0},{"$f":"P979*Indexation!L$4","v":0},{"$f":"Q979*Indexation!M$4","v":0},{"$f":"R979*Indexation!N$4","v":0},{"$f":"S979*Indexation!O$4","v":0},{"$f":"T979*Indexation!P$4","v":0},{"$f":"U979*Indexation!Q$4","v":0},{"$f":"V979*Indexation!R$4","v":0},{"$f":"W979*Indexation!S$4","v":0},{"$f":"X979*Indexation!T$4","v":0},{"$f":"Y979*Indexation!U$4","v":0},{"$f":"Z979*Indexation!V$4","v":0},{"$f":"AA979*Indexation!W$4","v":0},{"$f":"AB979*Indexation!X$4","v":0},{"$f":"AC979*Indexation!Y$4","v":0},{"$f":"AD979*Indexation!Y$4","v":0},{"$f":"AE979*Indexation!Z$4","v":0},{"$f":"AF979*Indexation!Z$4","v":0},{"$f":"AG979*Indexation!AA$4","v":0},{"$f":"AH979*Indexation!AA$4","v":0},{"$f":"AI979*Indexation!AB$4","v":0},{"$f":"AJ979*Indexation!AB$4","v":0},{"$f":"AK979*Indexation!AC$4","v":0},{"$f":"AL979*Indexation!AC$4","v":0},{"$f":"AM979*Indexation!AD$4","v":0},0,0,0,0,null,null,null,{"$f":"SUM(D1003:AS1003)","v":0}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F980*Indexation!B$4","v":0},{"$f":"G980*Indexation!C$4","v":0},{"$f":"H980*Indexation!D$4","v":0},{"$f":"I980*Indexation!E$4","v":0},{"$f":"J980*Indexation!F$4","v":0},{"$f":"K980*Indexation!G$4","v":0},{"$f":"L980*Indexation!H$4","v":0},{"$f":"M980*Indexation!I$4","v":0},{"$f":"N980*Indexation!J$4","v":0},{"$f":"O980*Indexation!K$4","v":0},{"$f":"P980*Indexation!L$4","v":0},{"$f":"Q980*Indexation!M$4","v":0},{"$f":"R980*Indexation!N$4","v":0},{"$f":"S980*Indexation!O$4","v":0},{"$f":"T980*Indexation!P$4","v":0},{"$f":"U980*Indexation!Q$4","v":0},{"$f":"V980*Indexation!R$4","v":0},{"$f":"W980*Indexation!S$4","v":0},{"$f":"X980*Indexation!T$4","v":0},{"$f":"Y980*Indexation!U$4","v":0},{"$f":"Z980*Indexation!V$4","v":0},{"$f":"AA980*Indexation!W$4","v":0},{"$f":"AB980*Indexation!X$4","v":0},{"$f":"AC980*Indexation!Y$4","v":0},{"$f":"AD980*Indexation!Y$4","v":0},{"$f":"AE980*Indexation!Z$4","v":0},{"$f":"AF980*Indexation!Z$4","v":0},{"$f":"AG980*Indexation!AA$4","v":0},{"$f":"AH980*Indexation!AA$4","v":0},{"$f":"AI980*Indexation!AB$4","v":0},{"$f":"AJ980*Indexation!AB$4","v":0},{"$f":"AK980*Indexation!AC$4","v":0},{"$f":"AL980*Indexation!AC$4","v":0},{"$f":"AM980*Indexation!AD$4","v":0},0,0,0,0,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F981*Indexation!B$4","v":1.066359408888867},{"$f":"G981*Indexation!C$4","v":1.9541002779559991},{"$f":"H981*Indexation!D$4","v":3.8209971476047286},{"$f":"I981*Indexation!E$4","v":1.1846126665108159},{"$f":"J981*Indexation!F$4","v":2.1054062408283873},{"$f":"K981*Indexation!G$4","v":4.4429443438144132},{"$f":"L981*Indexation!H$4","v":5.0431181058792776},{"$f":"M981*Indexation!I$4","v":6.2407818834823869},{"$f":"N981*Indexation!J$4","v":8.8104007610931117},{"$f":"O981*Indexation!K$4","v":7.1656434114651431},{"$f":"P981*Indexation!L$4","v":6.5625245992925825},{"$f":"Q981*Indexation!M$4","v":6.0186426212882873},{"$f":"R981*Indexation!N$4","v":6.5618896894732162},{"$f":"S981*Indexation!O$4","v":7.6481346814535485},{"$f":"T981*Indexation!P$4","v":14.298665132092585},{"$f":"U981*Indexation!Q$4","v":7.9770687663182756},{"$f":"V981*Indexation!R$4","v":8.8847555177135078},{"$f":"W981*Indexation!S$4","v":7.6792160633332927},{"$f":"X981*Indexation!T$4","v":10.42132406517392},{"$f":"Y981*Indexation!U$4","v":10.038281403860545},{"$f":"Z981*Indexation!V$4","v":11.213387011749154},{"$f":"AA981*Indexation!W$4","v":11.847227818668754},{"$f":"AB981*Indexation!X$4","v":12.15697323592566},{"$f":"AC981*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD981*Indexation!Y$4","v":0},{"$f":"AE981*Indexation!Z$4","v":0},{"$f":"AF981*Indexation!Z$4","v":0},{"$f":"AG981*Indexation!AA$4","v":0},{"$f":"AH981*Indexation!AA$4","v":0},{"$f":"AI981*Indexation!AB$4","v":0},{"$f":"AJ981*Indexation!AB$4","v":0},{"$f":"AK981*Indexation!AC$4","v":0},{"$f":"AL981*Indexation!AC$4","v":0},{"$f":"AM981*Indexation!AD$4","v":0},0,0,0,0,null,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F982*Indexation!B$4","v":0},{"$f":"G982*Indexation!C$4","v":0},{"$f":"H982*Indexation!D$4","v":0},{"$f":"I982*Indexation!E$4","v":0},{"$f":"J982*Indexation!F$4","v":0},{"$f":"K982*Indexation!G$4","v":0},{"$f":"L982*Indexation!H$4","v":0},{"$f":"M982*Indexation!I$4","v":0},{"$f":"N982*Indexation!J$4","v":0},{"$f":"O982*Indexation!K$4","v":0},{"$f":"P982*Indexation!L$4","v":0},{"$f":"Q982*Indexation!M$4","v":0},{"$f":"R982*Indexation!N$4","v":0},{"$f":"S982*Indexation!O$4","v":0},{"$f":"T982*Indexation!P$4","v":0},{"$f":"U982*Indexation!Q$4","v":0},{"$f":"V982*Indexation!R$4","v":0},{"$f":"W982*Indexation!S$4","v":0},{"$f":"X982*Indexation!T$4","v":0},{"$f":"Y982*Indexation!U$4","v":0},{"$f":"Z982*Indexation!V$4","v":0},{"$f":"AA982*Indexation!W$4","v":0},{"$f":"AB982*Indexation!X$4","v":0},{"$f":"AC982*Indexation!Y$4","v":0},{"$f":"AD982*Indexation!Y$4","v":0},{"$f":"AE982*Indexation!Z$4","v":0},{"$f":"AF982*Indexation!Z$4","v":0},{"$f":"AG982*Indexation!AA$4","v":0},{"$f":"AH982*Indexation!AA$4","v":0},{"$f":"AI982*Indexation!AB$4","v":0},{"$f":"AJ982*Indexation!AB$4","v":0},{"$f":"AK982*Indexation!AC$4","v":0},{"$f":"AL982*Indexation!AC$4","v":0},{"$f":"AM982*Indexation!AD$4","v":0},0,0,0,0,null,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F983*Indexation!B$4","v":0},{"$f":"G983*Indexation!C$4","v":0},{"$f":"H983*Indexation!D$4","v":0},{"$f":"I983*Indexation!E$4","v":0},{"$f":"J983*Indexation!F$4","v":0},{"$f":"K983*Indexation!G$4","v":0},{"$f":"L983*Indexation!H$4","v":0},{"$f":"M983*Indexation!I$4","v":0},{"$f":"N983*Indexation!J$4","v":0},{"$f":"O983*Indexation!K$4","v":0},{"$f":"P983*Indexation!L$4","v":0},{"$f":"Q983*Indexation!M$4","v":0},{"$f":"R983*Indexation!N$4","v":0},{"$f":"S983*Indexation!O$4","v":0.77561184633511415},{"$f":"T983*Indexation!P$4","v":0},{"$f":"U983*Indexation!Q$4","v":0},{"$f":"V983*Indexation!R$4","v":0},{"$f":"W983*Indexation!S$4","v":0},{"$f":"X983*Indexation!T$4","v":0},{"$f":"Y983*Indexation!U$4","v":0},{"$f":"Z983*Indexation!V$4","v":0},{"$f":"AA983*Indexation!W$4","v":0},{"$f":"AB983*Indexation!X$4","v":0},{"$f":"AC983*Indexation!Y$4","v":0},{"$f":"AD983*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE983*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF983*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG983*Indexation!AA$4","v":0},{"$f":"AH983*Indexation!AA$4","v":0},{"$f":"AI983*Indexation!AB$4","v":0},{"$f":"AJ983*Indexation!AB$4","v":0},{"$f":"AK983*Indexation!AC$4","v":7.3454104266744008E-3},{"$f":"AL983*Indexation!AC$4","v":0},{"$f":"AM983*Indexation!AD$4","v":6.6600000000000001E-3},0,0,0,0,null,null,null,0.73460904237108304]
[null,"Equipment",5,null,null,{"$f":"F984*Indexation!B$4","v":0},{"$f":"G984*Indexation!C$4","v":0},{"$f":"H984*Indexation!D$4","v":0},{"$f":"I984*Indexation!E$4","v":0},{"$f":"J984*Indexation!F$4","v":0},{"$f":"K984*Indexation!G$4","v":0},{"$f":"L984*Indexation!H$4","v":0},{"$f":"M984*Indexation!I$4","v":0},{"$f":"N984*Indexation!J$4","v":0},{"$f":"O984*Indexation!K$4","v":0},{"$f":"P984*Indexation!L$4","v":1.4132999540630666},{"$f":"Q984*Indexation!M$4","v":9.6137585404839676},{"$f":"R984*Indexation!N$4","v":1.1490494011251196},{"$f":"S984*Indexation!O$4","v":2.9474350510682692},{"$f":"T984*Indexation!P$4","v":1.5387489845661853},{"$f":"U984*Indexation!Q$4","v":1.7964442015698008},{"$f":"V984*Indexation!R$4","v":1.2521198860144567},{"$f":"W984*Indexation!S$4","v":3.9063925836429871},{"$f":"X984*Indexation!T$4","v":4.3253531830070413},{"$f":"Y984*Indexation!U$4","v":1.9661001731729171},{"$f":"Z984*Indexation!V$4","v":1.6282228154471976},{"$f":"AA984*Indexation!W$4","v":0.77305435007076195},{"$f":"AB984*Indexation!X$4","v":0.37619012959444353},{"$f":"AC984*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD984*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE984*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF984*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG984*Indexation!AA$4","v":1.7047617242690789},{"$f":"AH984*Indexation!AA$4","v":8.4999966548144101},{"$f":"AI984*Indexation!AB$4","v":1.4991473847174195},{"$f":"AJ984*Indexation!AB$4","v":1.0011744767272845},{"$f":"AK984*Indexation!AC$4","v":0.55560903128976535},{"$f":"AL984*Indexation!AC$4","v":20.352047920750746},{"$f":"AM984*Indexation!AD$4","v":0.57349399999999995},5.5749999999999993,0.25092000000000003,0.37637999999999999,0.62729999999999997,null,null,null,79.963779111137896]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM985*Indexation!AD$4","v":3.8571428571428572},{"$f":"AN985","v":0},{"$f":"AO985","v":0},{"$f":"AP985","v":0},{"$f":"AQ985","v":0}]
[null,"Sum:",null,{"$f":"SUM(D1002:D1009)","v":0},0,1.066359408888867,2.1180766556402446,1.8928614329597411,9.993327845058511,28.061186746560679,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,0.55493931158177989,5.107868211106994,0.33389433618717712,8.4999966548144101,0.70224728991613938,1.0011744767272845,-0.55060006067356049,20.352047920750746,3.5372968571428571,{"$f":"SUM(AN1002:AN1009)","v":5.3749999999999991},0.25092000000000003,0.37637999999999999,{"$f":"SUM(AQ1002:AQ1009)","v":0.62729999999999997},null,null,null,{"$f":"SUM(D1010:AS1010)","v":1414.4937851384}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F989*Indexation!B$4","v":0},{"$f":"G989*Indexation!C$4","v":0},{"$f":"H989*Indexation!D$4","v":0},{"$f":"I989*Indexation!E$4","v":0},{"$f":"J989*Indexation!F$4","v":0},{"$f":"K989*Indexation!G$4","v":0},{"$f":"L989*Indexation!H$4","v":0},{"$f":"M989*Indexation!I$4","v":0},{"$f":"N989*Indexation!J$4","v":0},{"$f":"O989*Indexation!K$4","v":0},{"$f":"P989*Indexation!L$4","v":0},{"$f":"Q989*Indexation!M$4","v":0},{"$f":"R989*Indexation!N$4","v":0},{"$f":"S989*Indexation!O$4","v":0},{"$f":"T989*Indexation!P$4","v":0},{"$f":"U989*Indexation!Q$4","v":0},{"$f":"V989*Indexation!R$4","v":0},{"$f":"W989*Indexation!S$4","v":0},{"$f":"X989*Indexation!T$4","v":0},{"$f":"Y989*Indexation!U$4","v":0},{"$f":"Z989*Indexation!V$4","v":0},{"$f":"AA989*Indexation!W$4","v":0},{"$f":"AB989*Indexation!X$4","v":0},{"$f":"AC989*Indexation!Y$4","v":0},{"$f":"AD989*Indexation!Y$4","v":17.625559301654128},{"$f":"AE989*Indexation!Z$4","v":31.962653647544229},{"$f":"AF989*Indexation!Z$4","v":18.372512032816118},{"$f":"AG989*Indexation!AA$4","v":55.249097963592327},{"$f":"AH989*Indexation!AA$4","v":33.81844363024495},{"$f":"AI989*Indexation!AB$4","v":51.636446566554177},{"$f":"AJ989*Indexation!AB$4","v":11.70090700284492},{"$f":"AK989*Indexation!AC$4","v":16.47515021831029},{"$f":"AL989*Indexation!AC$4","v":6.9144597726380956},{"$f":"AM989*Indexation!AD$4","v":25.280548},{"$f":"AN989","v":30.264000000000003},31.686857999999997,35.919820999999999,35.263821,null,null,null,{"$f":"SUM(D1013:AS1013)","v":402.17027813619927}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F990*Indexation!B$4","v":0},{"$f":"G990*Indexation!C$4","v":0},{"$f":"H990*Indexation!D$4","v":0},{"$f":"I990*Indexation!E$4","v":0},{"$f":"J990*Indexation!F$4","v":0},{"$f":"K990*Indexation!G$4","v":0},{"$f":"L990*Indexation!H$4","v":0},{"$f":"M990*Indexation!I$4","v":0},{"$f":"N990*Indexation!J$4","v":0},{"$f":"O990*Indexation!K$4","v":0},{"$f":"P990*Indexation!L$4","v":0},{"$f":"Q990*Indexation!M$4","v":0},{"$f":"R990*Indexation!N$4","v":0},{"$f":"S990*Indexation!O$4","v":0},{"$f":"T990*Indexation!P$4","v":0},{"$f":"U990*Indexation!Q$4","v":0},{"$f":"V990*Indexation!R$4","v":0},{"$f":"W990*Indexation!S$4","v":0},{"$f":"X990*Indexation!T$4","v":0},{"$f":"Y990*Indexation!U$4","v":0},{"$f":"Z990*Indexation!V$4","v":0},{"$f":"AA990*Indexation!W$4","v":0},{"$f":"AB990*Indexation!X$4","v":0},{"$f":"AC990*Indexation!Y$4","v":0},{"$f":"AD990*Indexation!Y$4","v":0},{"$f":"AE990*Indexation!Z$4","v":0},{"$f":"AF990*Indexation!Z$4","v":0},{"$f":"AG990*Indexation!AA$4","v":0},{"$f":"AH990*Indexation!AA$4","v":0},{"$f":"AI990*Indexation!AB$4","v":0},{"$f":"AJ990*Indexation!AB$4","v":0},{"$f":"AK990*Indexation!AC$4","v":0},{"$f":"AL990*Indexation!AC$4","v":0},{"$f":"AM990*Indexation!AD$4","v":0},0,0,0,0,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F991*Indexation!B$4","v":0},{"$f":"G991*Indexation!C$4","v":0},{"$f":"H991*Indexation!D$4","v":0},{"$f":"I991*Indexation!E$4","v":0},{"$f":"J991*Indexation!F$4","v":0},{"$f":"K991*Indexation!G$4","v":0},{"$f":"L991*Indexation!H$4","v":0},{"$f":"M991*Indexation!I$4","v":0},{"$f":"N991*Indexation!J$4","v":0},{"$f":"O991*Indexation!K$4","v":0},{"$f":"P991*Indexation!L$4","v":0},{"$f":"Q991*Indexation!M$4","v":0},{"$f":"R991*Indexation!N$4","v":0},{"$f":"S991*Indexation!O$4","v":0},{"$f":"T991*Indexation!P$4","v":0},{"$f":"U991*Indexation!Q$4","v":0},{"$f":"V991*Indexation!R$4","v":0},{"$f":"W991*Indexation!S$4","v":0},{"$f":"X991*Indexation!T$4","v":0},{"$f":"Y991*Indexation!U$4","v":0},{"$f":"Z991*Indexation!V$4","v":0},{"$f":"AA991*Indexation!W$4","v":0},{"$f":"AB991*Indexation!X$4","v":0},{"$f":"AC991*Indexation!Y$4","v":0},{"$f":"AD991*Indexation!Y$4","v":0},{"$f":"AE991*Indexation!Z$4","v":0},{"$f":"AF991*Indexation!Z$4","v":0},{"$f":"AG991*Indexation!AA$4","v":0},{"$f":"AH991*Indexation!AA$4","v":0},{"$f":"AI991*Indexation!AB$4","v":0},{"$f":"AJ991*Indexation!AB$4","v":0},{"$f":"AK991*Indexation!AC$4","v":0},{"$f":"AL991*Indexation!AC$4","v":0},{"$f":"AM991*Indexation!AD$4","v":0},0,0,0,0,null,null,null,0]
[null,"Meters",15,null,null,{"$f":"F992*Indexation!B$4","v":0},{"$f":"G992*Indexation!C$4","v":0},{"$f":"H992*Indexation!D$4","v":0},{"$f":"I992*Indexation!E$4","v":0},{"$f":"J992*Indexation!F$4","v":0},{"$f":"K992*Indexation!G$4","v":0},{"$f":"L992*Indexation!H$4","v":0},{"$f":"M992*Indexation!I$4","v":0},{"$f":"N992*Indexation!J$4","v":0},{"$f":"O992*Indexation!K$4","v":0},{"$f":"P992*Indexation!L$4","v":0},{"$f":"Q992*Indexation!M$4","v":0},{"$f":"R992*Indexation!N$4","v":0},{"$f":"S992*Indexation!O$4","v":0},{"$f":"T992*Indexation!P$4","v":0},{"$f":"U992*Indexation!Q$4","v":0},{"$f":"V992*Indexation!R$4","v":0},{"$f":"W992*Indexation!S$4","v":0},{"$f":"X992*Indexation!T$4","v":0},{"$f":"Y992*Indexation!U$4","v":0},{"$f":"Z992*Indexation!V$4","v":0},{"$f":"AA992*Indexation!W$4","v":0},{"$f":"AB992*Indexation!X$4","v":0},{"$f":"AC992*Indexation!Y$4","v":0},{"$f":"AD992*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE992*Indexation!Z$4","v":8.452888550754043},{"$f":"AF992*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG992*Indexation!AA$4","v":10.218207567351564},{"$f":"AH992*Indexation!AA$4","v":2.4467280310125448},{"$f":"AI992*Indexation!AB$4","v":8.0163507593956567},{"$f":"AJ992*Indexation!AB$4","v":3.0778851664031168},{"$f":"AK992*Indexation!AC$4","v":5.8536938275950314},{"$f":"AL992*Indexation!AC$4","v":2.9813690730402169},{"$f":"AM992*Indexation!AD$4","v":14.586344},27.65,24.233547400000003,22.491047400000003,24.03481073333333,null,null,null,160.98470151028241]
[null,"Land",40,null,null,{"$f":"F993*Indexation!B$4","v":0},{"$f":"G993*Indexation!C$4","v":0},{"$f":"H993*Indexation!D$4","v":0},{"$f":"I993*Indexation!E$4","v":0},{"$f":"J993*Indexation!F$4","v":0},{"$f":"K993*Indexation!G$4","v":0},{"$f":"L993*Indexation!H$4","v":0},{"$f":"M993*Indexation!I$4","v":0},{"$f":"N993*Indexation!J$4","v":0},{"$f":"O993*Indexation!K$4","v":0},{"$f":"P993*Indexation!L$4","v":0},{"$f":"Q993*Indexation!M$4","v":0.10763142525442419},{"$f":"R993*Indexation!N$4","v":0.28444022408628189},{"$f":"S993*Indexation!O$4","v":0},{"$f":"T993*Indexation!P$4","v":0},{"$f":"U993*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V993*Indexation!R$4","v":0},{"$f":"W993*Indexation!S$4","v":0},{"$f":"X993*Indexation!T$4","v":0},{"$f":"Y993*Indexation!U$4","v":0},{"$f":"Z993*Indexation!V$4","v":0},{"$f":"AA993*Indexation!W$4","v":0},{"$f":"AB993*Indexation!X$4","v":0},{"$f":"AC993*Indexation!Y$4","v":0},{"$f":"AD993*Indexation!Y$4","v":0},{"$f":"AE993*Indexation!Z$4","v":0},{"$f":"AF993*Indexation!Z$4","v":0},{"$f":"AG993*Indexation!AA$4","v":0},{"$f":"AH993*Indexation!AA$4","v":0},{"$f":"AI993*Indexation!AB$4","v":0},{"$f":"AJ993*Indexation!AB$4","v":0},{"$f":"AK993*Indexation!AC$4","v":0},{"$f":"AL993*Indexation!AC$4","v":0},{"$f":"AM993*Indexation!AD$4","v":0.41399999999999998},0,0,0,0,null,null,null,0.82334635496579578]
[null,"Buildings",40,null,null,{"$f":"F994*Indexation!B$4","v":0},{"$f":"G994*Indexation!C$4","v":0},{"$f":"H994*Indexation!D$4","v":0},{"$f":"I994*Indexation!E$4","v":0},{"$f":"J994*Indexation!F$4","v":0.21789639867708485},{"$f":"K994*Indexation!G$4","v":0},{"$f":"L994*Indexation!H$4","v":0},{"$f":"M994*Indexation!I$4","v":0},{"$f":"N994*Indexation!J$4","v":0},{"$f":"O994*Indexation!K$4","v":0},{"$f":"P994*Indexation!L$4","v":0},{"$f":"Q994*Indexation!M$4","v":0},{"$f":"R994*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S994*Indexation!O$4","v":0},{"$f":"T994*Indexation!P$4","v":0},{"$f":"U994*Indexation!Q$4","v":0},{"$f":"V994*Indexation!R$4","v":0},{"$f":"W994*Indexation!S$4","v":7.7017032862452721},{"$f":"X994*Indexation!T$4","v":3.8995075830999846},{"$f":"Y994*Indexation!U$4","v":5.9916170185877826},{"$f":"Z994*Indexation!V$4","v":0.46966433410765396},{"$f":"AA994*Indexation!W$4","v":0.1806267735697929},{"$f":"AB994*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC994*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD994*Indexation!Y$4","v":0},{"$f":"AE994*Indexation!Z$4","v":0},{"$f":"AF994*Indexation!Z$4","v":0},{"$f":"AG994*Indexation!AA$4","v":0},{"$f":"AH994*Indexation!AA$4","v":0},{"$f":"AI994*Indexation!AB$4","v":0},{"$f":"AJ994*Indexation!AB$4","v":0},{"$f":"AK994*Indexation!AC$4","v":0},{"$f":"AL994*Indexation!AC$4","v":0},{"$f":"AM994*Indexation!AD$4","v":0},0,0,0,0,null,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F995*Indexation!B$4","v":0},{"$f":"G995*Indexation!C$4","v":0},{"$f":"H995*Indexation!D$4","v":0},{"$f":"I995*Indexation!E$4","v":0},{"$f":"J995*Indexation!F$4","v":0},{"$f":"K995*Indexation!G$4","v":0},{"$f":"L995*Indexation!H$4","v":0},{"$f":"M995*Indexation!I$4","v":0},{"$f":"N995*Indexation!J$4","v":0},{"$f":"O995*Indexation!K$4","v":0},{"$f":"P995*Indexation!L$4","v":0},{"$f":"Q995*Indexation!M$4","v":0},{"$f":"R995*Indexation!N$4","v":0.8161098576874326},{"$f":"S995*Indexation!O$4","v":0.24459015343037291},{"$f":"T995*Indexation!P$4","v":0.51345576186361674},{"$f":"U995*Indexation!Q$4","v":0.23731464633392704},{"$f":"V995*Indexation!R$4","v":0.39145881367708818},{"$f":"W995*Indexation!S$4","v":1.4444455783048844},{"$f":"X995*Indexation!T$4","v":0.78566536442817592},{"$f":"Y995*Indexation!U$4","v":0.96785117582269908},{"$f":"Z995*Indexation!V$4","v":0.56856386790174984},{"$f":"AA995*Indexation!W$4","v":0.1380354934130501},{"$f":"AB995*Indexation!X$4","v":0.95328731346729689},{"$f":"AC995*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD995*Indexation!Y$4","v":0},{"$f":"AE995*Indexation!Z$4","v":0},{"$f":"AF995*Indexation!Z$4","v":0.21449821997005736},{"$f":"AG995*Indexation!AA$4","v":1.2275138269281945E-2},{"$f":"AH995*Indexation!AA$4","v":0},{"$f":"AI995*Indexation!AB$4","v":4.2076325005507585E-2},{"$f":"AJ995*Indexation!AB$4","v":0},{"$f":"AK995*Indexation!AC$4","v":0},{"$f":"AL995*Indexation!AC$4","v":0},{"$f":"AM995*Indexation!AD$4","v":0},0,6.4119999999999999,4.1734999999999998,3.7682500000000001,null,null,null,21.87686896585307]
[null,"Sum:",null,{"$f":"SUM(D1013:D1019)","v":0},{"$f":"SUM(E1013:E1019)","v":0},{"$f":"SUM(F1013:F1019)","v":0},{"$f":"SUM(G1013:G1019)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,40.415542198298269,22.027387251572264,65.479580669213178,36.265171661257497,59.694873650955344,14.778792169248037,22.328844045905321,9.895828845678313,40.280892000000001,57.914000000000001,62.332405399999999,62.584368399999995,{"$f":"SUM(AQ1013:AQ1019)","v":63.066881733333332},null,null,null,604.45499933686165]
[]
[null,"Total indexed gross asset value",null,{"$f":"D1010+D1020","v":0},{"$f":"E1010+E1020","v":0},{"$f":"F1010+F1020","v":1.066359408888867},{"$f":"G1010+G1020","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.279083145237763,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,27.135255462679257,65.813475005400349,44.765168316071907,60.397120940871481,15.779966645975321,21.778243985231761,30.247876766429059,43.818188857142857,63.289000000000001,62.5833254,62.960748399999993,63.69418173333333,null,null,null,{"$f":"SUM(D1022:AS1022)","v":2018.9487844752614}]
[]
["@ Sept 15","Indexed net book value @ 30 Sept 2015"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1026,(D$6<$M$1)),($C1026-($M$1-0.25-D$6))/$C1026*D1002,0)","v":0},0,0,7.7205544492998907E-2,-0.93996616088943141,4.4410605691844625,13.518635680068904,18.557555923279121,13.657116300261713,21.07138647444366,27.044636067290959,23.236391149837122,27.192793700229753,28.176802964634604,32.2646045742555,36.379912630807183,50.530237427383334,58.156602498198403,59.757885255216031,67.268345267933967,73.104809845188271,50.238246464048586,59.353697668742754,54.186905400625776,53.68525008206835,47.281161328369286,{"$f":"IF(AND(($M$1-$U$3-AD$6)<$C1026,(AD$6<$M$1)),($C1026-($M$1-AD$6-$U$2))/$C1026*AD1002,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AE$6)<$C1026,(AE$6<$M$1)),($C1026-($M$1-AE$6-IF(2015=AE$6, $Y$4, $Z$4)))/$C1026*AE1002,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AF$6)<$C1026,(AF$6<$M$1)),($C1026-($M$1-AF$6-$V$2))/$C1026*AF1002,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AG$6)<$C1026,(AG$6<$M$1)),($C1026-($M$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C1026*AG1002,0)","v":-1.1995089645716641},{"$f":"IF(AND(($M$1-$V$3-AH$6)<$C1026,(AH$6<$M$1)),($C1026-($M$1-AH$6-$V$2))/$C1026*AH1002,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AI$6)<$C1026,(AI$6<$M$1)),($C1026-($M$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C1026*AI1002,0)","v":-0.71056925119780812},{"$f":"IF(AND(($M$1-$V$3-AJ$6)<$C1026,(AJ$6<$M$1)),($C1026-($M$1-AJ$6-$V$2))/$C1026*AJ1002,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AK$6)<$C1026,(AK$6<$M$1)),($C1026-($M$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C1026*AK1002,0)","v":-1.0114786730042502},{"$f":"IF(AND(($M$1-$V$3-AL$6)<$C1026,(AL$6<$M$1)),($C1026-($M$1-AL$6-$V$2))/$C1026*AL1002,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AM$6)<$C1026,(AM$6<$M$1)),($C1026-($M$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C1026*AM1002,0)","v":-0.83250000000000002},{"$f":"IF(AND(($M$1-0.25-AN$6)<$C1026,(AN$6<$M$1)),($C1026-($M$1-0.75-(AN$6-0.25)))/$C1026*AN1002,0)","v":-0.18833333333333335},{"$f":"IF(AND(($M$1-0.25-AO$6)<$C1026,(AO$6<$M$1)),($C1026-($M$1-0.75-(AO$6-0.25)))/$C1026*AO1002,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AP$6)<$C1026,(AP$6<$M$1)),($C1026-($M$1-0.75-(AP$6-0.25)))/$C1026*AP1002,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AQ$6)<$C1026,(AQ$6<$M$1)),($C1026-($M$1-0.75-(AQ$6-0.25)))/$C1026*AQ1002,0)","v":0},null,null,null,{"$f":"SUM(D1026:AS1026)","v":814.29888643356401}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1029,(D$6<$M$1)),($C1029-($M$1-0.25-D$6))/$C1029*D1005,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.17368873441956534,0.83652345032171205,1.682008051762373,2.5668993607115635,3.4444757501789369,3.1948063523163035,{"$f":"IF(AND(($M$1-$U$3-AD$6)<$C1029,(AD$6<$M$1)),($C1029-($M$1-AD$6-$U$2))/$C1029*AD1005,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AE$6)<$C1029,(AE$6<$M$1)),($C1029-($M$1-AE$6-IF(2015=AE$6, $Y$4, $Z$4)))/$C1029*AE1005,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AF$6)<$C1029,(AF$6<$M$1)),($C1029-($M$1-AF$6-$V$2))/$C1029*AF1005,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AG$6)<$C1029,(AG$6<$M$1)),($C1029-($M$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C1029*AG1005,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AH$6)<$C1029,(AH$6<$M$1)),($C1029-($M$1-AH$6-$V$2))/$C1029*AH1005,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AI$6)<$C1029,(AI$6<$M$1)),($C1029-($M$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C1029*AI1005,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AJ$6)<$C1029,(AJ$6<$M$1)),($C1029-($M$1-AJ$6-$V$2))/$C1029*AJ1005,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AK$6)<$C1029,(AK$6<$M$1)),($C1029-($M$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C1029*AK1005,0)","v":0},{"$f":"IF(AND(($M$1-$V$3-AL$6)<$C1029,(AL$6<$M$1)),($C1029-($M$1-AL$6-$V$2))/$C1029*AL1005,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AM$6)<$C1029,(AM$6<$M$1)),($C1029-($M$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C1029*AM1005,0)","v":0},{"$f":"IF(AND(($M$1-0.25-AN$6)<$C1029,(AN$6<$M$1)),($C1029-($M$1-0.75-(AN$6-0.25)))/$C1029*AN1005,0)","v":0},0,0,0,null,null,null,11.898401699710455]
[null,"Land",40,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1030,(D$6<$M$1)),($C1030-($M$1-0.25-D$6))/$C1030*D1006,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1031,(D$6<$M$1)),($C1031-($M$1-0.25-D$6))/$C1031*D1007,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.39265349720715154,0,0,0,0,0,0,0,0,0,0,2.3375075292217194E-2,-6.0559346701743608E-2,-6.6161348516979735E-3,0,0,0,0,6.335416493006671E-3,0,5.9107500000000002E-3,0,0,0,0,null,null,null,0.36109925743893384]
[null,"Equipment",5,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1032,(D$6<$M$1)),($C1032-($M$1-0.25-D$6))/$C1032*D1008,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,5.7349399999999995E-2,1.6724999999999997,0.12546000000000002,0.26346599999999998,0.56457000000000002,null,null,null,2.6833453999999994]
[null,"ITO setup",15,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1033,(D$6<$M$1)),($C1033-($M$1-0.25-D$6))/$C1033*D1009,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.6999999999999997,0,0,0,0,null,null,null,2.6999999999999997]
[null,"Sum:",null,{"$f":"SUM(D1026:D1033)","v":0},0,0,7.7205544492998907E-2,-0.93996616088943141,4.4410605691844625,13.518635680068904,18.557555923279121,13.657116300261713,21.07138647444366,27.044636067290959,23.236391149837122,27.192793700229753,28.176802964634604,32.2646045742555,36.772566128014333,50.530237427383334,58.156602498198403,59.757885255216031,67.268345267933967,73.278498579607842,51.0747699143703,61.035705720505128,56.753804761337342,57.129725832247289,50.475967680685592,2.3375075292217194E-2,-6.0559346701743608E-2,-6.6161348516979735E-3,-1.1995089645716641,0,-0.71056925119780812,0,-1.0051432565112435,0,1.9307601499999998,1.4841666666666664,0.12546000000000002,0.26346599999999998,{"$f":"SUM(AQ1026:AQ1033)","v":0.56457000000000002},null,null,null,831.94173279071344]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1037,(D$6<$M$1)),($C1037-($M$1-0.25-D$6))/$C1037*D1013,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.761405915135333,27.301433323944028,15.769739494833834,48.342960718143289,29.59113817646433,46.042498188510812,10.433308744203387,14.964928114965179,6.2806342934796033,23.384506900000002,{"$f":"IF(AND(($M$1-0.25-AN$6)<$C1037,(AN$6<$M$1)),($C1037-($M$1-0.75-(AN$6-0.25)))/$C1037*AN1013,0)","v":28.498600000000003},30.366572249999997,35.021825475,34.969955825,null,null,null,{"$f":"SUM(D1037:AS1037)","v":365.72950741967981}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1038,(D$6<$M$1)),($C1038-($M$1-0.25-D$6))/$C1038*D1014,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[null,"Cork Cast Iron",60,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1039,(D$6<$M$1)),($C1039-($M$1-0.25-D$6))/$C1039*D1015,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1040,(D$6<$M$1)),($C1040-($M$1-0.25-D$6))/$C1040*D1016,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.225508200913783,3.5220368961475179,1.490830032807305,5.1091037836757822,1.2233640155062724,4.5425987636575389,1.7441349276284328,3.7073394241435196,1.8882004129254706,10.210440799999999,21.198333333333334,20.194622833333337,20.241942660000003,23.233650375555552,null,null,null,119.53210645962785]
[null,"Land",40,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1041,(D$6<$M$1)),($C1041-($M$1-0.25-D$6))/$C1041*D1017,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.910683777233104E-2,0.13688685784152316,0,0,9.6090550039561445E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.36742499999999995,0,0,0,0,null,null,null,0.5630277506178103]
[null,"Buildings",40,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1042,(D$6<$M$1)),($C1042-($M$1-0.25-D$6))/$C1042*D1018,0)","v":0},0,0,0,0,0,6.1283362127930112E-2,0,0,0,0,0,0,0,2.7731888614757196E-2,0,0,0,0,4.6691576172861957,2.4615641618318653,3.9319986684482324,0.31995882761083927,0.12756765883366625,5.7548341677044416E-2,1.8646740920237378E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,null,11.658675200522556]
[null,"Equipment",5,{"$f":"IF(AND(($M$1-0.25-D$6)<$C1043,(D$6<$M$1)),($C1043-($M$1-0.25-D$6))/$C1043*D1019,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(($M$1-0.25-M$6)<$C1043,(M$6<$M$1)),($C1043-($M$1-0.25-M$6))/$C1043*M1019,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.206,2.9214499999999997,3.3914250000000004,null,null,null,9.5188749999999995]
[null,"Sum:",null,{"$f":"SUM(D1037:D1043)","v":0},{"$f":"SUM(E1037:E1043)","v":0},{"$f":"SUM(F1037:F1043)","v":0},{"$f":"SUM(G1037:G1043)","v":0},0,0,6.1283362127930112E-2,0,0,{"$f":"SUM(M1037:M1043)","v":0},0,0,0,4.910683777233104E-2,0.16461874645628036,0,0,9.6090550039561445E-3,0,4.6691576172861957,2.4615641618318653,3.9319986684482324,0.31995882761083927,0.12756765883366625,5.7548341677044416E-2,1.8646740920237378E-3,15.986914116049116,30.823470220091547,17.260569527641138,53.452064501819073,30.814502191970604,50.58509695216835,12.177443671831821,18.672267539108699,8.1688347064050735,33.962372699999996,49.696933333333334,53.767195083333334,58.185218135000007,61.595031200555553,null,null,null,507.00219183044806]
[]
[null,"Total indexed net book value",null,{"$f":"D1034+D1044","v":0},{"$f":"E1034+E1044","v":0},{"$f":"F1034+F1044","v":0},{"$f":"G1034+G1044","v":7.7205544492998907E-2},{"$f":"H1034+H1044","v":-0.93996616088943141},4.4410605691844625,13.579919042196835,18.557555923279121,13.657116300261713,21.07138647444366,27.044636067290959,23.236391149837122,27.192793700229753,28.225909802406935,32.429223320711777,36.772566128014333,50.530237427383334,58.166211553202359,59.757885255216031,71.937502885220169,75.740062741439701,55.00676858281853,61.355664548115968,56.881372420171012,57.18727417392433,50.477832354777618,16.010289191341332,{"$f":"AE1034+AE1044","v":30.762910873389803},{"$f":"AF1034+AF1044","v":17.253953392789441},52.25255553724741,30.814502191970604,49.874527700970539,12.177443671831821,17.667124282597456,8.1688347064050735,35.893132849999994,51.181100000000001,53.892655083333331,58.448684135000008,62.159601200555556,null,null,null,{"$f":"SUM(D1046:AS1046)","v":1338.9439246211616}]
[]
[]
["@ Sept 16","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D978","v":0},{"$f":"E978","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,0,-1.1000000000000001,0,-0.9,-0.2,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1051,PC3_inputs!G$105:G$143)","v":0},null,null,{"$f":"SUM(D1051:AS1051)","v":884.46716981999998}]
[null,"Dublin Cast Iron - D",60,{"$f":"D979","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1052,PC3_inputs!G$105:G$143)","v":0},null,null,0]
[null,"Cork Cast Iron - D",60,{"$f":"D980","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1053,PC3_inputs!G$105:G$143)","v":0},null,null,0]
[null,"Meters - D",15,{"$f":"D981","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1054,PC3_inputs!G$105:G$143)","v":0},null,null,130.34491930000002]
[null,"Land - D",40,{"$f":"D982","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1055,PC3_inputs!G$105:G$143)","v":0},null,null,0]
[null,"Buildings - D",40,{"$f":"D983","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,0,6.6600000000000001E-3,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1056,PC3_inputs!G$105:G$143)","v":0},null,null,0.5055647900000001]
[null,"Equipment - D",5,{"$f":"D984","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,0.29430539,0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.54884599999999995,20.104317000000002,0.57349399999999995,5.5749999999999993,0.25092000000000003,0.37637999999999999,0.62729999999999997,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1057,PC3_inputs!G$105:G$143)","v":0.62729999999999997},null,null,72.335957910000019]
[null,"ITO setup",15,{"$f":"D985","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8571428571428572,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1058,PC3_inputs!G$105:G$143)","v":0}]
[null,"Sum:",null,{"$f":"SUM(D1051:D1058)","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,-0.54389800000000021,20.104317000000002,3.5372968571428571,5.3749999999999991,0.25092000000000003,0.37637999999999999,0.62729999999999997,{"$f":"SUM(AR1051:AR1058)","v":0.62729999999999997},null,null,{"$f":"SUM(D1059:AS1059)","v":1091.510754677143}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D989","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,6.8302949999999996,25.280548,30.264000000000003,31.686857999999997,35.919820999999999,35.263821,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1062,PC3_inputs!G$105:G$143)","v":24.162000000000003},null,null,{"$f":"SUM(D1062:AS1062)","v":427.06859999999995}]
[null,"Dublin Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1063,PC3_inputs!G$105:G$143)","v":0},null,null,{"$f":"SUM(D1063:AS1063)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1064,PC3_inputs!G$105:G$143)","v":0},null,null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,2.9450789999999998,14.586344,27.65,24.233547400000003,22.491047400000003,24.03481073333333,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1065,PC3_inputs!G$105:G$143)","v":20.677321733333333},null,null,181.62674626666669]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41399999999999998,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1066,PC3_inputs!G$105:G$143)","v":0},null,null,0.69697909440000005]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1067,PC3_inputs!G$105:G$143)","v":0},null,null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,{"$f":"M995","v":0},0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,0.18644131400000002,0,0,0.21246999999999999,1.2536E-2,0,4.224E-2,0,0,0,0,0,6.4119999999999999,4.1734999999999998,3.7682500000000001,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1068,PC3_inputs!G$105:G$143)","v":2.7247500000000002},null,null,23.254656847999996]
[null,"Sum:",null,{"$f":"SUM(D1062:D1068)","v":0},{"$f":"SUM(E1062:E1068)","v":0},{"$f":"SUM(F1062:F1068)","v":0},{"$f":"SUM(G1062:G1068)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.871101999999993,37.035851000000001,59.927084000000001,14.836281,22.057051000000001,9.7753739999999993,40.280892000000001,57.914000000000001,62.332405399999999,{"$f":"SUM(AP1062:AP1068)","v":62.584368399999995},63.066881733333332,{"$f":"SUM(AR1062:AR1068)","v":47.564071733333336},null,null,{"$f":"SUM(D1069:AS1069)","v":647.91563147946658}]
[]
[null,"Total historic cost",null,{"$f":"D1059+D1069","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.212091999999998,45.716482999999997,60.632063000000002,15.84135,21.513153000000003,29.879691000000001,43.818188857142857,63.289000000000001,62.5833254,62.960748399999993,63.69418173333333,48.191371733333334,null,null,{"$f":"SUM(D1071:AS1071)","v":1739.4263861566096}]
[]
["@ Sept 16","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F1051*Indexation!B$4","v":0},{"$f":"G1051*Indexation!C$4","v":0.16397637768424547},{"$f":"H1051*Indexation!D$4","v":-1.9281357146449876},{"$f":"I1051*Indexation!E$4","v":8.8087151785476951},{"$f":"J1051*Indexation!F$4","v":25.955780505732292},{"$f":"K1051*Indexation!G$4","v":34.525685438658833},{"$f":"L1051*Indexation!H$4","v":24.644420391449707},{"$f":"M1051*Indexation!I$4","v":36.91337776544875},{"$f":"N1051*Indexation!J$4","v":46.033423093261206},{"$f":"O1051*Indexation!K$4","v":38.460233627316619},{"$f":"P1051*Indexation!L$4","v":43.800473074195573},{"$f":"Q1051*Indexation!M$4","v":44.198906611191539},{"$f":"R1051*Indexation!N$4","v":49.321688521154904},{"$f":"S1051*Indexation!O$4","v":54.230925660830593},{"$f":"T1051*Indexation!P$4","v":73.498527167103035},{"$f":"U1051*Indexation!Q$4","v":82.58925798560719},{"$f":"V1051*Indexation!R$4","v":82.901112492785245},{"$f":"W1051*Indexation!S$4","v":91.211315617537579},{"$f":"X1051*Indexation!T$4","v":96.93455449085738},{"$f":"Y1051*Indexation!U$4","v":65.173941358765731},{"$f":"Z1051*Indexation!V$4","v":75.369774817451116},{"$f":"AA1051*Indexation!W$4","v":67.382680290933607},{"$f":"AB1051*Indexation!X$4","v":65.403350353788852},{"$f":"AC1051*Indexation!Y$4","v":56.455118004023028},{"$f":"AD1051*Indexation!Y$4","v":0},{"$f":"AE1051*Indexation!Z$4","v":0},{"$f":"AF1051*Indexation!Z$4","v":0},{"$f":"AG1051*Indexation!AA$4","v":-1.3708673880819018},{"$f":"AH1051*Indexation!AA$4","v":0},{"$f":"AI1051*Indexation!AB$4","v":-0.7969000948012801},{"$f":"AJ1051*Indexation!AB$4","v":0},{"$f":"AK1051*Indexation!AC$4","v":-1.1135545023900002},{"$f":"AL1051*Indexation!AC$4","v":0},{"$f":"AM1051*Indexation!AD$4","v":-0.9},{"$f":"AN1051","v":-0.2},0,0,0,0,null,null,{"$f":"SUM(D1075:AS1075)","v":1157.6677811244067}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F1052*Indexation!B$4","v":0},{"$f":"G1052*Indexation!C$4","v":0},{"$f":"H1052*Indexation!D$4","v":0},{"$f":"I1052*Indexation!E$4","v":0},{"$f":"J1052*Indexation!F$4","v":0},{"$f":"K1052*Indexation!G$4","v":0},{"$f":"L1052*Indexation!H$4","v":0},{"$f":"M1052*Indexation!I$4","v":0},{"$f":"N1052*Indexation!J$4","v":0},{"$f":"O1052*Indexation!K$4","v":0},{"$f":"P1052*Indexation!L$4","v":0},{"$f":"Q1052*Indexation!M$4","v":0},{"$f":"R1052*Indexation!N$4","v":0},{"$f":"S1052*Indexation!O$4","v":0},{"$f":"T1052*Indexation!P$4","v":0},{"$f":"U1052*Indexation!Q$4","v":0},{"$f":"V1052*Indexation!R$4","v":0},{"$f":"W1052*Indexation!S$4","v":0},{"$f":"X1052*Indexation!T$4","v":0},{"$f":"Y1052*Indexation!U$4","v":0},{"$f":"Z1052*Indexation!V$4","v":0},{"$f":"AA1052*Indexation!W$4","v":0},{"$f":"AB1052*Indexation!X$4","v":0},{"$f":"AC1052*Indexation!Y$4","v":0},{"$f":"AD1052*Indexation!Y$4","v":0},{"$f":"AE1052*Indexation!Z$4","v":0},{"$f":"AF1052*Indexation!Z$4","v":0},{"$f":"AG1052*Indexation!AA$4","v":0},{"$f":"AH1052*Indexation!AA$4","v":0},{"$f":"AI1052*Indexation!AB$4","v":0},{"$f":"AJ1052*Indexation!AB$4","v":0},{"$f":"AK1052*Indexation!AC$4","v":0},{"$f":"AL1052*Indexation!AC$4","v":0},{"$f":"AM1052*Indexation!AD$4","v":0},0,0,0,0,0,null,null,{"$f":"SUM(D1076:AS1076)","v":0}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F1053*Indexation!B$4","v":0},{"$f":"G1053*Indexation!C$4","v":0},{"$f":"H1053*Indexation!D$4","v":0},{"$f":"I1053*Indexation!E$4","v":0},{"$f":"J1053*Indexation!F$4","v":0},{"$f":"K1053*Indexation!G$4","v":0},{"$f":"L1053*Indexation!H$4","v":0},{"$f":"M1053*Indexation!I$4","v":0},{"$f":"N1053*Indexation!J$4","v":0},{"$f":"O1053*Indexation!K$4","v":0},{"$f":"P1053*Indexation!L$4","v":0},{"$f":"Q1053*Indexation!M$4","v":0},{"$f":"R1053*Indexation!N$4","v":0},{"$f":"S1053*Indexation!O$4","v":0},{"$f":"T1053*Indexation!P$4","v":0},{"$f":"U1053*Indexation!Q$4","v":0},{"$f":"V1053*Indexation!R$4","v":0},{"$f":"W1053*Indexation!S$4","v":0},{"$f":"X1053*Indexation!T$4","v":0},{"$f":"Y1053*Indexation!U$4","v":0},{"$f":"Z1053*Indexation!V$4","v":0},{"$f":"AA1053*Indexation!W$4","v":0},{"$f":"AB1053*Indexation!X$4","v":0},{"$f":"AC1053*Indexation!Y$4","v":0},{"$f":"AD1053*Indexation!Y$4","v":0},{"$f":"AE1053*Indexation!Z$4","v":0},{"$f":"AF1053*Indexation!Z$4","v":0},{"$f":"AG1053*Indexation!AA$4","v":0},{"$f":"AH1053*Indexation!AA$4","v":0},{"$f":"AI1053*Indexation!AB$4","v":0},{"$f":"AJ1053*Indexation!AB$4","v":0},{"$f":"AK1053*Indexation!AC$4","v":0},{"$f":"AL1053*Indexation!AC$4","v":0},{"$f":"AM1053*Indexation!AD$4","v":0},0,0,0,0,0,null,null,0]
[null,"Meters",15,null,null,{"$f":"F1054*Indexation!B$4","v":1.066359408888867},{"$f":"G1054*Indexation!C$4","v":1.9541002779559991},{"$f":"H1054*Indexation!D$4","v":3.8209971476047286},{"$f":"I1054*Indexation!E$4","v":1.1846126665108159},{"$f":"J1054*Indexation!F$4","v":2.1054062408283873},{"$f":"K1054*Indexation!G$4","v":4.4429443438144132},{"$f":"L1054*Indexation!H$4","v":5.0431181058792776},{"$f":"M1054*Indexation!I$4","v":6.2407818834823869},{"$f":"N1054*Indexation!J$4","v":8.8104007610931117},{"$f":"O1054*Indexation!K$4","v":7.1656434114651431},{"$f":"P1054*Indexation!L$4","v":6.5625245992925825},{"$f":"Q1054*Indexation!M$4","v":6.0186426212882873},{"$f":"R1054*Indexation!N$4","v":6.5618896894732162},{"$f":"S1054*Indexation!O$4","v":7.6481346814535485},{"$f":"T1054*Indexation!P$4","v":14.298665132092585},{"$f":"U1054*Indexation!Q$4","v":7.9770687663182756},{"$f":"V1054*Indexation!R$4","v":8.8847555177135078},{"$f":"W1054*Indexation!S$4","v":7.6792160633332927},{"$f":"X1054*Indexation!T$4","v":10.42132406517392},{"$f":"Y1054*Indexation!U$4","v":10.038281403860545},{"$f":"Z1054*Indexation!V$4","v":11.213387011749154},{"$f":"AA1054*Indexation!W$4","v":11.847227818668754},{"$f":"AB1054*Indexation!X$4","v":12.15697323592566},{"$f":"AC1054*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD1054*Indexation!Y$4","v":0},{"$f":"AE1054*Indexation!Z$4","v":0},{"$f":"AF1054*Indexation!Z$4","v":0},{"$f":"AG1054*Indexation!AA$4","v":0},{"$f":"AH1054*Indexation!AA$4","v":0},{"$f":"AI1054*Indexation!AB$4","v":0},{"$f":"AJ1054*Indexation!AB$4","v":0},{"$f":"AK1054*Indexation!AC$4","v":0},{"$f":"AL1054*Indexation!AC$4","v":0},{"$f":"AM1054*Indexation!AD$4","v":0},0,0,0,0,0,null,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F1055*Indexation!B$4","v":0},{"$f":"G1055*Indexation!C$4","v":0},{"$f":"H1055*Indexation!D$4","v":0},{"$f":"I1055*Indexation!E$4","v":0},{"$f":"J1055*Indexation!F$4","v":0},{"$f":"K1055*Indexation!G$4","v":0},{"$f":"L1055*Indexation!H$4","v":0},{"$f":"M1055*Indexation!I$4","v":0},{"$f":"N1055*Indexation!J$4","v":0},{"$f":"O1055*Indexation!K$4","v":0},{"$f":"P1055*Indexation!L$4","v":0},{"$f":"Q1055*Indexation!M$4","v":0},{"$f":"R1055*Indexation!N$4","v":0},{"$f":"S1055*Indexation!O$4","v":0},{"$f":"T1055*Indexation!P$4","v":0},{"$f":"U1055*Indexation!Q$4","v":0},{"$f":"V1055*Indexation!R$4","v":0},{"$f":"W1055*Indexation!S$4","v":0},{"$f":"X1055*Indexation!T$4","v":0},{"$f":"Y1055*Indexation!U$4","v":0},{"$f":"Z1055*Indexation!V$4","v":0},{"$f":"AA1055*Indexation!W$4","v":0},{"$f":"AB1055*Indexation!X$4","v":0},{"$f":"AC1055*Indexation!Y$4","v":0},{"$f":"AD1055*Indexation!Y$4","v":0},{"$f":"AE1055*Indexation!Z$4","v":0},{"$f":"AF1055*Indexation!Z$4","v":0},{"$f":"AG1055*Indexation!AA$4","v":0},{"$f":"AH1055*Indexation!AA$4","v":0},{"$f":"AI1055*Indexation!AB$4","v":0},{"$f":"AJ1055*Indexation!AB$4","v":0},{"$f":"AK1055*Indexation!AC$4","v":0},{"$f":"AL1055*Indexation!AC$4","v":0},{"$f":"AM1055*Indexation!AD$4","v":0},0,0,0,0,0,null,null,0]
[null,"Buildings",40,null,null,{"$f":"F1056*Indexation!B$4","v":0},{"$f":"G1056*Indexation!C$4","v":0},{"$f":"H1056*Indexation!D$4","v":0},{"$f":"I1056*Indexation!E$4","v":0},{"$f":"J1056*Indexation!F$4","v":0},{"$f":"K1056*Indexation!G$4","v":0},{"$f":"L1056*Indexation!H$4","v":0},{"$f":"M1056*Indexation!I$4","v":0},{"$f":"N1056*Indexation!J$4","v":0},{"$f":"O1056*Indexation!K$4","v":0},{"$f":"P1056*Indexation!L$4","v":0},{"$f":"Q1056*Indexation!M$4","v":0},{"$f":"R1056*Indexation!N$4","v":0},{"$f":"S1056*Indexation!O$4","v":0.77561184633511415},{"$f":"T1056*Indexation!P$4","v":0},{"$f":"U1056*Indexation!Q$4","v":0},{"$f":"V1056*Indexation!R$4","v":0},{"$f":"W1056*Indexation!S$4","v":0},{"$f":"X1056*Indexation!T$4","v":0},{"$f":"Y1056*Indexation!U$4","v":0},{"$f":"Z1056*Indexation!V$4","v":0},{"$f":"AA1056*Indexation!W$4","v":0},{"$f":"AB1056*Indexation!X$4","v":0},{"$f":"AC1056*Indexation!Y$4","v":0},{"$f":"AD1056*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE1056*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF1056*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG1056*Indexation!AA$4","v":0},{"$f":"AH1056*Indexation!AA$4","v":0},{"$f":"AI1056*Indexation!AB$4","v":0},{"$f":"AJ1056*Indexation!AB$4","v":0},{"$f":"AK1056*Indexation!AC$4","v":7.3454104266744008E-3},{"$f":"AL1056*Indexation!AC$4","v":0},{"$f":"AM1056*Indexation!AD$4","v":6.6600000000000001E-3},0,0,0,0,0,null,null,0.73460904237108304]
[null,"Equipment",5,null,null,{"$f":"F1057*Indexation!B$4","v":0},{"$f":"G1057*Indexation!C$4","v":0},{"$f":"H1057*Indexation!D$4","v":0},{"$f":"I1057*Indexation!E$4","v":0},{"$f":"J1057*Indexation!F$4","v":0},{"$f":"K1057*Indexation!G$4","v":0},{"$f":"L1057*Indexation!H$4","v":0},{"$f":"M1057*Indexation!I$4","v":0},{"$f":"N1057*Indexation!J$4","v":0},{"$f":"O1057*Indexation!K$4","v":0},{"$f":"P1057*Indexation!L$4","v":1.4132999540630666},{"$f":"Q1057*Indexation!M$4","v":9.6137585404839676},{"$f":"R1057*Indexation!N$4","v":1.1490494011251196},{"$f":"S1057*Indexation!O$4","v":2.9474350510682692},{"$f":"T1057*Indexation!P$4","v":1.5387489845661853},{"$f":"U1057*Indexation!Q$4","v":1.7964442015698008},{"$f":"V1057*Indexation!R$4","v":1.2521198860144567},{"$f":"W1057*Indexation!S$4","v":3.9063925836429871},{"$f":"X1057*Indexation!T$4","v":4.3253531830070413},{"$f":"Y1057*Indexation!U$4","v":1.9661001731729171},{"$f":"Z1057*Indexation!V$4","v":1.6282228154471976},{"$f":"AA1057*Indexation!W$4","v":0.77305435007076195},{"$f":"AB1057*Indexation!X$4","v":0.37619012959444353},{"$f":"AC1057*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD1057*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE1057*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF1057*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG1057*Indexation!AA$4","v":1.7047617242690789},{"$f":"AH1057*Indexation!AA$4","v":8.4999966548144101},{"$f":"AI1057*Indexation!AB$4","v":1.4991473847174195},{"$f":"AJ1057*Indexation!AB$4","v":1.0011744767272845},{"$f":"AK1057*Indexation!AC$4","v":0.55560903128976535},{"$f":"AL1057*Indexation!AC$4","v":20.352047920750746},{"$f":"AM1057*Indexation!AD$4","v":0.57349399999999995},5.5749999999999993,0.25092000000000003,0.37637999999999999,0.62729999999999997,0.62729999999999997,null,null,80.591079111137901]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1058*Indexation!AD$4","v":3.8571428571428572},{"$f":"AN1058","v":0},{"$f":"AO1058","v":0},{"$f":"AP1058","v":0},{"$f":"AQ1058","v":0},{"$f":"AR1058","v":0}]
[null,"Sum:",null,{"$f":"SUM(D1075:D1082)","v":0},0,1.066359408888867,2.1180766556402446,1.8928614329597411,9.993327845058511,28.061186746560679,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,0.55493931158177989,5.107868211106994,0.33389433618717712,8.4999966548144101,0.70224728991613938,1.0011744767272845,-0.55060006067356049,20.352047920750746,3.5372968571428571,5.3749999999999991,0.25092000000000003,0.37637999999999999,0.62729999999999997,{"$f":"SUM(AR1075:AR1082)","v":0.62729999999999997},null,null,{"$f":"SUM(D1083:AS1083)","v":1415.1210851384001}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F1062*Indexation!B$4","v":0},{"$f":"G1062*Indexation!C$4","v":0},{"$f":"H1062*Indexation!D$4","v":0},{"$f":"I1062*Indexation!E$4","v":0},{"$f":"J1062*Indexation!F$4","v":0},{"$f":"K1062*Indexation!G$4","v":0},{"$f":"L1062*Indexation!H$4","v":0},{"$f":"M1062*Indexation!I$4","v":0},{"$f":"N1062*Indexation!J$4","v":0},{"$f":"O1062*Indexation!K$4","v":0},{"$f":"P1062*Indexation!L$4","v":0},{"$f":"Q1062*Indexation!M$4","v":0},{"$f":"R1062*Indexation!N$4","v":0},{"$f":"S1062*Indexation!O$4","v":0},{"$f":"T1062*Indexation!P$4","v":0},{"$f":"U1062*Indexation!Q$4","v":0},{"$f":"V1062*Indexation!R$4","v":0},{"$f":"W1062*Indexation!S$4","v":0},{"$f":"X1062*Indexation!T$4","v":0},{"$f":"Y1062*Indexation!U$4","v":0},{"$f":"Z1062*Indexation!V$4","v":0},{"$f":"AA1062*Indexation!W$4","v":0},{"$f":"AB1062*Indexation!X$4","v":0},{"$f":"AC1062*Indexation!Y$4","v":0},{"$f":"AD1062*Indexation!Y$4","v":17.625559301654128},{"$f":"AE1062*Indexation!Z$4","v":31.962653647544229},{"$f":"AF1062*Indexation!Z$4","v":18.372512032816118},{"$f":"AG1062*Indexation!AA$4","v":55.249097963592327},{"$f":"AH1062*Indexation!AA$4","v":33.81844363024495},{"$f":"AI1062*Indexation!AB$4","v":51.636446566554177},{"$f":"AJ1062*Indexation!AB$4","v":11.70090700284492},{"$f":"AK1062*Indexation!AC$4","v":16.47515021831029},{"$f":"AL1062*Indexation!AC$4","v":6.9144597726380956},{"$f":"AM1062*Indexation!AD$4","v":25.280548},{"$f":"AN1062","v":30.264000000000003},31.686857999999997,35.919820999999999,35.263821,24.162000000000003,null,null,{"$f":"SUM(D1086:AS1086)","v":426.33227813619925}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F1063*Indexation!B$4","v":0},{"$f":"G1063*Indexation!C$4","v":0},{"$f":"H1063*Indexation!D$4","v":0},{"$f":"I1063*Indexation!E$4","v":0},{"$f":"J1063*Indexation!F$4","v":0},{"$f":"K1063*Indexation!G$4","v":0},{"$f":"L1063*Indexation!H$4","v":0},{"$f":"M1063*Indexation!I$4","v":0},{"$f":"N1063*Indexation!J$4","v":0},{"$f":"O1063*Indexation!K$4","v":0},{"$f":"P1063*Indexation!L$4","v":0},{"$f":"Q1063*Indexation!M$4","v":0},{"$f":"R1063*Indexation!N$4","v":0},{"$f":"S1063*Indexation!O$4","v":0},{"$f":"T1063*Indexation!P$4","v":0},{"$f":"U1063*Indexation!Q$4","v":0},{"$f":"V1063*Indexation!R$4","v":0},{"$f":"W1063*Indexation!S$4","v":0},{"$f":"X1063*Indexation!T$4","v":0},{"$f":"Y1063*Indexation!U$4","v":0},{"$f":"Z1063*Indexation!V$4","v":0},{"$f":"AA1063*Indexation!W$4","v":0},{"$f":"AB1063*Indexation!X$4","v":0},{"$f":"AC1063*Indexation!Y$4","v":0},{"$f":"AD1063*Indexation!Y$4","v":0},{"$f":"AE1063*Indexation!Z$4","v":0},{"$f":"AF1063*Indexation!Z$4","v":0},{"$f":"AG1063*Indexation!AA$4","v":0},{"$f":"AH1063*Indexation!AA$4","v":0},{"$f":"AI1063*Indexation!AB$4","v":0},{"$f":"AJ1063*Indexation!AB$4","v":0},{"$f":"AK1063*Indexation!AC$4","v":0},{"$f":"AL1063*Indexation!AC$4","v":0},{"$f":"AM1063*Indexation!AD$4","v":0},0,0,0,0,0,null,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F1064*Indexation!B$4","v":0},{"$f":"G1064*Indexation!C$4","v":0},{"$f":"H1064*Indexation!D$4","v":0},{"$f":"I1064*Indexation!E$4","v":0},{"$f":"J1064*Indexation!F$4","v":0},{"$f":"K1064*Indexation!G$4","v":0},{"$f":"L1064*Indexation!H$4","v":0},{"$f":"M1064*Indexation!I$4","v":0},{"$f":"N1064*Indexation!J$4","v":0},{"$f":"O1064*Indexation!K$4","v":0},{"$f":"P1064*Indexation!L$4","v":0},{"$f":"Q1064*Indexation!M$4","v":0},{"$f":"R1064*Indexation!N$4","v":0},{"$f":"S1064*Indexation!O$4","v":0},{"$f":"T1064*Indexation!P$4","v":0},{"$f":"U1064*Indexation!Q$4","v":0},{"$f":"V1064*Indexation!R$4","v":0},{"$f":"W1064*Indexation!S$4","v":0},{"$f":"X1064*Indexation!T$4","v":0},{"$f":"Y1064*Indexation!U$4","v":0},{"$f":"Z1064*Indexation!V$4","v":0},{"$f":"AA1064*Indexation!W$4","v":0},{"$f":"AB1064*Indexation!X$4","v":0},{"$f":"AC1064*Indexation!Y$4","v":0},{"$f":"AD1064*Indexation!Y$4","v":0},{"$f":"AE1064*Indexation!Z$4","v":0},{"$f":"AF1064*Indexation!Z$4","v":0},{"$f":"AG1064*Indexation!AA$4","v":0},{"$f":"AH1064*Indexation!AA$4","v":0},{"$f":"AI1064*Indexation!AB$4","v":0},{"$f":"AJ1064*Indexation!AB$4","v":0},{"$f":"AK1064*Indexation!AC$4","v":0},{"$f":"AL1064*Indexation!AC$4","v":0},{"$f":"AM1064*Indexation!AD$4","v":0},0,0,0,0,0,null,null,0]
[null,"Meters",15,null,null,{"$f":"F1065*Indexation!B$4","v":0},{"$f":"G1065*Indexation!C$4","v":0},{"$f":"H1065*Indexation!D$4","v":0},{"$f":"I1065*Indexation!E$4","v":0},{"$f":"J1065*Indexation!F$4","v":0},{"$f":"K1065*Indexation!G$4","v":0},{"$f":"L1065*Indexation!H$4","v":0},{"$f":"M1065*Indexation!I$4","v":0},{"$f":"N1065*Indexation!J$4","v":0},{"$f":"O1065*Indexation!K$4","v":0},{"$f":"P1065*Indexation!L$4","v":0},{"$f":"Q1065*Indexation!M$4","v":0},{"$f":"R1065*Indexation!N$4","v":0},{"$f":"S1065*Indexation!O$4","v":0},{"$f":"T1065*Indexation!P$4","v":0},{"$f":"U1065*Indexation!Q$4","v":0},{"$f":"V1065*Indexation!R$4","v":0},{"$f":"W1065*Indexation!S$4","v":0},{"$f":"X1065*Indexation!T$4","v":0},{"$f":"Y1065*Indexation!U$4","v":0},{"$f":"Z1065*Indexation!V$4","v":0},{"$f":"AA1065*Indexation!W$4","v":0},{"$f":"AB1065*Indexation!X$4","v":0},{"$f":"AC1065*Indexation!Y$4","v":0},{"$f":"AD1065*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE1065*Indexation!Z$4","v":8.452888550754043},{"$f":"AF1065*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG1065*Indexation!AA$4","v":10.218207567351564},{"$f":"AH1065*Indexation!AA$4","v":2.4467280310125448},{"$f":"AI1065*Indexation!AB$4","v":8.0163507593956567},{"$f":"AJ1065*Indexation!AB$4","v":3.0778851664031168},{"$f":"AK1065*Indexation!AC$4","v":5.8536938275950314},{"$f":"AL1065*Indexation!AC$4","v":2.9813690730402169},{"$f":"AM1065*Indexation!AD$4","v":14.586344},27.65,24.233547400000003,22.491047400000003,24.03481073333333,20.677321733333333,null,null,181.66202324361575]
[null,"Land",40,null,null,{"$f":"F1066*Indexation!B$4","v":0},{"$f":"G1066*Indexation!C$4","v":0},{"$f":"H1066*Indexation!D$4","v":0},{"$f":"I1066*Indexation!E$4","v":0},{"$f":"J1066*Indexation!F$4","v":0},{"$f":"K1066*Indexation!G$4","v":0},{"$f":"L1066*Indexation!H$4","v":0},{"$f":"M1066*Indexation!I$4","v":0},{"$f":"N1066*Indexation!J$4","v":0},{"$f":"O1066*Indexation!K$4","v":0},{"$f":"P1066*Indexation!L$4","v":0},{"$f":"Q1066*Indexation!M$4","v":0.10763142525442419},{"$f":"R1066*Indexation!N$4","v":0.28444022408628189},{"$f":"S1066*Indexation!O$4","v":0},{"$f":"T1066*Indexation!P$4","v":0},{"$f":"U1066*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V1066*Indexation!R$4","v":0},{"$f":"W1066*Indexation!S$4","v":0},{"$f":"X1066*Indexation!T$4","v":0},{"$f":"Y1066*Indexation!U$4","v":0},{"$f":"Z1066*Indexation!V$4","v":0},{"$f":"AA1066*Indexation!W$4","v":0},{"$f":"AB1066*Indexation!X$4","v":0},{"$f":"AC1066*Indexation!Y$4","v":0},{"$f":"AD1066*Indexation!Y$4","v":0},{"$f":"AE1066*Indexation!Z$4","v":0},{"$f":"AF1066*Indexation!Z$4","v":0},{"$f":"AG1066*Indexation!AA$4","v":0},{"$f":"AH1066*Indexation!AA$4","v":0},{"$f":"AI1066*Indexation!AB$4","v":0},{"$f":"AJ1066*Indexation!AB$4","v":0},{"$f":"AK1066*Indexation!AC$4","v":0},{"$f":"AL1066*Indexation!AC$4","v":0},{"$f":"AM1066*Indexation!AD$4","v":0.41399999999999998},0,0,0,0,0,null,null,0.82334635496579578]
[null,"Buildings",40,null,null,{"$f":"F1067*Indexation!B$4","v":0},{"$f":"G1067*Indexation!C$4","v":0},{"$f":"H1067*Indexation!D$4","v":0},{"$f":"I1067*Indexation!E$4","v":0},{"$f":"J1067*Indexation!F$4","v":0.21789639867708485},{"$f":"K1067*Indexation!G$4","v":0},{"$f":"L1067*Indexation!H$4","v":0},{"$f":"M1067*Indexation!I$4","v":0},{"$f":"N1067*Indexation!J$4","v":0},{"$f":"O1067*Indexation!K$4","v":0},{"$f":"P1067*Indexation!L$4","v":0},{"$f":"Q1067*Indexation!M$4","v":0},{"$f":"R1067*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S1067*Indexation!O$4","v":0},{"$f":"T1067*Indexation!P$4","v":0},{"$f":"U1067*Indexation!Q$4","v":0},{"$f":"V1067*Indexation!R$4","v":0},{"$f":"W1067*Indexation!S$4","v":7.7017032862452721},{"$f":"X1067*Indexation!T$4","v":3.8995075830999846},{"$f":"Y1067*Indexation!U$4","v":5.9916170185877826},{"$f":"Z1067*Indexation!V$4","v":0.46966433410765396},{"$f":"AA1067*Indexation!W$4","v":0.1806267735697929},{"$f":"AB1067*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC1067*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD1067*Indexation!Y$4","v":0},{"$f":"AE1067*Indexation!Z$4","v":0},{"$f":"AF1067*Indexation!Z$4","v":0},{"$f":"AG1067*Indexation!AA$4","v":0},{"$f":"AH1067*Indexation!AA$4","v":0},{"$f":"AI1067*Indexation!AB$4","v":0},{"$f":"AJ1067*Indexation!AB$4","v":0},{"$f":"AK1067*Indexation!AC$4","v":0},{"$f":"AL1067*Indexation!AC$4","v":0},{"$f":"AM1067*Indexation!AD$4","v":0},0,0,0,0,0,null,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F1068*Indexation!B$4","v":0},{"$f":"G1068*Indexation!C$4","v":0},{"$f":"H1068*Indexation!D$4","v":0},{"$f":"I1068*Indexation!E$4","v":0},{"$f":"J1068*Indexation!F$4","v":0},{"$f":"K1068*Indexation!G$4","v":0},{"$f":"L1068*Indexation!H$4","v":0},{"$f":"M1068*Indexation!I$4","v":0},{"$f":"N1068*Indexation!J$4","v":0},{"$f":"O1068*Indexation!K$4","v":0},{"$f":"P1068*Indexation!L$4","v":0},{"$f":"Q1068*Indexation!M$4","v":0},{"$f":"R1068*Indexation!N$4","v":0.8161098576874326},{"$f":"S1068*Indexation!O$4","v":0.24459015343037291},{"$f":"T1068*Indexation!P$4","v":0.51345576186361674},{"$f":"U1068*Indexation!Q$4","v":0.23731464633392704},{"$f":"V1068*Indexation!R$4","v":0.39145881367708818},{"$f":"W1068*Indexation!S$4","v":1.4444455783048844},{"$f":"X1068*Indexation!T$4","v":0.78566536442817592},{"$f":"Y1068*Indexation!U$4","v":0.96785117582269908},{"$f":"Z1068*Indexation!V$4","v":0.56856386790174984},{"$f":"AA1068*Indexation!W$4","v":0.1380354934130501},{"$f":"AB1068*Indexation!X$4","v":0.95328731346729689},{"$f":"AC1068*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD1068*Indexation!Y$4","v":0},{"$f":"AE1068*Indexation!Z$4","v":0},{"$f":"AF1068*Indexation!Z$4","v":0.21449821997005736},{"$f":"AG1068*Indexation!AA$4","v":1.2275138269281945E-2},{"$f":"AH1068*Indexation!AA$4","v":0},{"$f":"AI1068*Indexation!AB$4","v":4.2076325005507585E-2},{"$f":"AJ1068*Indexation!AB$4","v":0},{"$f":"AK1068*Indexation!AC$4","v":0},{"$f":"AL1068*Indexation!AC$4","v":0},{"$f":"AM1068*Indexation!AD$4","v":0},0,6.4119999999999999,4.1734999999999998,3.7682500000000001,2.7247500000000002,null,null,24.601618965853071]
[null,"Sum:",null,{"$f":"SUM(D1086:D1092)","v":0},{"$f":"SUM(E1086:E1092)","v":0},{"$f":"SUM(F1086:F1092)","v":0},{"$f":"SUM(G1086:G1092)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,40.415542198298269,22.027387251572264,65.479580669213178,36.265171661257497,59.694873650955344,14.778792169248037,22.328844045905321,9.895828845678313,40.280892000000001,57.914000000000001,62.332405399999999,{"$f":"SUM(AP1086:AP1092)","v":62.584368399999995},63.066881733333332,47.564071733333336,null,null,652.01907107019497]
[]
[null,"Total indexed gross asset value",null,{"$f":"D1083+D1093","v":0},{"$f":"E1083+E1093","v":0},{"$f":"F1083+F1093","v":1.066359408888867},{"$f":"G1083+G1093","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.279083145237763,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,27.135255462679257,65.813475005400349,44.765168316071907,60.397120940871481,15.779966645975321,21.778243985231761,30.247876766429059,43.818188857142857,63.289000000000001,62.5833254,62.960748399999993,63.69418173333333,48.191371733333334,null,null,{"$f":"SUM(D1095:AS1095)","v":2067.1401562085948}]
[]
["@ Sept 16","Indexed net book value @ 30 Sept 2016"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1099,(D$6<$N$1)),($C1099-($N$1-0.25-D$6))/$C1099*D1075,0)","v":0},0,0,7.4472604864928155E-2,-0.90783056564534825,4.2942486495420011,13.086039338306698,17.982127832634809,13.246375960404217,20.456163511686185,26.277412349069937,22.595387256048515,26.462785815659824,27.440154521114749,31.442576432236248,35.47606386979335,49.305261974598281,56.780114865104942,58.376200047002946,65.748156674308333,71.489233937007327,49.152014108069153,58.097534755118573,53.06386072911021,52.595194242838538,46.3402426949689,{"$f":"IF(AND(($N$1-$U$3-AD$6)<$C1099,(AD$6<$N$1)),($C1099-($N$1-AD$6-$U$2))/$C1099*AD1075,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AE$6)<$C1099,(AE$6<$N$1)),($C1099-($N$1-AE$6-IF(2016=AE$6, $Y$4, $Z$4)))/$C1099*AE1075,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AF$6)<$C1099,(AF$6<$N$1)),($C1099-($N$1-AF$6-$V$2))/$C1099*AF1075,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AG$6)<$C1099,(AG$6<$N$1)),($C1099-($N$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C1099*AG1075,0)","v":-1.1766611747702989},{"$f":"IF(AND(($N$1-$V$3-AH$6)<$C1099,(AH$6<$N$1)),($C1099-($N$1-AH$6-$V$2))/$C1099*AH1075,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AI$6)<$C1099,(AI$6<$N$1)),($C1099-($N$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C1099*AI1075,0)","v":-0.69728758295112003},{"$f":"IF(AND(($N$1-$V$3-AJ$6)<$C1099,(AJ$6<$N$1)),($C1099-($N$1-AJ$6-$V$2))/$C1099*AJ1075,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AK$6)<$C1099,(AK$6<$N$1)),($C1099-($N$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C1099*AK1075,0)","v":-0.99291943129775029},{"$f":"IF(AND(($N$1-$V$3-AL$6)<$C1099,(AL$6<$N$1)),($C1099-($N$1-AL$6-$V$2))/$C1099*AL1075,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AM$6)<$C1099,(AM$6<$N$1)),($C1099-($N$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C1099*AM1075,0)","v":-0.8175},{"$f":"IF(AND(($N$1-0.25-AN$6)<$C1099,(AN$6<$N$1)),($C1099-($N$1-0.75-(AN$6-0.25)))/$C1099*AN1075,0)","v":-0.18500000000000003},{"$f":"IF(AND(($N$1-0.25-AO$6)<$C1099,(AO$6<$N$1)),($C1099-($N$1-0.75-(AO$6-0.25)))/$C1099*AO1075,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AP$6)<$C1099,(AP$6<$N$1)),($C1099-($N$1-0.75-(AP$6-0.25)))/$C1099*AP1075,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AQ$6)<$C1099,(AQ$6<$N$1)),($C1099-($N$1-0.75-(AQ$6-0.25)))/$C1099*AQ1075,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AR$6)<$C1099,(AR$6<$N$1)),($C1099-($N$1-0.75-(AR$6-0.25)))/$C1099*AR1075,0)","v":0},null,null,{"$f":"SUM(D1099:AS1099)","v":795.00442341482403}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(AND(($N$1-0.25-AE$6)<$C1100,(AE$6<$N$1)),($C1100-($N$1-AE$6-IF(2016=AE$6, $Y$4, $Z$4)))/$C1100*AE1076,0)","v":0},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1102,(D$6<$N$1)),($C1102-($N$1-0.25-D$6))/$C1102*D1078,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.1673046900643424,0.93444891764576277,1.7770841728003131,2.6340108677838932,2.5862718090179602,{"$f":"IF(AND(($N$1-$U$3-AD$6)<$C1102,(AD$6<$N$1)),($C1102-($N$1-AD$6-$U$2))/$C1102*AD1078,0)","v":0},0,{"$f":"IF(AND(($N$1-$V$3-AF$6)<$C1102,(AF$6<$N$1)),($C1102-($N$1-AF$6-$V$2))/$C1102*AF1078,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AG$6)<$C1102,(AG$6<$N$1)),($C1102-($N$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C1102*AG1078,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AH$6)<$C1102,(AH$6<$N$1)),($C1102-($N$1-AH$6-$V$2))/$C1102*AH1078,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AI$6)<$C1102,(AI$6<$N$1)),($C1102-($N$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C1102*AI1078,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AJ$6)<$C1102,(AJ$6<$N$1)),($C1102-($N$1-AJ$6-$V$2))/$C1102*AJ1078,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AK$6)<$C1102,(AK$6<$N$1)),($C1102-($N$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C1102*AK1078,0)","v":0},{"$f":"IF(AND(($N$1-$V$3-AL$6)<$C1102,(AL$6<$N$1)),($C1102-($N$1-AL$6-$V$2))/$C1102*AL1078,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AM$6)<$C1102,(AM$6<$N$1)),($C1102-($N$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C1102*AM1078,0)","v":0},{"$f":"IF(AND(($N$1-0.25-AN$6)<$C1102,(AN$6<$N$1)),($C1102-($N$1-0.75-(AN$6-0.25)))/$C1102*AN1078,0)","v":0},0,0,0,0,null,null,8.0991204573122708]
[null,"Land",40,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1103,(D$6<$N$1)),($C1103-($N$1-0.25-D$6))/$C1103*D1079,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1104,(D$6<$N$1)),($C1104-($N$1-0.25-D$6))/$C1104*D1080,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3732632010487737,0,0,0,0,0,0,0,0,0,0,2.2602345530491005E-2,-5.862144760728781E-2,-6.4060988246599426E-3,0,0,0,0,6.1517812323398108E-3,0,5.7442500000000002E-3,0,0,0,0,0,null,null,0.3427340313796568]
[null,"Equipment",5,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1105,(D$6<$N$1)),($C1105-($N$1-0.25-D$6))/$C1105*D1081,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.5575,7.527600000000001E-2,0.18819,0.43910999999999994,0.56457000000000002,null,null,1.824646]
[null,"ITO setup",15,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1106,(D$6<$N$1)),($C1106-($N$1-0.25-D$6))/$C1106*D1082,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.4428571428571426,0,0,0,0,0,null,null,2.4428571428571426]
[null,"Sum:",null,{"$f":"SUM(D1099:D1106)","v":0},0,0,7.4472604864928155E-2,-0.90783056564534825,4.2942486495420011,13.086039338306698,17.982127832634809,13.246375960404217,20.456163511686185,26.277412349069937,22.595387256048515,26.462785815659824,27.440154521114749,31.442576432236248,35.849327070842122,49.305261974598281,56.780114865104942,58.376200047002946,65.748156674308333,71.489233937007327,49.319318798133494,59.031983672764333,54.840944901910525,55.229205110622431,48.926514503986859,2.2602345530491005E-2,-5.862144760728781E-2,-6.4060988246599426E-3,-1.1766611747702989,0,-0.69728758295112003,0,-0.98676765006541045,0,1.6311013928571425,0.37249999999999994,7.527600000000001E-2,0.18819,0.43910999999999994,{"$f":"SUM(AR1099:AR1106)","v":0.56457000000000002},null,null,807.71378104637313]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1110,(D$6<$N$1)),($C1110-($N$1-0.25-D$6))/$C1110*D1086,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.467646593441096,26.768722429818293,15.463530960953566,47.422142418750077,29.02749744929358,45.181890745734904,10.238293627489305,14.690342277993343,6.1653932972689693,22.963164433333333,{"$f":"IF(AND(($N$1-0.25-AN$6)<$C1110,(AN$6<$N$1)),($C1110-($N$1-0.75-(AN$6-0.25)))/$C1110*AN1086,0)","v":27.994200000000003},29.838457949999999,34.423161791666665,34.382225474999998,23.960650000000005,null,null,{"$f":"SUM(D1110:AS1110)","v":382.98731945074309}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1111,(D$6<$N$1)),($C1111-($N$1-0.25-D$6))/$C1111*D1087,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"Cork Cast Iron",60,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1112,(D$6<$N$1)),($C1112-($N$1-0.25-D$6))/$C1112*D1088,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1113,(D$6<$N$1)),($C1113-($N$1-0.25-D$6))/$C1113*D1089,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.99207806740639581,2.958510992763915,1.2614715662215656,4.4278899458523444,1.0602488134387695,4.0081753796978283,1.5389425832015584,3.3170931689705179,1.6894424747227896,9.2380178666666666,19.354999999999997,18.579053006666669,18.742539500000003,21.631329659999999,19.988077675555555,null,null,128.78787070116459]
[null,"Land",40,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1114,(D$6<$N$1)),($C1114-($N$1-0.25-D$6))/$C1114*D1090,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.6416052140970436E-2,0.12977585223936611,0,0,9.1771873633289015E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.35707499999999998,0,0,0,0,0,null,null,0.54244409174366548]
[null,"Buildings",40,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1115,(D$6<$N$1)),($C1115-($N$1-0.25-D$6))/$C1115*D1091,0)","v":0},0,0,0,0,0,5.583595216100299E-2,0,0,0,0,0,0,0,2.6291271024380197E-2,0,0,0,0,4.4766150351300649,2.3640764722543657,3.7822082429835375,0.30821721925814793,0.12305198949442142,5.5580877004324958E-2,1.8030319732791514E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,null,11.193680091283525]
[null,"Equipment",5,{"$f":"IF(AND(($N$1-0.25-D$6)<$C1116,(D$6<$N$1)),($C1116-($N$1-0.25-D$6))/$C1116*D1092,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(($N$1-0.25-M$6)<$C1116,(M$6<$N$1)),($C1116-($N$1-0.25-M$6))/$C1116*M1092,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1.9236,2.0867499999999999,2.637775,2.4522750000000002,null,null,9.1004000000000005]
[null,"Sum:",null,{"$f":"SUM(D1110:D1116)","v":0},{"$f":"SUM(E1110:E1116)","v":0},{"$f":"SUM(F1110:F1116)","v":0},{"$f":"SUM(G1110:G1116)","v":0},0,0,5.583595216100299E-2,0,0,0,0,0,0,4.6416052140970436E-2,0.1560671232637463,0,0,9.1771873633289015E-3,0,4.4766150351300649,2.3640764722543657,3.7822082429835375,0.30821721925814793,0.12305198949442142,5.5580877004324958E-2,1.8030319732791514E-3,15.459724660847492,29.727233422582209,16.725002527175132,51.85003236460242,30.087746262732349,49.190066125432736,11.777236210690864,18.007435446963861,7.854835771991759,32.558257300000001,47.349199999999996,50.341110956666668,55.252451291666667,58.651330134999995,{"$f":"SUM(AR1110:AR1116)","v":46.40100267555556},null,null,532.61171433493485]
[]
[null,"Total indexed net book value",null,{"$f":"D1107+D1117","v":0},{"$f":"E1107+E1117","v":0},{"$f":"F1107+F1117","v":0},{"$f":"G1107+G1117","v":7.4472604864928155E-2},{"$f":"H1107+H1117","v":-0.90783056564534825},4.2942486495420011,13.1418752904677,17.982127832634809,13.246375960404217,20.456163511686185,26.277412349069937,22.595387256048515,26.462785815659824,27.486570573255719,31.598643555499994,35.849327070842122,49.305261974598281,56.789292052468269,58.376200047002946,70.2247717094384,73.853310409261695,53.101527041117031,59.34020089202248,54.963996891404946,55.284785987626755,48.92831753596014,15.482327006377982,{"$f":"AE1107+AE1117","v":29.668611974974922},{"$f":"AF1107+AF1117","v":16.718596428350473},50.673371189832125,30.087746262732349,48.492778542481616,11.777236210690864,17.020667796898451,7.854835771991759,34.189358692857141,47.721699999999998,50.41638695666667,55.440641291666665,59.090440134999994,46.965572675555563,null,null,{"$f":"SUM(D1119:AS1119)","v":1340.325495381308}]
[]
[]
["@ Sept 17","Historic cost, nominal to 2010, 10/11 prices thereafter"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations - D",60,{"$f":"D1051","v":0},{"$f":"E1051","v":0},0,8.1000000000000003E-2,-1.0038803199999999,4.7651047999999996,14.49017662,19.679208979999999,14.608891920000001,22.625750490000009,29.118712889999998,25.058094709999999,28.965496139999992,29.93047803,34.234495230000022,38.244300150000001,52.609524819999997,60.535378709999996,61.736181780000017,71.728549000000029,79.96453799999999,56.237302869999972,67.636488999999997,61.859691999999932,61.363534000000101,54.398150000000001,0,0,0,-1.4,0,-0.8,0,-1.1000000000000001,0,-0.9,-0.2,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1124,PC3_inputs!H$105:H$143)","v":0},null,{"$f":"SUM(D1124:AS1124)","v":884.46716981999998}]
[null,"Dublin Cast Iron - D",60,{"$f":"D1052","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1125,PC3_inputs!H$105:H$143)","v":0},null,0]
[null,"Cork Cast Iron - D",60,{"$f":"D1053","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1126,PC3_inputs!H$105:H$143)","v":0},null,0]
[null,"Meters - D",15,{"$f":"D1054","v":0},0,0.48503995,0.96527393000000006,1.98939515,0.64082030000000001,1.17537241,2.5324227200000005,2.9894948300000004,3.8252357900000002,5.5730708900000003,4.6686500399999993,4.3398339699999999,4.0756856800000003,4.5546490399999993,5.3935564400000011,10.234844250000002,5.8469453600000039,6.6164477800000014,6.03893302,8.5968968300000022,8.6618341600000015,10.062841890000003,10.876175610000004,11.406064619999999,8.7954346399999999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1127,PC3_inputs!H$105:H$143)","v":0},null,130.34491930000002]
[null,"Land - D",40,{"$f":"D1055","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1128,PC3_inputs!H$105:H$143)","v":0},null,0]
[null,"Buildings - D",40,{"$f":"D1056","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.54697079000000004,0,0,0,0,0,0,0,0,0,0,2.9783E-2,-7.6783000000000004E-2,-8.3219999999999995E-3,0,0,0,0,7.2560000000000003E-3,0,6.6600000000000001E-3,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1129,PC3_inputs!H$105:H$143)","v":0},null,0.5055647900000001]
[null,"Equipment - D",5,{"$f":"D1057","v":0},0,0,0,0,0,0,0,0,0,0,0,0.93462310999999987,6.510215090000008,0.79756243999999987,2.0785666000000012,1.1014214300000005,1.3167381899999999,0.9324495000000006,3.0719858600000012,3.5681276999999985,1.6965088899999996,1.4611596599999996,0.70969132999999995,0.3529537199999998,0.29430539,0.20005500000000001,0.626475,5.0678919999999996,1.74099,8.6806319999999992,1.5049790000000001,1.005069,0.54884599999999995,20.104317000000002,0.57349399999999995,5.5749999999999993,0.25092000000000003,0.37637999999999999,0.62729999999999997,0.62729999999999997,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1130,PC3_inputs!H$105:H$143)","v":0.62729999999999997},null,72.963257910000024]
[null,"ITO setup",15,{"$f":"D1058","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.8571428571428572,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1131,PC3_inputs!H$105:H$143)","v":0}]
[null,"Sum:",null,{"$f":"SUM(D1124:D1131)","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.665549029999999,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.516378800000012,39.586706710000023,46.263393980000004,63.945790500000001,67.699062259999991,69.285079060000029,80.839467880000029,92.129562530000001,66.595645919999981,79.160490549999992,73.445558939999927,73.122552340000098,63.487890029999996,0.22983800000000001,0.54969199999999996,5.0595699999999999,0.34099000000000013,8.6806319999999992,0.70497900000000002,1.005069,-0.54389800000000021,20.104317000000002,3.5372968571428571,5.3749999999999991,0.25092000000000003,0.37637999999999999,0.62729999999999997,0.62729999999999997,{"$f":"SUM(AS1124:AS1131)","v":0.62729999999999997},null,{"$f":"SUM(D1132:AS1132)","v":1092.1380546771431}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations - S",60,{"$f":"D1062","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,16.983364000000002,31.660425999999998,18.198788,56.423209,34.537126999999998,51.837310000000002,11.746423,16.274609999999999,6.8302949999999996,25.280548,30.264000000000003,31.686857999999997,35.919820999999999,35.263821,24.162000000000003,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1135,PC3_inputs!H$105:H$143)","v":31.935315000000003},null,{"$f":"SUM(D1135:AS1135)","v":459.00391499999995}]
[null,"Dublin Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1136,PC3_inputs!H$105:H$143)","v":0},null,{"$f":"SUM(D1136:AS1136)","v":0}]
[null,"Cork Cast Iron - S",60,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1137,PC3_inputs!H$105:H$143)","v":0},null,0]
[null,"Meters - S",15,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,3.373875,8.3729610000000001,3.4078460000000002,10.435357,2.4987240000000002,8.0475340000000006,3.089858,5.7824410000000004,2.9450789999999998,14.586344,27.65,24.233547400000003,22.491047400000003,24.03481073333333,20.677321733333333,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1138,PC3_inputs!H$105:H$143)","v":21.473321733333336},null,203.10006800000002]
[null,"Land - S",40,0,0,0,0,0,0,0,0,0,0,0,0,0,7.2885513599999993E-2,0.19743175440000002,0,0,1.2661826399999999E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.41399999999999998,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1139,PC3_inputs!H$105:H$143)","v":0},null,0.69697909440000005]
[null,"Buildings - S",40,0,0,0,0,0,0,0.1216437048,0,0,0,0,0,0,0,3.9997670400000004E-2,0,0,0,0,6.0566169647999999,3.2168335011999991,5.170047628399999,0.42147461159999988,0.16582178880000001,7.3837554E-2,2.3758463999999924E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1140,PC3_inputs!H$105:H$143)","v":0},null,15.268649270399999]
[null,"Equipment - S",5,0,0,0,0,0,0,0,0,0,{"$f":"M1068","v":0},0,0,0,0,0.56646700199999955,0.17248791399999988,0.36752659799999993,0.17394431600000004,0.29151807200000007,1.1359115340000001,0.64812149000000041,0.83513960600000003,0.51022659800000003,0.126721482,0.89440492200000044,0.18644131400000002,0,0,0.21246999999999999,1.2536E-2,0,4.224E-2,0,0,0,0,0,6.4119999999999999,4.1734999999999998,3.7682500000000001,2.7247500000000002,{"$f":"SUMIF(PC3_inputs!$I$105:$I$143,$B1141,PC3_inputs!H$105:H$143)","v":2.7228400000000001},null,25.977496847999998]
[null,"Sum:",null,{"$f":"SUM(D1135:D1141)","v":0},{"$f":"SUM(E1135:E1141)","v":0},{"$f":"SUM(F1135:F1141)","v":0},{"$f":"SUM(G1135:G1141)","v":0},0,0,0.1216437048,0,0,0,0,0,0,7.2885513599999993E-2,0.80389642679999951,0.17248791399999988,0.36752659799999993,0.18660614240000004,0.29151807200000007,7.1925284987999998,3.8649549911999994,6.0051872343999992,0.93170120959999991,0.29254327079999998,0.96824247600000046,0.18881716040000002,20.357239,40.033386999999998,21.819103999999999,66.871101999999993,37.035851000000001,59.927084000000001,14.836281,22.057051000000001,9.7753739999999993,40.280892000000001,57.914000000000001,62.332405399999999,62.584368399999995,63.066881733333332,47.564071733333336,{"$f":"SUM(AS1135:AS1141)","v":56.131476733333336},null,{"$f":"SUM(D1142:AS1142)","v":704.04710821279991}]
[]
[null,"Total historic cost",null,{"$f":"D1132+D1142","v":0},0,0.48503995,1.0462739300000001,0.98551483000000006,5.4059250999999993,15.7871927348,22.211631699999998,17.598386750000003,26.450986280000009,34.691783779999994,29.726744749999998,34.23995321999999,40.589264313600012,40.390603136800024,46.435881894000005,64.313317097999999,67.885668402399986,69.576597132000032,88.031996378800031,95.994517521199995,72.600833154399979,80.092191759599984,73.738102210799923,74.090794816000098,63.676707190399995,20.587077000000001,40.583078999999998,26.878674,67.212091999999998,45.716482999999997,60.632063000000002,15.84135,21.513153000000003,29.879691000000001,43.818188857142857,63.289000000000001,62.5833254,62.960748399999993,63.69418173333333,48.191371733333334,56.758776733333335,null,{"$f":"SUM(D1144:AS1144)","v":1796.1851628899431}]
[]
["@ Sept 17","Indexed gross asset value in 2010/2011 prices"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F1124*Indexation!B$4","v":0},{"$f":"G1124*Indexation!C$4","v":0.16397637768424547},{"$f":"H1124*Indexation!D$4","v":-1.9281357146449876},{"$f":"I1124*Indexation!E$4","v":8.8087151785476951},{"$f":"J1124*Indexation!F$4","v":25.955780505732292},{"$f":"K1124*Indexation!G$4","v":34.525685438658833},{"$f":"L1124*Indexation!H$4","v":24.644420391449707},{"$f":"M1124*Indexation!I$4","v":36.91337776544875},{"$f":"N1124*Indexation!J$4","v":46.033423093261206},{"$f":"O1124*Indexation!K$4","v":38.460233627316619},{"$f":"P1124*Indexation!L$4","v":43.800473074195573},{"$f":"Q1124*Indexation!M$4","v":44.198906611191539},{"$f":"R1124*Indexation!N$4","v":49.321688521154904},{"$f":"S1124*Indexation!O$4","v":54.230925660830593},{"$f":"T1124*Indexation!P$4","v":73.498527167103035},{"$f":"U1124*Indexation!Q$4","v":82.58925798560719},{"$f":"V1124*Indexation!R$4","v":82.901112492785245},{"$f":"W1124*Indexation!S$4","v":91.211315617537579},{"$f":"X1124*Indexation!T$4","v":96.93455449085738},{"$f":"Y1124*Indexation!U$4","v":65.173941358765731},{"$f":"Z1124*Indexation!V$4","v":75.369774817451116},{"$f":"AA1124*Indexation!W$4","v":67.382680290933607},{"$f":"AB1124*Indexation!X$4","v":65.403350353788852},{"$f":"AC1124*Indexation!Y$4","v":56.455118004023028},{"$f":"AD1124*Indexation!Y$4","v":0},{"$f":"AE1124*Indexation!Z$4","v":0},{"$f":"AF1124*Indexation!Z$4","v":0},{"$f":"AG1124*Indexation!AA$4","v":-1.3708673880819018},{"$f":"AH1124*Indexation!AA$4","v":0},{"$f":"AI1124*Indexation!AB$4","v":-0.7969000948012801},{"$f":"AJ1124*Indexation!AB$4","v":0},{"$f":"AK1124*Indexation!AC$4","v":-1.1135545023900002},{"$f":"AL1124*Indexation!AC$4","v":0},{"$f":"AM1124*Indexation!AD$4","v":-0.9},{"$f":"AN1124","v":-0.2},0,0,0,0,0,null,{"$f":"SUM(D1148:AS1148)","v":1157.6677811244067}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F1125*Indexation!B$4","v":0},{"$f":"G1125*Indexation!C$4","v":0},{"$f":"H1125*Indexation!D$4","v":0},{"$f":"I1125*Indexation!E$4","v":0},{"$f":"J1125*Indexation!F$4","v":0},{"$f":"K1125*Indexation!G$4","v":0},{"$f":"L1125*Indexation!H$4","v":0},{"$f":"M1125*Indexation!I$4","v":0},{"$f":"N1125*Indexation!J$4","v":0},{"$f":"O1125*Indexation!K$4","v":0},{"$f":"P1125*Indexation!L$4","v":0},{"$f":"Q1125*Indexation!M$4","v":0},{"$f":"R1125*Indexation!N$4","v":0},{"$f":"S1125*Indexation!O$4","v":0},{"$f":"T1125*Indexation!P$4","v":0},{"$f":"U1125*Indexation!Q$4","v":0},{"$f":"V1125*Indexation!R$4","v":0},{"$f":"W1125*Indexation!S$4","v":0},{"$f":"X1125*Indexation!T$4","v":0},{"$f":"Y1125*Indexation!U$4","v":0},{"$f":"Z1125*Indexation!V$4","v":0},{"$f":"AA1125*Indexation!W$4","v":0},{"$f":"AB1125*Indexation!X$4","v":0},{"$f":"AC1125*Indexation!Y$4","v":0},{"$f":"AD1125*Indexation!Y$4","v":0},{"$f":"AE1125*Indexation!Z$4","v":0},{"$f":"AF1125*Indexation!Z$4","v":0},{"$f":"AG1125*Indexation!AA$4","v":0},{"$f":"AH1125*Indexation!AA$4","v":0},{"$f":"AI1125*Indexation!AB$4","v":0},{"$f":"AJ1125*Indexation!AB$4","v":0},{"$f":"AK1125*Indexation!AC$4","v":0},{"$f":"AL1125*Indexation!AC$4","v":0},{"$f":"AM1125*Indexation!AD$4","v":0},{"$f":"AN1125","v":0},0,0,0,0,0,null,{"$f":"SUM(D1149:AS1149)","v":0}]
[null,"Cork Cast Iron",60,null,null,{"$f":"F1126*Indexation!B$4","v":0},{"$f":"G1126*Indexation!C$4","v":0},{"$f":"H1126*Indexation!D$4","v":0},{"$f":"I1126*Indexation!E$4","v":0},{"$f":"J1126*Indexation!F$4","v":0},{"$f":"K1126*Indexation!G$4","v":0},{"$f":"L1126*Indexation!H$4","v":0},{"$f":"M1126*Indexation!I$4","v":0},{"$f":"N1126*Indexation!J$4","v":0},{"$f":"O1126*Indexation!K$4","v":0},{"$f":"P1126*Indexation!L$4","v":0},{"$f":"Q1126*Indexation!M$4","v":0},{"$f":"R1126*Indexation!N$4","v":0},{"$f":"S1126*Indexation!O$4","v":0},{"$f":"T1126*Indexation!P$4","v":0},{"$f":"U1126*Indexation!Q$4","v":0},{"$f":"V1126*Indexation!R$4","v":0},{"$f":"W1126*Indexation!S$4","v":0},{"$f":"X1126*Indexation!T$4","v":0},{"$f":"Y1126*Indexation!U$4","v":0},{"$f":"Z1126*Indexation!V$4","v":0},{"$f":"AA1126*Indexation!W$4","v":0},{"$f":"AB1126*Indexation!X$4","v":0},{"$f":"AC1126*Indexation!Y$4","v":0},{"$f":"AD1126*Indexation!Y$4","v":0},{"$f":"AE1126*Indexation!Z$4","v":0},{"$f":"AF1126*Indexation!Z$4","v":0},{"$f":"AG1126*Indexation!AA$4","v":0},{"$f":"AH1126*Indexation!AA$4","v":0},{"$f":"AI1126*Indexation!AB$4","v":0},{"$f":"AJ1126*Indexation!AB$4","v":0},{"$f":"AK1126*Indexation!AC$4","v":0},{"$f":"AL1126*Indexation!AC$4","v":0},{"$f":"AM1126*Indexation!AD$4","v":0},{"$f":"AN1126","v":0},0,0,0,0,0,null,0]
[null,"Meters",15,null,null,{"$f":"F1127*Indexation!B$4","v":1.066359408888867},{"$f":"G1127*Indexation!C$4","v":1.9541002779559991},{"$f":"H1127*Indexation!D$4","v":3.8209971476047286},{"$f":"I1127*Indexation!E$4","v":1.1846126665108159},{"$f":"J1127*Indexation!F$4","v":2.1054062408283873},{"$f":"K1127*Indexation!G$4","v":4.4429443438144132},{"$f":"L1127*Indexation!H$4","v":5.0431181058792776},{"$f":"M1127*Indexation!I$4","v":6.2407818834823869},{"$f":"N1127*Indexation!J$4","v":8.8104007610931117},{"$f":"O1127*Indexation!K$4","v":7.1656434114651431},{"$f":"P1127*Indexation!L$4","v":6.5625245992925825},{"$f":"Q1127*Indexation!M$4","v":6.0186426212882873},{"$f":"R1127*Indexation!N$4","v":6.5618896894732162},{"$f":"S1127*Indexation!O$4","v":7.6481346814535485},{"$f":"T1127*Indexation!P$4","v":14.298665132092585},{"$f":"U1127*Indexation!Q$4","v":7.9770687663182756},{"$f":"V1127*Indexation!R$4","v":8.8847555177135078},{"$f":"W1127*Indexation!S$4","v":7.6792160633332927},{"$f":"X1127*Indexation!T$4","v":10.42132406517392},{"$f":"Y1127*Indexation!U$4","v":10.038281403860545},{"$f":"Z1127*Indexation!V$4","v":11.213387011749154},{"$f":"AA1127*Indexation!W$4","v":11.847227818668754},{"$f":"AB1127*Indexation!X$4","v":12.15697323592566},{"$f":"AC1127*Indexation!Y$4","v":9.1280181494751531},{"$f":"AD1127*Indexation!Y$4","v":0},{"$f":"AE1127*Indexation!Z$4","v":0},{"$f":"AF1127*Indexation!Z$4","v":0},{"$f":"AG1127*Indexation!AA$4","v":0},{"$f":"AH1127*Indexation!AA$4","v":0},{"$f":"AI1127*Indexation!AB$4","v":0},{"$f":"AJ1127*Indexation!AB$4","v":0},{"$f":"AK1127*Indexation!AC$4","v":0},{"$f":"AL1127*Indexation!AC$4","v":0},{"$f":"AM1127*Indexation!AD$4","v":0},{"$f":"AN1127","v":0},0,0,0,0,0,null,172.27047300334158]
[null,"Land",40,null,null,{"$f":"F1128*Indexation!B$4","v":0},{"$f":"G1128*Indexation!C$4","v":0},{"$f":"H1128*Indexation!D$4","v":0},{"$f":"I1128*Indexation!E$4","v":0},{"$f":"J1128*Indexation!F$4","v":0},{"$f":"K1128*Indexation!G$4","v":0},{"$f":"L1128*Indexation!H$4","v":0},{"$f":"M1128*Indexation!I$4","v":0},{"$f":"N1128*Indexation!J$4","v":0},{"$f":"O1128*Indexation!K$4","v":0},{"$f":"P1128*Indexation!L$4","v":0},{"$f":"Q1128*Indexation!M$4","v":0},{"$f":"R1128*Indexation!N$4","v":0},{"$f":"S1128*Indexation!O$4","v":0},{"$f":"T1128*Indexation!P$4","v":0},{"$f":"U1128*Indexation!Q$4","v":0},{"$f":"V1128*Indexation!R$4","v":0},{"$f":"W1128*Indexation!S$4","v":0},{"$f":"X1128*Indexation!T$4","v":0},{"$f":"Y1128*Indexation!U$4","v":0},{"$f":"Z1128*Indexation!V$4","v":0},{"$f":"AA1128*Indexation!W$4","v":0},{"$f":"AB1128*Indexation!X$4","v":0},{"$f":"AC1128*Indexation!Y$4","v":0},{"$f":"AD1128*Indexation!Y$4","v":0},{"$f":"AE1128*Indexation!Z$4","v":0},{"$f":"AF1128*Indexation!Z$4","v":0},{"$f":"AG1128*Indexation!AA$4","v":0},{"$f":"AH1128*Indexation!AA$4","v":0},{"$f":"AI1128*Indexation!AB$4","v":0},{"$f":"AJ1128*Indexation!AB$4","v":0},{"$f":"AK1128*Indexation!AC$4","v":0},{"$f":"AL1128*Indexation!AC$4","v":0},{"$f":"AM1128*Indexation!AD$4","v":0},{"$f":"AN1128","v":0},0,0,0,0,0,null,0]
[null,"Buildings",40,null,null,{"$f":"F1129*Indexation!B$4","v":0},{"$f":"G1129*Indexation!C$4","v":0},{"$f":"H1129*Indexation!D$4","v":0},{"$f":"I1129*Indexation!E$4","v":0},{"$f":"J1129*Indexation!F$4","v":0},{"$f":"K1129*Indexation!G$4","v":0},{"$f":"L1129*Indexation!H$4","v":0},{"$f":"M1129*Indexation!I$4","v":0},{"$f":"N1129*Indexation!J$4","v":0},{"$f":"O1129*Indexation!K$4","v":0},{"$f":"P1129*Indexation!L$4","v":0},{"$f":"Q1129*Indexation!M$4","v":0},{"$f":"R1129*Indexation!N$4","v":0},{"$f":"S1129*Indexation!O$4","v":0.77561184633511415},{"$f":"T1129*Indexation!P$4","v":0},{"$f":"U1129*Indexation!Q$4","v":0},{"$f":"V1129*Indexation!R$4","v":0},{"$f":"W1129*Indexation!S$4","v":0},{"$f":"X1129*Indexation!T$4","v":0},{"$f":"Y1129*Indexation!U$4","v":0},{"$f":"Z1129*Indexation!V$4","v":0},{"$f":"AA1129*Indexation!W$4","v":0},{"$f":"AB1129*Indexation!X$4","v":0},{"$f":"AC1129*Indexation!Y$4","v":0},{"$f":"AD1129*Indexation!Y$4","v":3.090919046904753E-2},{"$f":"AE1129*Indexation!Z$4","v":-7.7515963778231819E-2},{"$f":"AF1129*Indexation!Z$4","v":-8.4014410815212368E-3},{"$f":"AG1129*Indexation!AA$4","v":0},{"$f":"AH1129*Indexation!AA$4","v":0},{"$f":"AI1129*Indexation!AB$4","v":0},{"$f":"AJ1129*Indexation!AB$4","v":0},{"$f":"AK1129*Indexation!AC$4","v":7.3454104266744008E-3},{"$f":"AL1129*Indexation!AC$4","v":0},{"$f":"AM1129*Indexation!AD$4","v":6.6600000000000001E-3},{"$f":"AN1129","v":0},0,0,0,0,0,null,0.73460904237108304]
[null,"Equipment",5,null,null,{"$f":"F1130*Indexation!B$4","v":0},{"$f":"G1130*Indexation!C$4","v":0},{"$f":"H1130*Indexation!D$4","v":0},{"$f":"I1130*Indexation!E$4","v":0},{"$f":"J1130*Indexation!F$4","v":0},{"$f":"K1130*Indexation!G$4","v":0},{"$f":"L1130*Indexation!H$4","v":0},{"$f":"M1130*Indexation!I$4","v":0},{"$f":"N1130*Indexation!J$4","v":0},{"$f":"O1130*Indexation!K$4","v":0},{"$f":"P1130*Indexation!L$4","v":1.4132999540630666},{"$f":"Q1130*Indexation!M$4","v":9.6137585404839676},{"$f":"R1130*Indexation!N$4","v":1.1490494011251196},{"$f":"S1130*Indexation!O$4","v":2.9474350510682692},{"$f":"T1130*Indexation!P$4","v":1.5387489845661853},{"$f":"U1130*Indexation!Q$4","v":1.7964442015698008},{"$f":"V1130*Indexation!R$4","v":1.2521198860144567},{"$f":"W1130*Indexation!S$4","v":3.9063925836429871},{"$f":"X1130*Indexation!T$4","v":4.3253531830070413},{"$f":"Y1130*Indexation!U$4","v":1.9661001731729171},{"$f":"Z1130*Indexation!V$4","v":1.6282228154471976},{"$f":"AA1130*Indexation!W$4","v":0.77305435007076195},{"$f":"AB1130*Indexation!X$4","v":0.37619012959444353},{"$f":"AC1130*Indexation!Y$4","v":0.30543401791549929},{"$f":"AD1130*Indexation!Y$4","v":0.20761971927896128},{"$f":"AE1130*Indexation!Z$4","v":0.63245527536001167},{"$f":"AF1130*Indexation!Z$4","v":5.1162696521885156},{"$f":"AG1130*Indexation!AA$4","v":1.7047617242690789},{"$f":"AH1130*Indexation!AA$4","v":8.4999966548144101},{"$f":"AI1130*Indexation!AB$4","v":1.4991473847174195},{"$f":"AJ1130*Indexation!AB$4","v":1.0011744767272845},{"$f":"AK1130*Indexation!AC$4","v":0.55560903128976535},{"$f":"AL1130*Indexation!AC$4","v":20.352047920750746},{"$f":"AM1130*Indexation!AD$4","v":0.57349399999999995},{"$f":"AN1130","v":5.5749999999999993},0.25092000000000003,0.37637999999999999,0.62729999999999997,0.62729999999999997,0.62729999999999997,null,81.218379111137907]
[null,"ITO setup",15,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"AM1131*Indexation!AD$4","v":3.8571428571428572},{"$f":"AN1131","v":0},0,0,0,0,0,null,3.8571428571428572]
[null,"Sum:",null,{"$f":"SUM(D1148:D1155)","v":0},0,1.066359408888867,2.1180766556402446,1.8928614329597411,9.993327845058511,28.061186746560679,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.831307772963797,57.032627611753242,65.602107239687527,89.335941283761798,92.362770953495257,93.037987896513201,102.79692426451386,111.68123173903834,77.178322935799201,88.211384644647467,80.002962459673128,77.936513719308962,65.888570171413676,0.2385289097480088,0.55493931158177989,5.107868211106994,0.33389433618717712,8.4999966548144101,0.70224728991613938,1.0011744767272845,-0.55060006067356049,20.352047920750746,3.5372968571428571,5.3749999999999991,0.25092000000000003,0.37637999999999999,0.62729999999999997,0.62729999999999997,{"$f":"SUM(AS1148:AS1155)","v":0.62729999999999997},null,{"$f":"SUM(D1156:AS1156)","v":1415.7483851384002}]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,null,null,{"$f":"F1135*Indexation!B$4","v":0},{"$f":"G1135*Indexation!C$4","v":0},{"$f":"H1135*Indexation!D$4","v":0},{"$f":"I1135*Indexation!E$4","v":0},{"$f":"J1135*Indexation!F$4","v":0},{"$f":"K1135*Indexation!G$4","v":0},{"$f":"L1135*Indexation!H$4","v":0},{"$f":"M1135*Indexation!I$4","v":0},{"$f":"N1135*Indexation!J$4","v":0},{"$f":"O1135*Indexation!K$4","v":0},{"$f":"P1135*Indexation!L$4","v":0},{"$f":"Q1135*Indexation!M$4","v":0},{"$f":"R1135*Indexation!N$4","v":0},{"$f":"S1135*Indexation!O$4","v":0},{"$f":"T1135*Indexation!P$4","v":0},{"$f":"U1135*Indexation!Q$4","v":0},{"$f":"V1135*Indexation!R$4","v":0},{"$f":"W1135*Indexation!S$4","v":0},{"$f":"X1135*Indexation!T$4","v":0},{"$f":"Y1135*Indexation!U$4","v":0},{"$f":"Z1135*Indexation!V$4","v":0},{"$f":"AA1135*Indexation!W$4","v":0},{"$f":"AB1135*Indexation!X$4","v":0},{"$f":"AC1135*Indexation!Y$4","v":0},{"$f":"AD1135*Indexation!Y$4","v":17.625559301654128},{"$f":"AE1135*Indexation!Z$4","v":31.962653647544229},{"$f":"AF1135*Indexation!Z$4","v":18.372512032816118},{"$f":"AG1135*Indexation!AA$4","v":55.249097963592327},{"$f":"AH1135*Indexation!AA$4","v":33.81844363024495},{"$f":"AI1135*Indexation!AB$4","v":51.636446566554177},{"$f":"AJ1135*Indexation!AB$4","v":11.70090700284492},{"$f":"AK1135*Indexation!AC$4","v":16.47515021831029},{"$f":"AL1135*Indexation!AC$4","v":6.9144597726380956},{"$f":"AM1135*Indexation!AD$4","v":25.280548},{"$f":"AN1135","v":30.264000000000003},31.686857999999997,35.919820999999999,35.263821,24.162000000000003,31.935315000000003,null,{"$f":"SUM(D1159:AS1159)","v":458.26759313619925}]
[null,"Dublin Cast Iron",60,null,null,{"$f":"F1136*Indexation!B$4","v":0},{"$f":"G1136*Indexation!C$4","v":0},{"$f":"H1136*Indexation!D$4","v":0},{"$f":"I1136*Indexation!E$4","v":0},{"$f":"J1136*Indexation!F$4","v":0},{"$f":"K1136*Indexation!G$4","v":0},{"$f":"L1136*Indexation!H$4","v":0},{"$f":"M1136*Indexation!I$4","v":0},{"$f":"N1136*Indexation!J$4","v":0},{"$f":"O1136*Indexation!K$4","v":0},{"$f":"P1136*Indexation!L$4","v":0},{"$f":"Q1136*Indexation!M$4","v":0},{"$f":"R1136*Indexation!N$4","v":0},{"$f":"S1136*Indexation!O$4","v":0},{"$f":"T1136*Indexation!P$4","v":0},{"$f":"U1136*Indexation!Q$4","v":0},{"$f":"V1136*Indexation!R$4","v":0},{"$f":"W1136*Indexation!S$4","v":0},{"$f":"X1136*Indexation!T$4","v":0},{"$f":"Y1136*Indexation!U$4","v":0},{"$f":"Z1136*Indexation!V$4","v":0},{"$f":"AA1136*Indexation!W$4","v":0},{"$f":"AB1136*Indexation!X$4","v":0},{"$f":"AC1136*Indexation!Y$4","v":0},{"$f":"AD1136*Indexation!Y$4","v":0},{"$f":"AE1136*Indexation!Z$4","v":0},{"$f":"AF1136*Indexation!Z$4","v":0},{"$f":"AG1136*Indexation!AA$4","v":0},{"$f":"AH1136*Indexation!AA$4","v":0},{"$f":"AI1136*Indexation!AB$4","v":0},{"$f":"AJ1136*Indexation!AB$4","v":0},{"$f":"AK1136*Indexation!AC$4","v":0},{"$f":"AL1136*Indexation!AC$4","v":0},{"$f":"AM1136*Indexation!AD$4","v":0},{"$f":"AN1136","v":0},0,0,0,0,0,null,0]
[null,"Cork Cast Iron",60,null,null,{"$f":"F1137*Indexation!B$4","v":0},{"$f":"G1137*Indexation!C$4","v":0},{"$f":"H1137*Indexation!D$4","v":0},{"$f":"I1137*Indexation!E$4","v":0},{"$f":"J1137*Indexation!F$4","v":0},{"$f":"K1137*Indexation!G$4","v":0},{"$f":"L1137*Indexation!H$4","v":0},{"$f":"M1137*Indexation!I$4","v":0},{"$f":"N1137*Indexation!J$4","v":0},{"$f":"O1137*Indexation!K$4","v":0},{"$f":"P1137*Indexation!L$4","v":0},{"$f":"Q1137*Indexation!M$4","v":0},{"$f":"R1137*Indexation!N$4","v":0},{"$f":"S1137*Indexation!O$4","v":0},{"$f":"T1137*Indexation!P$4","v":0},{"$f":"U1137*Indexation!Q$4","v":0},{"$f":"V1137*Indexation!R$4","v":0},{"$f":"W1137*Indexation!S$4","v":0},{"$f":"X1137*Indexation!T$4","v":0},{"$f":"Y1137*Indexation!U$4","v":0},{"$f":"Z1137*Indexation!V$4","v":0},{"$f":"AA1137*Indexation!W$4","v":0},{"$f":"AB1137*Indexation!X$4","v":0},{"$f":"AC1137*Indexation!Y$4","v":0},{"$f":"AD1137*Indexation!Y$4","v":0},{"$f":"AE1137*Indexation!Z$4","v":0},{"$f":"AF1137*Indexation!Z$4","v":0},{"$f":"AG1137*Indexation!AA$4","v":0},{"$f":"AH1137*Indexation!AA$4","v":0},{"$f":"AI1137*Indexation!AB$4","v":0},{"$f":"AJ1137*Indexation!AB$4","v":0},{"$f":"AK1137*Indexation!AC$4","v":0},{"$f":"AL1137*Indexation!AC$4","v":0},{"$f":"AM1137*Indexation!AD$4","v":0},{"$f":"AN1137","v":0},0,0,0,0,0,null,0]
[null,"Meters",15,null,null,{"$f":"F1138*Indexation!B$4","v":0},{"$f":"G1138*Indexation!C$4","v":0},{"$f":"H1138*Indexation!D$4","v":0},{"$f":"I1138*Indexation!E$4","v":0},{"$f":"J1138*Indexation!F$4","v":0},{"$f":"K1138*Indexation!G$4","v":0},{"$f":"L1138*Indexation!H$4","v":0},{"$f":"M1138*Indexation!I$4","v":0},{"$f":"N1138*Indexation!J$4","v":0},{"$f":"O1138*Indexation!K$4","v":0},{"$f":"P1138*Indexation!L$4","v":0},{"$f":"Q1138*Indexation!M$4","v":0},{"$f":"R1138*Indexation!N$4","v":0},{"$f":"S1138*Indexation!O$4","v":0},{"$f":"T1138*Indexation!P$4","v":0},{"$f":"U1138*Indexation!Q$4","v":0},{"$f":"V1138*Indexation!R$4","v":0},{"$f":"W1138*Indexation!S$4","v":0},{"$f":"X1138*Indexation!T$4","v":0},{"$f":"Y1138*Indexation!U$4","v":0},{"$f":"Z1138*Indexation!V$4","v":0},{"$f":"AA1138*Indexation!W$4","v":0},{"$f":"AB1138*Indexation!X$4","v":0},{"$f":"AC1138*Indexation!Y$4","v":0},{"$f":"AD1138*Indexation!Y$4","v":3.5014520026108089},{"$f":"AE1138*Indexation!Z$4","v":8.452888550754043},{"$f":"AF1138*Indexation!Z$4","v":3.4403769987860882},{"$f":"AG1138*Indexation!AA$4","v":10.218207567351564},{"$f":"AH1138*Indexation!AA$4","v":2.4467280310125448},{"$f":"AI1138*Indexation!AB$4","v":8.0163507593956567},{"$f":"AJ1138*Indexation!AB$4","v":3.0778851664031168},{"$f":"AK1138*Indexation!AC$4","v":5.8536938275950314},{"$f":"AL1138*Indexation!AC$4","v":2.9813690730402169},{"$f":"AM1138*Indexation!AD$4","v":14.586344},{"$f":"AN1138","v":27.65},24.233547400000003,22.491047400000003,24.03481073333333,20.677321733333333,21.473321733333336,null,203.13534497694909]
[null,"Land",40,null,null,{"$f":"F1139*Indexation!B$4","v":0},{"$f":"G1139*Indexation!C$4","v":0},{"$f":"H1139*Indexation!D$4","v":0},{"$f":"I1139*Indexation!E$4","v":0},{"$f":"J1139*Indexation!F$4","v":0},{"$f":"K1139*Indexation!G$4","v":0},{"$f":"L1139*Indexation!H$4","v":0},{"$f":"M1139*Indexation!I$4","v":0},{"$f":"N1139*Indexation!J$4","v":0},{"$f":"O1139*Indexation!K$4","v":0},{"$f":"P1139*Indexation!L$4","v":0},{"$f":"Q1139*Indexation!M$4","v":0.10763142525442419},{"$f":"R1139*Indexation!N$4","v":0.28444022408628189},{"$f":"S1139*Indexation!O$4","v":0},{"$f":"T1139*Indexation!P$4","v":0},{"$f":"U1139*Indexation!Q$4","v":1.7274705625089697E-2},{"$f":"V1139*Indexation!R$4","v":0},{"$f":"W1139*Indexation!S$4","v":0},{"$f":"X1139*Indexation!T$4","v":0},{"$f":"Y1139*Indexation!U$4","v":0},{"$f":"Z1139*Indexation!V$4","v":0},{"$f":"AA1139*Indexation!W$4","v":0},{"$f":"AB1139*Indexation!X$4","v":0},{"$f":"AC1139*Indexation!Y$4","v":0},{"$f":"AD1139*Indexation!Y$4","v":0},{"$f":"AE1139*Indexation!Z$4","v":0},{"$f":"AF1139*Indexation!Z$4","v":0},{"$f":"AG1139*Indexation!AA$4","v":0},{"$f":"AH1139*Indexation!AA$4","v":0},{"$f":"AI1139*Indexation!AB$4","v":0},{"$f":"AJ1139*Indexation!AB$4","v":0},{"$f":"AK1139*Indexation!AC$4","v":0},{"$f":"AL1139*Indexation!AC$4","v":0},{"$f":"AM1139*Indexation!AD$4","v":0.41399999999999998},{"$f":"AN1139","v":0},0,0,0,0,0,null,0.82334635496579578]
[null,"Buildings",40,null,null,{"$f":"F1140*Indexation!B$4","v":0},{"$f":"G1140*Indexation!C$4","v":0},{"$f":"H1140*Indexation!D$4","v":0},{"$f":"I1140*Indexation!E$4","v":0},{"$f":"J1140*Indexation!F$4","v":0.21789639867708485},{"$f":"K1140*Indexation!G$4","v":0},{"$f":"L1140*Indexation!H$4","v":0},{"$f":"M1140*Indexation!I$4","v":0},{"$f":"N1140*Indexation!J$4","v":0},{"$f":"O1140*Indexation!K$4","v":0},{"$f":"P1140*Indexation!L$4","v":0},{"$f":"Q1140*Indexation!M$4","v":0},{"$f":"R1140*Indexation!N$4","v":5.7624703615079889E-2},{"$f":"S1140*Indexation!O$4","v":0},{"$f":"T1140*Indexation!P$4","v":0},{"$f":"U1140*Indexation!Q$4","v":0},{"$f":"V1140*Indexation!R$4","v":0},{"$f":"W1140*Indexation!S$4","v":7.7017032862452721},{"$f":"X1140*Indexation!T$4","v":3.8995075830999846},{"$f":"Y1140*Indexation!U$4","v":5.9916170185877826},{"$f":"Z1140*Indexation!V$4","v":0.46966433410765396},{"$f":"AA1140*Indexation!W$4","v":0.1806267735697929},{"$f":"AB1140*Indexation!X$4","v":7.8698586908778692E-2},{"$f":"AC1140*Indexation!Y$4","v":2.465684749783455E-3},{"$f":"AD1140*Indexation!Y$4","v":0},{"$f":"AE1140*Indexation!Z$4","v":0},{"$f":"AF1140*Indexation!Z$4","v":0},{"$f":"AG1140*Indexation!AA$4","v":0},{"$f":"AH1140*Indexation!AA$4","v":0},{"$f":"AI1140*Indexation!AB$4","v":0},{"$f":"AJ1140*Indexation!AB$4","v":0},{"$f":"AK1140*Indexation!AC$4","v":0},{"$f":"AL1140*Indexation!AC$4","v":0},{"$f":"AM1140*Indexation!AD$4","v":0},{"$f":"AN1140","v":0},0,0,0,0,0,null,18.599804369561213]
[null,"Equipment",5,null,null,{"$f":"F1141*Indexation!B$4","v":0},{"$f":"G1141*Indexation!C$4","v":0},{"$f":"H1141*Indexation!D$4","v":0},{"$f":"I1141*Indexation!E$4","v":0},{"$f":"J1141*Indexation!F$4","v":0},{"$f":"K1141*Indexation!G$4","v":0},{"$f":"L1141*Indexation!H$4","v":0},{"$f":"M1141*Indexation!I$4","v":0},{"$f":"N1141*Indexation!J$4","v":0},{"$f":"O1141*Indexation!K$4","v":0},{"$f":"P1141*Indexation!L$4","v":0},{"$f":"Q1141*Indexation!M$4","v":0},{"$f":"R1141*Indexation!N$4","v":0.8161098576874326},{"$f":"S1141*Indexation!O$4","v":0.24459015343037291},{"$f":"T1141*Indexation!P$4","v":0.51345576186361674},{"$f":"U1141*Indexation!Q$4","v":0.23731464633392704},{"$f":"V1141*Indexation!R$4","v":0.39145881367708818},{"$f":"W1141*Indexation!S$4","v":1.4444455783048844},{"$f":"X1141*Indexation!T$4","v":0.78566536442817592},{"$f":"Y1141*Indexation!U$4","v":0.96785117582269908},{"$f":"Z1141*Indexation!V$4","v":0.56856386790174984},{"$f":"AA1141*Indexation!W$4","v":0.1380354934130501},{"$f":"AB1141*Indexation!X$4","v":0.95328731346729689},{"$f":"AC1141*Indexation!Y$4","v":0.19349125627792693},{"$f":"AD1141*Indexation!Y$4","v":0},{"$f":"AE1141*Indexation!Z$4","v":0},{"$f":"AF1141*Indexation!Z$4","v":0.21449821997005736},{"$f":"AG1141*Indexation!AA$4","v":1.2275138269281945E-2},{"$f":"AH1141*Indexation!AA$4","v":0},{"$f":"AI1141*Indexation!AB$4","v":4.2076325005507585E-2},{"$f":"AJ1141*Indexation!AB$4","v":0},{"$f":"AK1141*Indexation!AC$4","v":0},{"$f":"AL1141*Indexation!AC$4","v":0},{"$f":"AM1141*Indexation!AD$4","v":0},{"$f":"AN1141","v":0},6.4119999999999999,4.1734999999999998,3.7682500000000001,2.7247500000000002,2.7228400000000001,null,27.324458965853072]
[null,"Sum:",null,{"$f":"SUM(D1159:D1165)","v":0},{"$f":"SUM(E1159:E1165)","v":0},{"$f":"SUM(F1159:F1165)","v":0},{"$f":"SUM(G1159:G1165)","v":0},0,0,0.21789639867708485,0,0,0,0,0,0,0.10763142525442419,1.1581747853887943,0.24459015343037291,0.51345576186361674,0.25458935195901672,0.39145881367708818,9.1461488645501561,4.6851729475281605,6.9594681944104817,1.0382282020094038,0.318662266982843,1.0319859003760756,0.19595694102771039,21.127011304264936,40.415542198298269,22.027387251572264,65.479580669213178,36.265171661257497,59.694873650955344,14.778792169248037,22.328844045905321,9.895828845678313,40.280892000000001,57.914000000000001,62.332405399999999,62.584368399999995,63.066881733333332,47.564071733333336,{"$f":"SUM(AS1159:AS1165)","v":56.131476733333336},null,708.1505478035283]
[]
[null,"Total indexed gross asset value",null,{"$f":"D1156+D1166","v":0},{"$f":"E1156+E1166","v":0},{"$f":"F1156+F1166","v":1.066359408888867},{"$f":"G1156+G1166","v":2.1180766556402446},1.8928614329597411,9.993327845058511,28.279083145237763,38.968629782473243,29.687538497328983,43.154159648931135,54.843823854354319,45.625877038781759,51.776297627551216,59.938939198218222,58.190802397142036,65.846697393117893,89.849397045625409,92.61736030545427,93.429446710190291,111.94307312906402,116.3664046865665,84.137791130209678,89.249612846656873,80.321624726655969,78.968499619685034,66.084527112441393,21.365540214012945,40.970481509880045,27.135255462679257,65.813475005400349,44.765168316071907,60.397120940871481,15.779966645975321,21.778243985231761,30.247876766429059,43.818188857142857,63.289000000000001,62.5833254,62.960748399999993,63.69418173333333,48.191371733333334,56.758776733333335,null,{"$f":"SUM(D1168:AS1168)","v":2123.8989329419283}]
[]
["@ Sept 17","Indexed net book value @ 30 Sept 17"]
[null,"Distribution business unit - direct"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1172,(D$6<$O$1)),($C1172-($O$1-0.25-D$6))/$C1172*D1148,0)","v":0},0,0,7.1739665236857389E-2,-0.8756949704012652,4.1474367298995398,12.653442996544491,17.406699741990494,12.835635620546723,19.840940548928703,25.510188630848919,21.954383362259904,25.732777931089899,26.703506077594888,30.620548290217005,34.572215108779503,48.080286521813235,55.403627232011488,56.994514838789854,64.227968080682714,69.873658028826355,48.065781752089727,56.841371841494386,51.94081605759466,51.505138403608719,45.399324061568521,{"$f":"IF(AND(($O$1-$U$3-AD$6)<$C1172,(AD$6<$O$1)),($C1172-($O$1-AD$6-$U$2))/$C1172*AD1148,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AE$6)<$C1172,(AE$6<$O$1)),($C1172-($O$1-AE$6-IF(2017=AE$6, $Y$4, $Z$4)))/$C1172*AE1148,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AF$6)<$C1172,(AF$6<$O$1)),($C1172-($O$1-AF$6-$V$2))/$C1172*AF1148,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AG$6)<$C1172,(AG$6<$O$1)),($C1172-($O$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C1172*AG1148,0)","v":-1.153813384968934},{"$f":"IF(AND(($O$1-$V$3-AH$6)<$C1172,(AH$6<$O$1)),($C1172-($O$1-AH$6-$V$2))/$C1172*AH1148,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AI$6)<$C1172,(AI$6<$O$1)),($C1172-($O$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C1172*AI1148,0)","v":-0.68400591470443206},{"$f":"IF(AND(($O$1-$V$3-AJ$6)<$C1172,(AJ$6<$O$1)),($C1172-($O$1-AJ$6-$V$2))/$C1172*AJ1148,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AK$6)<$C1172,(AK$6<$O$1)),($C1172-($O$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C1172*AK1148,0)","v":-0.97436018959125015},{"$f":"IF(AND(($O$1-$V$3-AL$6)<$C1172,(AL$6<$O$1)),($C1172-($O$1-AL$6-$V$2))/$C1172*AL1148,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AM$6)<$C1172,(AM$6<$O$1)),($C1172-($O$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C1172*AM1148,0)","v":-0.8025000000000001},{"$f":"IF(AND(($O$1-0.25-AN$6)<$C1172,(AN$6<$O$1)),($C1172-($O$1-0.75-(AN$6-0.25)))/$C1172*AN1148,0)","v":-0.18166666666666667},0,0,0,0,0,null,{"$f":"SUM(D1172:AS1172)","v":775.70996039608417}]
[null,"Dublin Cast Iron",60,null,null,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Cork Cast Iron",60,null,null,null,null,0,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0]
[null,"Meters",15,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1175,(D$6<$O$1)),($C1175-($O$1-0.25-D$6))/$C1175*D1151,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.18688978352915256,0.98726898488906278,1.8235459853888489,1.9777372657196166,{"$f":"IF(AND(($O$1-$U$3-AD$6)<$C1175,(AD$6<$O$1)),($C1175-($O$1-AD$6-$U$2))/$C1175*AD1151,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AE$6)<$C1175,(AE$6<$O$1)),($C1175-($O$1-AE$6-IF(2017=AE$6, $Y$4, $Z$4)))/$C1175*AE1151,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AF$6)<$C1175,(AF$6<$O$1)),($C1175-($O$1-AF$6-$V$2))/$C1175*AF1151,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AG$6)<$C1175,(AG$6<$O$1)),($C1175-($O$1-AG$6-IF($C$1-1=AG$6, $Y$3, $Z$3)))/$C1175*AG1151,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AH$6)<$C1175,(AH$6<$O$1)),($C1175-($O$1-AH$6-$V$2))/$C1175*AH1151,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AI$6)<$C1175,(AI$6<$O$1)),($C1175-($O$1-AI$6-IF($C$1-1=AI$6, $Y$3, $Z$3)))/$C1175*AI1151,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AJ$6)<$C1175,(AJ$6<$O$1)),($C1175-($O$1-AJ$6-$V$2))/$C1175*AJ1151,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AK$6)<$C1175,(AK$6<$O$1)),($C1175-($O$1-AK$6-IF($C$1-1=AK$6, $Y$3, $Z$3)))/$C1175*AK1151,0)","v":0},{"$f":"IF(AND(($O$1-$V$3-AL$6)<$C1175,(AL$6<$O$1)),($C1175-($O$1-AL$6-$V$2))/$C1175*AL1151,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AM$6)<$C1175,(AM$6<$O$1)),($C1175-($O$1-AM$6-IF($C$1-1=AM$6, $Y$3, $Z$3)))/$C1175*AM1151,0)","v":0},{"$f":"IF(AND(($O$1-0.25-AN$6)<$C1175,(AN$6<$O$1)),($C1175-($O$1-0.75-(AN$6-0.25)))/$C1175*AN1151,0)","v":0},0,0,0,0,0,null,4.9754420195266809]
[null,"Land",40,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1176,(D$6<$O$1)),($C1176-($O$1-0.25-D$6))/$C1176*D1152,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Buildings",40,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1177,(D$6<$O$1)),($C1177-($O$1-0.25-D$6))/$C1177*D1153,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.3538729048903958,0,0,0,0,0,0,0,0,0,0,2.1829615768764819E-2,-5.6683548512832013E-2,-6.1960627976219125E-3,0,0,0,0,5.9681459716729507E-3,0,5.5777500000000002E-3,0,0,0,0,0,0,null,0.32436880532037959]
[null,"Equipment",5,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1178,(D$6<$O$1)),($C1178-($O$1-0.25-D$6))/$C1178*D1154,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.5092000000000003E-2,0.11291399999999999,0.31364999999999998,0.43910999999999994,0.56457000000000002,null,1.455336]
[null,"ITO setup",15,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1179,(D$6<$O$1)),($C1179-($O$1-0.25-D$6))/$C1179*D1155,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.1857142857142855,0,0,0,0,0,0,null,2.1857142857142855]
[null,"Sum:",null,{"$f":"SUM(D1172:D1179)","v":0},0,0,7.1739665236857389E-2,-0.8756949704012652,4.1474367298995398,12.653442996544491,17.406699741990494,12.835635620546723,19.840940548928703,25.510188630848919,21.954383362259904,25.732777931089899,26.703506077594888,30.620548290217005,34.926088013669897,48.080286521813235,55.403627232011488,56.994514838789854,64.227968080682714,69.873658028826355,48.065781752089727,57.028261625023539,52.928085042483723,53.328684388997566,47.377061327288139,2.1829615768764819E-2,-5.6683548512832013E-2,-6.1960627976219125E-3,-1.153813384968934,0,-0.68400591470443206,0,-0.9683920436195772,0,1.3887920357142853,-0.18166666666666667,2.5092000000000003E-2,0.11291399999999999,0.31364999999999998,0.43910999999999994,{"$f":"SUM(AS1172:AS1179)","v":0.56457000000000002},null,784.65082150664557]
[]
[null,"Distribution business unit - shared"]
[null,"Pipelines/Above ground installations",60,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1183,(D$6<$O$1)),($C1183-($O$1-0.25-D$6))/$C1183*D1159,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,14.173887271746862,26.236011535692555,15.157322427073296,46.501324119356873,28.463856722122834,44.321283302958996,10.043278510775222,14.415756441021504,6.0501523010583336,22.541821966666667,{"$f":"IF(AND(($O$1-0.25-AN$6)<$C1183,(AN$6<$O$1)),($C1183-($O$1-0.75-(AN$6-0.25)))/$C1183*AN1159,0)","v":27.489800000000002},29.31034365,33.82449810833333,33.794495125000005,23.557950000000002,31.669187375000003,null,{"$f":"SUM(D1183:AS1183)","v":407.55096885680649}]
[null,"Dublin Cast Iron",60,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1184,(D$6<$O$1)),($C1184-($O$1-0.25-D$6))/$C1184*D1160,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Cork Cast Iron",60,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1185,(D$6<$O$1)),($C1185-($O$1-0.25-D$6))/$C1185*D1161,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,0]
[null,"Meters",15,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1186,(D$6<$O$1)),($C1186-($O$1-0.25-D$6))/$C1186*D1162,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.75864793389900864,2.3949850893803122,1.0321130996358263,3.7466761080289066,0.89713361137126635,3.4737519957381182,1.333750238774684,2.9268469137975157,1.4906845365201085,8.2655949333333325,17.511666666666667,16.963483180000001,17.243136340000003,20.029008944444442,18.60958956,20.757544342222225,null,137.43461349381244]
[null,"Land",40,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1187,(D$6<$O$1)),($C1187-($O$1-0.25-D$6))/$C1187*D1163,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,4.3725266509609825E-2,0.12266484663720907,0,0,8.7453197227016586E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.34672500000000001,0,0,0,0,0,0,null,0.52186043286952055]
[null,"Buildings",40,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1188,(D$6<$O$1)),($C1188-($O$1-0.25-D$6))/$C1188*D1164,0)","v":0},0,0,0,0,0,5.0388542194075875E-2,0,0,0,0,0,0,0,2.4850653434003202E-2,0,0,0,0,4.2840724529739331,2.266588782676866,3.6324178175188431,0.29647561090545654,0.11853632015517659,5.3613412331605485E-2,1.7413898545345652E-3,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,null,10.728684982044495]
[null,"Equipment",5,{"$f":"IF(AND(($O$1-0.25-D$6)<$C1189,(D$6<$O$1)),($C1189-($O$1-0.25-D$6))/$C1189*D1165,0)","v":0},0,0,0,0,0,0,0,0,{"$f":"IF(AND(($O$1-0.25-M$6)<$C1189,(M$6<$O$1)),($C1189-($O$1-0.25-M$6))/$C1189*M1165,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(($O$1-$V$3-AL$6)<$C1189,(AL$6<$O$1)),($C1189-($O$1-AL$6-$V$2))/$C1189*AL1165,0)","v":0},0,0,0.64119999999999999,1.2520499999999999,1.884125,1.9073249999999999,2.4505560000000002,null,8.135256]
[null,"Sum:",null,{"$f":"SUM(D1183:D1189)","v":0},{"$f":"SUM(E1183:E1189)","v":0},{"$f":"SUM(F1183:F1189)","v":0},{"$f":"SUM(G1183:G1189)","v":0},0,0,5.0388542194075875E-2,0,0,0,0,0,0,4.3725266509609825E-2,0.14751550007121228,0,0,8.7453197227016586E-3,0,4.2840724529739331,2.266588782676866,3.6324178175188431,0.29647561090545654,0.11853632015517659,5.3613412331605485E-2,1.7413898545345652E-3,14.93253520564587,28.630996625072868,16.189435526709122,50.248000227385781,29.360990333494101,47.795035298697115,11.377028749549906,17.342603354819019,7.5408368375784418,31.154141899999999,45.001466666666673,46.915026830000002,52.319684448333334,55.707629069444444,44.074864560000002,{"$f":"SUM(AS1183:AS1189)","v":54.877287717222224},null,564.37138376553287]
[]
[null,"Total indexed net book value",null,{"$f":"D1180+D1190","v":0},{"$f":"E1180+E1190","v":0},{"$f":"F1180+F1190","v":0},{"$f":"G1180+G1190","v":7.1739665236857389E-2},{"$f":"H1180+H1190","v":-0.8756949704012652},4.1474367298995398,12.703831538738568,17.406699741990494,12.835635620546723,19.840940548928703,25.510188630848919,21.954383362259904,25.732777931089899,26.747231344104499,30.768063790288217,34.926088013669897,48.080286521813235,55.412372551734187,56.994514838789854,68.512040533656645,72.140246811503218,51.698199569608569,57.324737235928993,53.046621362638902,53.382297801329173,47.378802717142676,14.954364821414634,{"$f":"AE1180+AE1190","v":28.574313076560035},{"$f":"AF1180+AF1190","v":16.183239463911502},49.094186842416846,29.360990333494101,47.111029383992687,11.377028749549906,16.374211311199442,7.5408368375784418,32.542933935714288,44.819800000000008,46.940118830000003,52.432598448333337,56.021279069444446,44.513974560000001,55.441857717222227,null,{"$f":"SUM(D1192:AS1192)","v":1349.0222052721786}]

{"sheet":"Calc of PC1 & PC2 adj.","index":7,"n_rows":12,"n_cols":9,"rows_kept":12,"cut":false,"hidden":false,"merged":[[1,1,1,8]]}
[]
[null,"Calculation of adjustments relating to PC2 & PC1 and allocation for recovery"]
[]
[null,null,null,"2012/13","2013/14","2014/15","2015/16","2016/17","Total"]
[null,"PC2 k factor","€m",{"$f":"PC2_inputs!I110","v":7.6000000000000005}]
[null,"PC2 adjustment due to capex underspend","€m",{"$f":"PC2_inputs!I107*(1+PC2_inputs!K2)^5","v":-55.477208956427262}]
[null,"PC2 adjustment due to capex negative efficiency/scope","€m",{"$f":"PC2_inputs!I224","v":-6.4436373384818175}]
[null,"PC1 adjustment due to capex underspend","€m",{"$f":"PC1_inputs!D93*(1+PC2_inputs!K2)^6","v":-7.0497332040143421}]
[null,"Revenue due to efficiency savings & efficient deferrals","€m",{"$f":"PC2_inputs!M159+PC2_inputs!M185+PC1_inputs!I144+PC1_inputs!I170","v":29.511614650129225}]
[null,"Deferral","€m",0,{"$f":"-D10*(1+PC3_inputs!J3)","v":0}]
[]
[null,"Total","€m",{"$f":"SUM(D5:D10)","v":-31.858964848794194},{"$f":"SUM(E5:E10)","v":0},{"$f":"SUM(F5:F10)","v":0},{"$f":"SUM(G5:G10)","v":0},{"$f":"SUM(H5:H10)","v":0},{"$f":"SUM(D12:H12)","v":-31.858964848794194}]

{"sheet":"Calc of total rev","index":8,"n_rows":31,"n_cols":10,"rows_kept":31,"cut":false,"hidden":false,"merged":[]}
[null,null,"Year of control",-1,0,1,2,3,4,5]
[null,null,"Gas year","2010/11","2011/12","2012/13","2013/14","2014/15","2015/16","2016/17"]
[]
[]
[null,"Regulated Asset Base (RAB)"]
[null,"Opening RAB",null,null,null,{"$f":"PC3_inputs!D148","v":1288.5333017840478},{"$f":"PC3_inputs!E148","v":1305.8206173399938},{"$f":"PC3_inputs!F148","v":1322.0963325033113},{"$f":"PC3_inputs!G148","v":1338.9439246211616},{"$f":"PC3_inputs!H148","v":1340.325495381308}]
[null,"Closing RAB",null,null,null,{"$f":"PC3_inputs!D149","v":1305.8206173399938},{"$f":"PC3_inputs!E149","v":1322.0963325033113},{"$f":"PC3_inputs!F149","v":1338.9439246211616},{"$f":"PC3_inputs!G149","v":1340.325495381308},{"$f":"PC3_inputs!H149","v":1349.0222052721786}]
[]
[]
[null,"Required revenue for the period"]
[null,"Revenue to reimburse opex & clawbacks / deferrals"]
[null,"Opex",null,null,null,{"$f":"PC3_inputs!D99","v":85.095975185048914},{"$f":"PC3_inputs!E99","v":81.184386095427357},{"$f":"PC3_inputs!F99","v":74.995254632992953},{"$f":"PC3_inputs!G99","v":75.892729818202341},{"$f":"PC3_inputs!H99","v":77.800518999999994}]
[null,"Net Present Value (NPV) of opex",null,null,null,{"$f":"F12/PC3_inputs!D12","v":82.500886486018487},{"$f":"G12/PC3_inputs!E12","v":74.398440493799967},{"$f":"H12/PC3_inputs!F12","v":65.329504676897386},{"$f":"I12/PC3_inputs!G12","v":62.843449556716919},{"$f":"J12/PC3_inputs!H12","v":61.238789277526841}]
[null,"Deferral or clawback adjustment",null,null,null,{"$f":"'Calc of PC1 & PC2 adj.'!D12","v":-31.858964848794194},{"$f":"'Calc of PC1 & PC2 adj.'!E12","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!F12","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!G12","v":0},{"$f":"'Calc of PC1 & PC2 adj.'!H12","v":0}]
[null,"Net Present Value (NPV) of opex and clawbacks/deferrals",{"$f":"SUM(F15:J15)","v":314.45210564216541},null,null,{"$f":"F13+F14","v":50.641921637224293},{"$f":"G13+G14","v":74.398440493799967},{"$f":"H13+H14","v":65.329504676897386},{"$f":"I13+I14","v":62.843449556716919},{"$f":"J13+J14","v":61.238789277526841}]
[]
[null,"Revenue to reimburse capex incurred in PR3"]
[null,"Capex incurred in PR3",null,null,null,{"$f":"PC3_inputs!D145","v":62.583325400000014},{"$f":"PC3_inputs!E145","v":62.9607484},{"$f":"PC3_inputs!F145","v":63.694181733333316},{"$f":"PC3_inputs!G145","v":48.191371733333327},{"$f":"PC3_inputs!H145","v":56.758776733333335}]
[null,"Net Present Value (NPV)",{"$f":"SUM(F19:J19)","v":258.4392699868323},null,null,{"$f":"F18/PC3_inputs!D12","v":60.674782955541154},{"$f":"G18/PC3_inputs!E12","v":57.698058931880553},{"$f":"H18/PC3_inputs!F12","v":55.484968533040195},{"$f":"I18/PC3_inputs!G12","v":39.905166751115587},{"$f":"J18/PC3_inputs!H12","v":44.67629281525479}]
[]
[]
[null,"Revenue to reimburse change in RAB"]
[null,"Opening RAB balance",{"$f":"F6","v":1288.5333017840478}]
[null,"NPV of closing RAB balance",{"$f":"J7/PC3_inputs!H11","v":1035.274054713961}]
[null,"Difference",{"$f":"C23-C24","v":253.25924707008676}]
[]
[null,"Total required revenue for the period (NPV"]
[null,"Revenue to reimburse opex & clawbacks / deferrals",{"$f":"C15","v":314.45210564216541}]
[null,"Revenue to reimburse capex",{"$f":"C19","v":258.4392699868323}]
[null,"Revenue to reimburse change in RAB",{"$f":"C25","v":253.25924707008676}]
[null,"Total revenue required for the period (NPV)",{"$f":"SUM(C28:C30)","v":826.15062269908447}]

{"sheet":"Outputs1","index":9,"n_rows":39,"n_cols":256,"rows_kept":39,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,1,2,3,4,5]
[null,null,null,null,"2012/13","2013/14","2014/15","2015/16","2016/17"]
[]
[null,"SPLIT OF DISTRIBUTION REVENUE REQUIRED FROM COMMODITY & CAPACITY CHARGES"]
[]
[null,"Proportion of revenue from commodity",{"$f":"PC3_inputs!B15","v":0.2}]
[null,"Proportion of revenue from capacity",{"$f":"PC3_inputs!B16","v":0.8}]
[]
[null,"NPV of revenue required from commodity (€m)",{"$f":"'Calc of total rev'!C31*C6","v":165.2301245398169}]
[null,"NPV of revenue required from capacity (€m)",{"$f":"C7*'Calc of total rev'!C31","v":660.92049815926759}]
[]
[null,"Conversion from €m to € for",{"$f":"PC3_inputs!B19","v":1000000}]
[]
[null,"NPV of revenue required from commodity (€)",{"$f":"C9*C12","v":165230124.53981689}]
[null,"NPV of revenue required from capacity (€)",{"$f":"C10*C12","v":660920498.15926754}]
[]
[null,"DISTRIBUTION ALLOWED REVENUE AND PRICES - COMMODITY"]
[]
[null,"Change from P0 to P1",{"$f":"'Distribution 12 13'!H32","v":2.4127276695442568E-2},-8.8764669688281006E-3,7.9310278378066923E-4,1.3473142960781022E-3,6.6437437412193989E-3]
[]
[null,"NPV revenue received less NPV revenue required, €",{"$f":"C26-C14","v":0}]
[]
[null,"Average annual tariff, € / MWh",null,null,{"$f":"(PC2_inputs!$E$25*(1+$C$19))","v":2.6117526787807255},{"$f":"(E23*(1+D$19))","v":2.5885695423967801},{"$f":"(F23*(1+E$19))","v":2.5906225441068647},2.5941129268962819,{"$f":"(H23*(1+G$19))","v":2.6113475484183657},2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,{"$f":"(BR23*(1+BQ$19))","v":2.6113475484183657},2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,{"$f":"(ED23*(1+EC$19))","v":2.6113475484183657},2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,{"$f":"(GP23*(1+GO$19))","v":2.6113475484183657},2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657,2.6113475484183657]
[null,"Demand, MWh",null,null,{"$f":"PC3_inputs!D22","v":14467744.138713926},{"$f":"PC3_inputs!E22","v":14484579.043291299},{"$f":"PC3_inputs!F22","v":14560341.329431027},{"$f":"PC3_inputs!G22","v":14584819.191487346},{"$f":"PC3_inputs!H22","v":14626283.373133836}]
[null,"Total annual revenue allowed, €",null,null,{"$f":"E23*E24","v":37786169.51020024},{"$f":"F23*F24","v":37494340.145902544},{"$f":"G23*G24","v":37720348.497914933},37815649,{"$f":"I23*I24","v":38194309.22890535}]
[null,"NPV, €",{"$f":"SUM(E26:I26)","v":165230124.53981689},null,{"$f":"E25/PC3_inputs!D12","v":36633841.667874776},{"$f":"F25/PC3_inputs!E12","v":34360307.053628668},{"$f":"G25/PC3_inputs!F12","v":32858768.140306108},{"$f":"H25/PC3_inputs!G12","v":31313484.652334038},{"$f":"I25/PC3_inputs!H12","v":30063723.025673307},{"$f":"J25/PC3_inputs!I12","v":{"$error":"#DIV/0!"}},{"$f":"K25/PC3_inputs!J12","v":{"$error":"#DIV/0!"}},{"$f":"L25/PC3_inputs!K12","v":{"$error":"#DIV/0!"}},{"$f":"M25/PC3_inputs!L12","v":{"$error":"#DIV/0!"}},{"$f":"N25/PC3_inputs!M12","v":{"$error":"#DIV/0!"}},{"$f":"O25/PC3_inputs!N12","v":{"$error":"#DIV/0!"}},{"$f":"P25/PC3_inputs!O12","v":{"$error":"#DIV/0!"}},{"$f":"Q25/PC3_inputs!P12","v":{"$error":"#DIV/0!"}},{"$f":"R25/PC3_inputs!Q12","v":{"$error":"#DIV/0!"}},{"$f":"S25/PC3_inputs!R12","v":{"$error":"#DIV/0!"}},{"$f":"T25/PC3_inputs!S12","v":{"$error":"#DIV/0!"}},{"$f":"U25/PC3_inputs!T12","v":{"$error":"#DIV/0!"}},{"$f":"V25/PC3_inputs!U12","v":{"$error":"#DIV/0!"}},{"$f":"W25/PC3_inputs!V12","v":{"$error":"#DIV/0!"}},{"$f":"X25/PC3_inputs!W12","v":{"$error":"#DIV/0!"}},{"$f":"Y25/PC3_inputs!X12","v":{"$error":"#DIV/0!"}},{"$f":"Z25/PC3_inputs!Y12","v":{"$error":"#DIV/0!"}},{"$f":"AA25/PC3_inputs!Z12","v":{"$error":"#DIV/0!"}},{"$f":"AB25/PC3_inputs!AA12","v":{"$error":"#DIV/0!"}},{"$f":"AC25/PC3_inputs!AB12","v":{"$error":"#DIV/0!"}},{"$f":"AD25/PC3_inputs!AC12","v":{"$error":"#DIV/0!"}},{"$f":"AE25/PC3_inputs!AD12","v":{"$error":"#DIV/0!"}},{"$f":"AF25/PC3_inputs!AE12","v":{"$error":"#DIV/0!"}},{"$f":"AG25/PC3_inputs!AF12","v":{"$error":"#DIV/0!"}},{"$f":"AH25/PC3_inputs!AG12","v":{"$error":"#DIV/0!"}},{"$f":"AI25/PC3_inputs!AH12","v":{"$error":"#DIV/0!"}},{"$f":"AJ25/PC3_inputs!AI12","v":{"$error":"#DIV/0!"}},{"$f":"AK25/PC3_inputs!AJ12","v":{"$error":"#DIV/0!"}},{"$f":"AL25/PC3_inputs!AK12","v":{"$error":"#DIV/0!"}},{"$f":"AM25/PC3_inputs!AL12","v":{"$error":"#DIV/0!"}},{"$f":"AN25/PC3_inputs!AM12","v":{"$error":"#DIV/0!"}},{"$f":"AO25/PC3_inputs!AN12","v":{"$error":"#DIV/0!"}},{"$f":"AP25/PC3_inputs!AO12","v":{"$error":"#DIV/0!"}},{"$f":"AQ25/PC3_inputs!AP12","v":{"$error":"#DIV/0!"}},{"$f":"AR25/PC3_inputs!AQ12","v":{"$error":"#DIV/0!"}},{"$f":"AS25/PC3_inputs!AR12","v":{"$error":"#DIV/0!"}},{"$f":"AT25/PC3_inputs!AS12","v":{"$error":"#DIV/0!"}},{"$f":"AU25/PC3_inputs!AT12","v":{"$error":"#DIV/0!"}},{"$f":"AV25/PC3_inputs!AU12","v":{"$error":"#DIV/0!"}},{"$f":"AW25/PC3_inputs!AV12","v":{"$error":"#DIV/0!"}},{"$f":"AX25/PC3_inputs!AW12","v":{"$error":"#DIV/0!"}},{"$f":"AY25/PC3_inputs!AX12","v":{"$error":"#DIV/0!"}},{"$f":"AZ25/PC3_inputs!AY12","v":{"$error":"#DIV/0!"}},{"$f":"BA25/PC3_inputs!AZ12","v":{"$error":"#DIV/0!"}},{"$f":"BB25/PC3_inputs!BA12","v":{"$error":"#DIV/0!"}},{"$f":"BC25/PC3_inputs!BB12","v":{"$error":"#DIV/0!"}},{"$f":"BD25/PC3_inputs!BC12","v":{"$error":"#DIV/0!"}},{"$f":"BE25/PC3_inputs!BD12","v":{"$error":"#DIV/0!"}},{"$f":"BF25/PC3_inputs!BE12","v":{"$error":"#DIV/0!"}},{"$f":"BG25/PC3_inputs!BF12","v":{"$error":"#DIV/0!"}},{"$f":"BH25/PC3_inputs!BG12","v":{"$error":"#DIV/0!"}},{"$f":"BI25/PC3_inputs!BH12","v":{"$error":"#DIV/0!"}},{"$f":"BJ25/PC3_inputs!BI12","v":{"$error":"#DIV/0!"}},{"$f":"BK25/PC3_inputs!BJ12","v":{"$error":"#DIV/0!"}},{"$f":"BL25/PC3_inputs!BK12","v":{"$error":"#DIV/0!"}},{"$f":"BM25/PC3_inputs!BL12","v":{"$error":"#DIV/0!"}},{"$f":"BN25/PC3_inputs!BM12","v":{"$error":"#DIV/0!"}},{"$f":"BO25/PC3_inputs!BN12","v":{"$error":"#DIV/0!"}},{"$f":"BP25/PC3_inputs!BO12","v":{"$error":"#DIV/0!"}},{"$f":"BQ25/PC3_inputs!BP12","v":{"$error":"#DIV/0!"}},{"$f":"BR25/PC3_inputs!BQ12","v":{"$error":"#DIV/0!"}},{"$f":"BS25/PC3_inputs!BR12","v":{"$error":"#DIV/0!"}},{"$f":"BT25/PC3_inputs!BS12","v":{"$error":"#DIV/0!"}},{"$f":"BU25/PC3_inputs!BT12","v":{"$error":"#DIV/0!"}},{"$f":"BV25/PC3_inputs!BU12","v":{"$error":"#DIV/0!"}},{"$f":"BW25/PC3_inputs!BV12","v":{"$error":"#DIV/0!"}},{"$f":"BX25/PC3_inputs!BW12","v":{"$error":"#DIV/0!"}},{"$f":"BY25/PC3_inputs!BX12","v":{"$error":"#DIV/0!"}},{"$f":"BZ25/PC3_inputs!BY12","v":{"$error":"#DIV/0!"}},{"$f":"CA25/PC3_inputs!BZ12","v":{"$error":"#DIV/0!"}},{"$f":"CB25/PC3_inputs!CA12","v":{"$error":"#DIV/0!"}},{"$f":"CC25/PC3_inputs!CB12","v":{"$error":"#DIV/0!"}},{"$f":"CD25/PC3_inputs!CC12","v":{"$error":"#DIV/0!"}},{"$f":"CE25/PC3_inputs!CD12","v":{"$error":"#DIV/0!"}},{"$f":"CF25/PC3_inputs!CE12","v":{"$error":"#DIV/0!"}},{"$f":"CG25/PC3_inputs!CF12","v":{"$error":"#DIV/0!"}},{"$f":"CH25/PC3_inputs!CG12","v":{"$error":"#DIV/0!"}},{"$f":"CI25/PC3_inputs!CH12","v":{"$error":"#DIV/0!"}},{"$f":"CJ25/PC3_inputs!CI12","v":{"$error":"#DIV/0!"}},{"$f":"CK25/PC3_inputs!CJ12","v":{"$error":"#DIV/0!"}},{"$f":"CL25/PC3_inputs!CK12","v":{"$error":"#DIV/0!"}},{"$f":"CM25/PC3_inputs!CL12","v":{"$error":"#DIV/0!"}},{"$f":"CN25/PC3_inputs!CM12","v":{"$error":"#DIV/0!"}},{"$f":"CO25/PC3_inputs!CN12","v":{"$error":"#DIV/0!"}},{"$f":"CP25/PC3_inputs!CO12","v":{"$error":"#DIV/0!"}},{"$f":"CQ25/PC3_inputs!CP12","v":{"$error":"#DIV/0!"}},{"$f":"CR25/PC3_inputs!CQ12","v":{"$error":"#DIV/0!"}},{"$f":"CS25/PC3_inputs!CR12","v":{"$error":"#DIV/0!"}},{"$f":"CT25/PC3_inputs!CS12","v":{"$error":"#DIV/0!"}},{"$f":"CU25/PC3_inputs!CT12","v":{"$error":"#DIV/0!"}},{"$f":"CV25/PC3_inputs!CU12","v":{"$error":"#DIV/0!"}},{"$f":"CW25/PC3_inputs!CV12","v":{"$error":"#DIV/0!"}},{"$f":"CX25/PC3_inputs!CW12","v":{"$error":"#DIV/0!"}},{"$f":"CY25/PC3_inputs!CX12","v":{"$error":"#DIV/0!"}},{"$f":"CZ25/PC3_inputs!CY12","v":{"$error":"#DIV/0!"}},{"$f":"DA25/PC3_inputs!CZ12","v":{"$error":"#DIV/0!"}},{"$f":"DB25/PC3_inputs!DA12","v":{"$error":"#DIV/0!"}},{"$f":"DC25/PC3_inputs!DB12","v":{"$error":"#DIV/0!"}},{"$f":"DD25/PC3_inputs!DC12","v":{"$error":"#DIV/0!"}},{"$f":"DE25/PC3_inputs!DD12","v":{"$error":"#DIV/0!"}},{"$f":"DF25/PC3_inputs!DE12","v":{"$error":"#DIV/0!"}},{"$f":"DG25/PC3_inputs!DF12","v":{"$error":"#DIV/0!"}},{"$f":"DH25/PC3_inputs!DG12","v":{"$error":"#DIV/0!"}},{"$f":"DI25/PC3_inputs!DH12","v":{"$error":"#DIV/0!"}},{"$f":"DJ25/PC3_inputs!DI12","v":{"$error":"#DIV/0!"}},{"$f":"DK25/PC3_inputs!DJ12","v":{"$error":"#DIV/0!"}},{"$f":"DL25/PC3_inputs!DK12","v":{"$error":"#DIV/0!"}},{"$f":"DM25/PC3_inputs!DL12","v":{"$error":"#DIV/0!"}},{"$f":"DN25/PC3_inputs!DM12","v":{"$error":"#DIV/0!"}},{"$f":"DO25/PC3_inputs!DN12","v":{"$error":"#DIV/0!"}},{"$f":"DP25/PC3_inputs!DO12","v":{"$error":"#DIV/0!"}},{"$f":"DQ25/PC3_inputs!DP12","v":{"$error":"#DIV/0!"}},{"$f":"DR25/PC3_inputs!DQ12","v":{"$error":"#DIV/0!"}},{"$f":"DS25/PC3_inputs!DR12","v":{"$error":"#DIV/0!"}},{"$f":"DT25/PC3_inputs!DS12","v":{"$error":"#DIV/0!"}},{"$f":"DU25/PC3_inputs!DT12","v":{"$error":"#DIV/0!"}},{"$f":"DV25/PC3_inputs!DU12","v":{"$error":"#DIV/0!"}},{"$f":"DW25/PC3_inputs!DV12","v":{"$error":"#DIV/0!"}},{"$f":"DX25/PC3_inputs!DW12","v":{"$error":"#DIV/0!"}},{"$f":"DY25/PC3_inputs!DX12","v":{"$error":"#DIV/0!"}},{"$f":"DZ25/PC3_inputs!DY12","v":{"$error":"#DIV/0!"}},{"$f":"EA25/PC3_inputs!DZ12","v":{"$error":"#DIV/0!"}},{"$f":"EB25/PC3_inputs!EA12","v":{"$error":"#DIV/0!"}},{"$f":"EC25/PC3_inputs!EB12","v":{"$error":"#DIV/0!"}},{"$f":"ED25/PC3_inputs!EC12","v":{"$error":"#DIV/0!"}},{"$f":"EE25/PC3_inputs!ED12","v":{"$error":"#DIV/0!"}},{"$f":"EF25/PC3_inputs!EE12","v":{"$error":"#DIV/0!"}},{"$f":"EG25/PC3_inputs!EF12","v":{"$error":"#DIV/0!"}},{"$f":"EH25/PC3_inputs!EG12","v":{"$error":"#DIV/0!"}},{"$f":"EI25/PC3_inputs!EH12","v":{"$error":"#DIV/0!"}},{"$f":"EJ25/PC3_inputs!EI12","v":{"$error":"#DIV/0!"}},{"$f":"EK25/PC3_inputs!EJ12","v":{"$error":"#DIV/0!"}},{"$f":"EL25/PC3_inputs!EK12","v":{"$error":"#DIV/0!"}},{"$f":"EM25/PC3_inputs!EL12","v":{"$error":"#DIV/0!"}},{"$f":"EN25/PC3_inputs!EM12","v":{"$error":"#DIV/0!"}},{"$f":"EO25/PC3_inputs!EN12","v":{"$error":"#DIV/0!"}},{"$f":"EP25/PC3_inputs!EO12","v":{"$error":"#DIV/0!"}},{"$f":"EQ25/PC3_inputs!EP12","v":{"$error":"#DIV/0!"}},{"$f":"ER25/PC3_inputs!EQ12","v":{"$error":"#DIV/0!"}},{"$f":"ES25/PC3_inputs!ER12","v":{"$error":"#DIV/0!"}},{"$f":"ET25/PC3_inputs!ES12","v":{"$error":"#DIV/0!"}},{"$f":"EU25/PC3_inputs!ET12","v":{"$error":"#DIV/0!"}},{"$f":"EV25/PC3_inputs!EU12","v":{"$error":"#DIV/0!"}},{"$f":"EW25/PC3_inputs!EV12","v":{"$error":"#DIV/0!"}},{"$f":"EX25/PC3_inputs!EW12","v":{"$error":"#DIV/0!"}},{"$f":"EY25/PC3_inputs!EX12","v":{"$error":"#DIV/0!"}},{"$f":"EZ25/PC3_inputs!EY12","v":{"$error":"#DIV/0!"}},{"$f":"FA25/PC3_inputs!EZ12","v":{"$error":"#DIV/0!"}},{"$f":"FB25/PC3_inputs!FA12","v":{"$error":"#DIV/0!"}},{"$f":"FC25/PC3_inputs!FB12","v":{"$error":"#DIV/0!"}},{"$f":"FD25/PC3_inputs!FC12","v":{"$error":"#DIV/0!"}},{"$f":"FE25/PC3_inputs!FD12","v":{"$error":"#DIV/0!"}},{"$f":"FF25/PC3_inputs!FE12","v":{"$error":"#DIV/0!"}},{"$f":"FG25/PC3_inputs!FF12","v":{"$error":"#DIV/0!"}},{"$f":"FH25/PC3_inputs!FG12","v":{"$error":"#DIV/0!"}},{"$f":"FI25/PC3_inputs!FH12","v":{"$error":"#DIV/0!"}},{"$f":"FJ25/PC3_inputs!FI12","v":{"$error":"#DIV/0!"}},{"$f":"FK25/PC3_inputs!FJ12","v":{"$error":"#DIV/0!"}},{"$f":"FL25/PC3_inputs!FK12","v":{"$error":"#DIV/0!"}},{"$f":"FM25/PC3_inputs!FL12","v":{"$error":"#DIV/0!"}},{"$f":"FN25/PC3_inputs!FM12","v":{"$error":"#DIV/0!"}},{"$f":"FO25/PC3_inputs!FN12","v":{"$error":"#DIV/0!"}},{"$f":"FP25/PC3_inputs!FO12","v":{"$error":"#DIV/0!"}},{"$f":"FQ25/PC3_inputs!FP12","v":{"$error":"#DIV/0!"}},{"$f":"FR25/PC3_inputs!FQ12","v":{"$error":"#DIV/0!"}},{"$f":"FS25/PC3_inputs!FR12","v":{"$error":"#DIV/0!"}},{"$f":"FT25/PC3_inputs!FS12","v":{"$error":"#DIV/0!"}},{"$f":"FU25/PC3_inputs!FT12","v":{"$error":"#DIV/0!"}},{"$f":"FV25/PC3_inputs!FU12","v":{"$error":"#DIV/0!"}},{"$f":"FW25/PC3_inputs!FV12","v":{"$error":"#DIV/0!"}},{"$f":"FX25/PC3_inputs!FW12","v":{"$error":"#DIV/0!"}},{"$f":"FY25/PC3_inputs!FX12","v":{"$error":"#DIV/0!"}},{"$f":"FZ25/PC3_inputs!FY12","v":{"$error":"#DIV/0!"}},{"$f":"GA25/PC3_inputs!FZ12","v":{"$error":"#DIV/0!"}},{"$f":"GB25/PC3_inputs!GA12","v":{"$error":"#DIV/0!"}},{"$f":"GC25/PC3_inputs!GB12","v":{"$error":"#DIV/0!"}},{"$f":"GD25/PC3_inputs!GC12","v":{"$error":"#DIV/0!"}},{"$f":"GE25/PC3_inputs!GD12","v":{"$error":"#DIV/0!"}},{"$f":"GF25/PC3_inputs!GE12","v":{"$error":"#DIV/0!"}},{"$f":"GG25/PC3_inputs!GF12","v":{"$error":"#DIV/0!"}},{"$f":"GH25/PC3_inputs!GG12","v":{"$error":"#DIV/0!"}},{"$f":"GI25/PC3_inputs!GH12","v":{"$error":"#DIV/0!"}},{"$f":"GJ25/PC3_inputs!GI12","v":{"$error":"#DIV/0!"}},{"$f":"GK25/PC3_inputs!GJ12","v":{"$error":"#DIV/0!"}},{"$f":"GL25/PC3_inputs!GK12","v":{"$error":"#DIV/0!"}},{"$f":"GM25/PC3_inputs!GL12","v":{"$error":"#DIV/0!"}},{"$f":"GN25/PC3_inputs!GM12","v":{"$error":"#DIV/0!"}},{"$f":"GO25/PC3_inputs!GN12","v":{"$error":"#DIV/0!"}},{"$f":"GP25/PC3_inputs!GO12","v":{"$error":"#DIV/0!"}},{"$f":"GQ25/PC3_inputs!GP12","v":{"$error":"#DIV/0!"}},{"$f":"GR25/PC3_inputs!GQ12","v":{"$error":"#DIV/0!"}},{"$f":"GS25/PC3_inputs!GR12","v":{"$error":"#DIV/0!"}},{"$f":"GT25/PC3_inputs!GS12","v":{"$error":"#DIV/0!"}},{"$f":"GU25/PC3_inputs!GT12","v":{"$error":"#DIV/0!"}},{"$f":"GV25/PC3_inputs!GU12","v":{"$error":"#DIV/0!"}},{"$f":"GW25/PC3_inputs!GV12","v":{"$error":"#DIV/0!"}},{"$f":"GX25/PC3_inputs!GW12","v":{"$error":"#DIV/0!"}},{"$f":"GY25/PC3_inputs!GX12","v":{"$error":"#DIV/0!"}},{"$f":"GZ25/PC3_inputs!GY12","v":{"$error":"#DIV/0!"}},{"$f":"HA25/PC3_inputs!GZ12","v":{"$error":"#DIV/0!"}},{"$f":"HB25/PC3_inputs!HA12","v":{"$error":"#DIV/0!"}},{"$f":"HC25/PC3_inputs!HB12","v":{"$error":"#DIV/0!"}},{"$f":"HD25/PC3_inputs!HC12","v":{"$error":"#DIV/0!"}},{"$f":"HE25/PC3_inputs!HD12","v":{"$error":"#DIV/0!"}},{"$f":"HF25/PC3_inputs!HE12","v":{"$error":"#DIV/0!"}},{"$f":"HG25/PC3_inputs!HF12","v":{"$error":"#DIV/0!"}},{"$f":"HH25/PC3_inputs!HG12","v":{"$error":"#DIV/0!"}},{"$f":"HI25/PC3_inputs!HH12","v":{"$error":"#DIV/0!"}},{"$f":"HJ25/PC3_inputs!HI12","v":{"$error":"#DIV/0!"}},{"$f":"HK25/PC3_inputs!HJ12","v":{"$error":"#DIV/0!"}},{"$f":"HL25/PC3_inputs!HK12","v":{"$error":"#DIV/0!"}},{"$f":"HM25/PC3_inputs!HL12","v":{"$error":"#DIV/0!"}},{"$f":"HN25/PC3_inputs!HM12","v":{"$error":"#DIV/0!"}},{"$f":"HO25/PC3_inputs!HN12","v":{"$error":"#DIV/0!"}},{"$f":"HP25/PC3_inputs!HO12","v":{"$error":"#DIV/0!"}},{"$f":"HQ25/PC3_inputs!HP12","v":{"$error":"#DIV/0!"}},{"$f":"HR25/PC3_inputs!HQ12","v":{"$error":"#DIV/0!"}},{"$f":"HS25/PC3_inputs!HR12","v":{"$error":"#DIV/0!"}},{"$f":"HT25/PC3_inputs!HS12","v":{"$error":"#DIV/0!"}},{"$f":"HU25/PC3_inputs!HT12","v":{"$error":"#DIV/0!"}},{"$f":"HV25/PC3_inputs!HU12","v":{"$error":"#DIV/0!"}},{"$f":"HW25/PC3_inputs!HV12","v":{"$error":"#DIV/0!"}},{"$f":"HX25/PC3_inputs!HW12","v":{"$error":"#DIV/0!"}},{"$f":"HY25/PC3_inputs!HX12","v":{"$error":"#DIV/0!"}},{"$f":"HZ25/PC3_inputs!HY12","v":{"$error":"#DIV/0!"}},{"$f":"IA25/PC3_inputs!HZ12","v":{"$error":"#DIV/0!"}},{"$f":"IB25/PC3_inputs!IA12","v":{"$error":"#DIV/0!"}},{"$f":"IC25/PC3_inputs!IB12","v":{"$error":"#DIV/0!"}},{"$f":"ID25/PC3_inputs!IC12","v":{"$error":"#DIV/0!"}},{"$f":"IE25/PC3_inputs!ID12","v":{"$error":"#DIV/0!"}},{"$f":"IF25/PC3_inputs!IE12","v":{"$error":"#DIV/0!"}},{"$f":"IG25/PC3_inputs!IF12","v":{"$error":"#DIV/0!"}},{"$f":"IH25/PC3_inputs!IG12","v":{"$error":"#DIV/0!"}},{"$f":"II25/PC3_inputs!IH12","v":{"$error":"#DIV/0!"}},{"$f":"IJ25/PC3_inputs!II12","v":{"$error":"#DIV/0!"}},{"$f":"IK25/PC3_inputs!IJ12","v":{"$error":"#DIV/0!"}},{"$f":"IL25/PC3_inputs!IK12","v":{"$error":"#DIV/0!"}}]
[]
[null,null,null,null,null,null,null,37815649]
[null,"DISTRIBUTION ALLOWED REVENUE AND PRICES - CAPACITY",null,null,null,null,null,{"$f":"H25-H28","v":0}]
[]
[]
[null,"Change from P0 to P1",{"$f":"'Distribution 12 13'!H31","v":6.3096609877068E-2},-5.6197813483760295E-2,7.977764011689939E-4,1.8731718456471726E-3,6.1107360942067738E-3]
[]
[null,"NPV revenue received less NPV revenue required",{"$f":"C39-C15","v":0}]
[]
[null,"Average annual tariff, € per MWh / day",null,null,{"$f":"(PC2_inputs!$E$26*(1+$C$32))","v":1358.0376035878392},{"$f":"(E36*(1+D$32))","v":1281.718859637477},{"$f":"(F36*(1+E$32))","v":1282.741384696629},{"$f":"(G36*(1+F$32))","v":1285.1441797436894},{"$f":"(H36*(1+G$32))","v":1292.997356669109}]
[null,"Demand, MWh/day",null,null,{"$f":"PC3_inputs!D23","v":114559.38165715574},{"$f":"PC3_inputs!E23","v":115228.35895824566},{"$f":"PC3_inputs!F23","v":116165.94953241889},{"$f":"PC3_inputs!G23","v":117180.74062536781},{"$f":"PC3_inputs!H23","v":118266.0090613408}]
[null,"Total annual revenue allowed, €",null,null,{"$f":"E36*E37","v":155575948.13418844},147690360.84186047,149010870.95781374,150439742.61300001,{"$f":"I36*I37","v":152917637.10011855}]
[null,"NPV, €",{"$f":"SUM(E39:I39)","v":660920498.15926766},null,{"$f":"E38/PC3_inputs!D12","v":150831500.65631396},{"$f":"F38/PC3_inputs!E12","v":135345391.53483713},{"$f":"G38/PC3_inputs!F12","v":129805631.55344464},{"$f":"H38/PC3_inputs!G12","v":124572569.71613151},{"$f":"I38/PC3_inputs!H12","v":120365404.69854039},{"$f":"J38/PC3_inputs!I12","v":{"$error":"#DIV/0!"}},{"$f":"K38/PC3_inputs!J12","v":{"$error":"#DIV/0!"}},{"$f":"L38/PC3_inputs!K12","v":{"$error":"#DIV/0!"}},{"$f":"M38/PC3_inputs!L12","v":{"$error":"#DIV/0!"}},{"$f":"N38/PC3_inputs!M12","v":{"$error":"#DIV/0!"}},{"$f":"O38/PC3_inputs!N12","v":{"$error":"#DIV/0!"}},{"$f":"P38/PC3_inputs!O12","v":{"$error":"#DIV/0!"}},{"$f":"Q38/PC3_inputs!P12","v":{"$error":"#DIV/0!"}},{"$f":"R38/PC3_inputs!Q12","v":{"$error":"#DIV/0!"}},{"$f":"S38/PC3_inputs!R12","v":{"$error":"#DIV/0!"}},{"$f":"T38/PC3_inputs!S12","v":{"$error":"#DIV/0!"}},{"$f":"U38/PC3_inputs!T12","v":{"$error":"#DIV/0!"}},{"$f":"V38/PC3_inputs!U12","v":{"$error":"#DIV/0!"}},{"$f":"W38/PC3_inputs!V12","v":{"$error":"#DIV/0!"}},{"$f":"X38/PC3_inputs!W12","v":{"$error":"#DIV/0!"}},{"$f":"Y38/PC3_inputs!X12","v":{"$error":"#DIV/0!"}},{"$f":"Z38/PC3_inputs!Y12","v":{"$error":"#DIV/0!"}},{"$f":"AA38/PC3_inputs!Z12","v":{"$error":"#DIV/0!"}},{"$f":"AB38/PC3_inputs!AA12","v":{"$error":"#DIV/0!"}},{"$f":"AC38/PC3_inputs!AB12","v":{"$error":"#DIV/0!"}},{"$f":"AD38/PC3_inputs!AC12","v":{"$error":"#DIV/0!"}},{"$f":"AE38/PC3_inputs!AD12","v":{"$error":"#DIV/0!"}},{"$f":"AF38/PC3_inputs!AE12","v":{"$error":"#DIV/0!"}},{"$f":"AG38/PC3_inputs!AF12","v":{"$error":"#DIV/0!"}},{"$f":"AH38/PC3_inputs!AG12","v":{"$error":"#DIV/0!"}},{"$f":"AI38/PC3_inputs!AH12","v":{"$error":"#DIV/0!"}},{"$f":"AJ38/PC3_inputs!AI12","v":{"$error":"#DIV/0!"}},{"$f":"AK38/PC3_inputs!AJ12","v":{"$error":"#DIV/0!"}},{"$f":"AL38/PC3_inputs!AK12","v":{"$error":"#DIV/0!"}},{"$f":"AM38/PC3_inputs!AL12","v":{"$error":"#DIV/0!"}},{"$f":"AN38/PC3_inputs!AM12","v":{"$error":"#DIV/0!"}},{"$f":"AO38/PC3_inputs!AN12","v":{"$error":"#DIV/0!"}},{"$f":"AP38/PC3_inputs!AO12","v":{"$error":"#DIV/0!"}},{"$f":"AQ38/PC3_inputs!AP12","v":{"$error":"#DIV/0!"}},{"$f":"AR38/PC3_inputs!AQ12","v":{"$error":"#DIV/0!"}},{"$f":"AS38/PC3_inputs!AR12","v":{"$error":"#DIV/0!"}},{"$f":"AT38/PC3_inputs!AS12","v":{"$error":"#DIV/0!"}},{"$f":"AU38/PC3_inputs!AT12","v":{"$error":"#DIV/0!"}},{"$f":"AV38/PC3_inputs!AU12","v":{"$error":"#DIV/0!"}},{"$f":"AW38/PC3_inputs!AV12","v":{"$error":"#DIV/0!"}},{"$f":"AX38/PC3_inputs!AW12","v":{"$error":"#DIV/0!"}},{"$f":"AY38/PC3_inputs!AX12","v":{"$error":"#DIV/0!"}},{"$f":"AZ38/PC3_inputs!AY12","v":{"$error":"#DIV/0!"}},{"$f":"BA38/PC3_inputs!AZ12","v":{"$error":"#DIV/0!"}},{"$f":"BB38/PC3_inputs!BA12","v":{"$error":"#DIV/0!"}},{"$f":"BC38/PC3_inputs!BB12","v":{"$error":"#DIV/0!"}},{"$f":"BD38/PC3_inputs!BC12","v":{"$error":"#DIV/0!"}},{"$f":"BE38/PC3_inputs!BD12","v":{"$error":"#DIV/0!"}},{"$f":"BF38/PC3_inputs!BE12","v":{"$error":"#DIV/0!"}},{"$f":"BG38/PC3_inputs!BF12","v":{"$error":"#DIV/0!"}},{"$f":"BH38/PC3_inputs!BG12","v":{"$error":"#DIV/0!"}},{"$f":"BI38/PC3_inputs!BH12","v":{"$error":"#DIV/0!"}},{"$f":"BJ38/PC3_inputs!BI12","v":{"$error":"#DIV/0!"}},{"$f":"BK38/PC3_inputs!BJ12","v":{"$error":"#DIV/0!"}},{"$f":"BL38/PC3_inputs!BK12","v":{"$error":"#DIV/0!"}},{"$f":"BM38/PC3_inputs!BL12","v":{"$error":"#DIV/0!"}},{"$f":"BN38/PC3_inputs!BM12","v":{"$error":"#DIV/0!"}},{"$f":"BO38/PC3_inputs!BN12","v":{"$error":"#DIV/0!"}},{"$f":"BP38/PC3_inputs!BO12","v":{"$error":"#DIV/0!"}},{"$f":"BQ38/PC3_inputs!BP12","v":{"$error":"#DIV/0!"}},{"$f":"BR38/PC3_inputs!BQ12","v":{"$error":"#DIV/0!"}},{"$f":"BS38/PC3_inputs!BR12","v":{"$error":"#DIV/0!"}},{"$f":"BT38/PC3_inputs!BS12","v":{"$error":"#DIV/0!"}},{"$f":"BU38/PC3_inputs!BT12","v":{"$error":"#DIV/0!"}},{"$f":"BV38/PC3_inputs!BU12","v":{"$error":"#DIV/0!"}},{"$f":"BW38/PC3_inputs!BV12","v":{"$error":"#DIV/0!"}},{"$f":"BX38/PC3_inputs!BW12","v":{"$error":"#DIV/0!"}},{"$f":"BY38/PC3_inputs!BX12","v":{"$error":"#DIV/0!"}},{"$f":"BZ38/PC3_inputs!BY12","v":{"$error":"#DIV/0!"}},{"$f":"CA38/PC3_inputs!BZ12","v":{"$error":"#DIV/0!"}},{"$f":"CB38/PC3_inputs!CA12","v":{"$error":"#DIV/0!"}},{"$f":"CC38/PC3_inputs!CB12","v":{"$error":"#DIV/0!"}},{"$f":"CD38/PC3_inputs!CC12","v":{"$error":"#DIV/0!"}},{"$f":"CE38/PC3_inputs!CD12","v":{"$error":"#DIV/0!"}},{"$f":"CF38/PC3_inputs!CE12","v":{"$error":"#DIV/0!"}},{"$f":"CG38/PC3_inputs!CF12","v":{"$error":"#DIV/0!"}},{"$f":"CH38/PC3_inputs!CG12","v":{"$error":"#DIV/0!"}},{"$f":"CI38/PC3_inputs!CH12","v":{"$error":"#DIV/0!"}},{"$f":"CJ38/PC3_inputs!CI12","v":{"$error":"#DIV/0!"}},{"$f":"CK38/PC3_inputs!CJ12","v":{"$error":"#DIV/0!"}},{"$f":"CL38/PC3_inputs!CK12","v":{"$error":"#DIV/0!"}},{"$f":"CM38/PC3_inputs!CL12","v":{"$error":"#DIV/0!"}},{"$f":"CN38/PC3_inputs!CM12","v":{"$error":"#DIV/0!"}},{"$f":"CO38/PC3_inputs!CN12","v":{"$error":"#DIV/0!"}},{"$f":"CP38/PC3_inputs!CO12","v":{"$error":"#DIV/0!"}},{"$f":"CQ38/PC3_inputs!CP12","v":{"$error":"#DIV/0!"}},{"$f":"CR38/PC3_inputs!CQ12","v":{"$error":"#DIV/0!"}},{"$f":"CS38/PC3_inputs!CR12","v":{"$error":"#DIV/0!"}},{"$f":"CT38/PC3_inputs!CS12","v":{"$error":"#DIV/0!"}},{"$f":"CU38/PC3_inputs!CT12","v":{"$error":"#DIV/0!"}},{"$f":"CV38/PC3_inputs!CU12","v":{"$error":"#DIV/0!"}},{"$f":"CW38/PC3_inputs!CV12","v":{"$error":"#DIV/0!"}},{"$f":"CX38/PC3_inputs!CW12","v":{"$error":"#DIV/0!"}},{"$f":"CY38/PC3_inputs!CX12","v":{"$error":"#DIV/0!"}},{"$f":"CZ38/PC3_inputs!CY12","v":{"$error":"#DIV/0!"}},{"$f":"DA38/PC3_inputs!CZ12","v":{"$error":"#DIV/0!"}},{"$f":"DB38/PC3_inputs!DA12","v":{"$error":"#DIV/0!"}},{"$f":"DC38/PC3_inputs!DB12","v":{"$error":"#DIV/0!"}},{"$f":"DD38/PC3_inputs!DC12","v":{"$error":"#DIV/0!"}},{"$f":"DE38/PC3_inputs!DD12","v":{"$error":"#DIV/0!"}},{"$f":"DF38/PC3_inputs!DE12","v":{"$error":"#DIV/0!"}},{"$f":"DG38/PC3_inputs!DF12","v":{"$error":"#DIV/0!"}},{"$f":"DH38/PC3_inputs!DG12","v":{"$error":"#DIV/0!"}},{"$f":"DI38/PC3_inputs!DH12","v":{"$error":"#DIV/0!"}},{"$f":"DJ38/PC3_inputs!DI12","v":{"$error":"#DIV/0!"}},{"$f":"DK38/PC3_inputs!DJ12","v":{"$error":"#DIV/0!"}},{"$f":"DL38/PC3_inputs!DK12","v":{"$error":"#DIV/0!"}},{"$f":"DM38/PC3_inputs!DL12","v":{"$error":"#DIV/0!"}},{"$f":"DN38/PC3_inputs!DM12","v":{"$error":"#DIV/0!"}},{"$f":"DO38/PC3_inputs!DN12","v":{"$error":"#DIV/0!"}},{"$f":"DP38/PC3_inputs!DO12","v":{"$error":"#DIV/0!"}},{"$f":"DQ38/PC3_inputs!DP12","v":{"$error":"#DIV/0!"}},{"$f":"DR38/PC3_inputs!DQ12","v":{"$error":"#DIV/0!"}},{"$f":"DS38/PC3_inputs!DR12","v":{"$error":"#DIV/0!"}},{"$f":"DT38/PC3_inputs!DS12","v":{"$error":"#DIV/0!"}},{"$f":"DU38/PC3_inputs!DT12","v":{"$error":"#DIV/0!"}},{"$f":"DV38/PC3_inputs!DU12","v":{"$error":"#DIV/0!"}},{"$f":"DW38/PC3_inputs!DV12","v":{"$error":"#DIV/0!"}},{"$f":"DX38/PC3_inputs!DW12","v":{"$error":"#DIV/0!"}},{"$f":"DY38/PC3_inputs!DX12","v":{"$error":"#DIV/0!"}},{"$f":"DZ38/PC3_inputs!DY12","v":{"$error":"#DIV/0!"}},{"$f":"EA38/PC3_inputs!DZ12","v":{"$error":"#DIV/0!"}},{"$f":"EB38/PC3_inputs!EA12","v":{"$error":"#DIV/0!"}},{"$f":"EC38/PC3_inputs!EB12","v":{"$error":"#DIV/0!"}},{"$f":"ED38/PC3_inputs!EC12","v":{"$error":"#DIV/0!"}},{"$f":"EE38/PC3_inputs!ED12","v":{"$error":"#DIV/0!"}},{"$f":"EF38/PC3_inputs!EE12","v":{"$error":"#DIV/0!"}},{"$f":"EG38/PC3_inputs!EF12","v":{"$error":"#DIV/0!"}},{"$f":"EH38/PC3_inputs!EG12","v":{"$error":"#DIV/0!"}},{"$f":"EI38/PC3_inputs!EH12","v":{"$error":"#DIV/0!"}},{"$f":"EJ38/PC3_inputs!EI12","v":{"$error":"#DIV/0!"}},{"$f":"EK38/PC3_inputs!EJ12","v":{"$error":"#DIV/0!"}},{"$f":"EL38/PC3_inputs!EK12","v":{"$error":"#DIV/0!"}},{"$f":"EM38/PC3_inputs!EL12","v":{"$error":"#DIV/0!"}},{"$f":"EN38/PC3_inputs!EM12","v":{"$error":"#DIV/0!"}},{"$f":"EO38/PC3_inputs!EN12","v":{"$error":"#DIV/0!"}},{"$f":"EP38/PC3_inputs!EO12","v":{"$error":"#DIV/0!"}},{"$f":"EQ38/PC3_inputs!EP12","v":{"$error":"#DIV/0!"}},{"$f":"ER38/PC3_inputs!EQ12","v":{"$error":"#DIV/0!"}},{"$f":"ES38/PC3_inputs!ER12","v":{"$error":"#DIV/0!"}},{"$f":"ET38/PC3_inputs!ES12","v":{"$error":"#DIV/0!"}},{"$f":"EU38/PC3_inputs!ET12","v":{"$error":"#DIV/0!"}},{"$f":"EV38/PC3_inputs!EU12","v":{"$error":"#DIV/0!"}},{"$f":"EW38/PC3_inputs!EV12","v":{"$error":"#DIV/0!"}},{"$f":"EX38/PC3_inputs!EW12","v":{"$error":"#DIV/0!"}},{"$f":"EY38/PC3_inputs!EX12","v":{"$error":"#DIV/0!"}},{"$f":"EZ38/PC3_inputs!EY12","v":{"$error":"#DIV/0!"}},{"$f":"FA38/PC3_inputs!EZ12","v":{"$error":"#DIV/0!"}},{"$f":"FB38/PC3_inputs!FA12","v":{"$error":"#DIV/0!"}},{"$f":"FC38/PC3_inputs!FB12","v":{"$error":"#DIV/0!"}},{"$f":"FD38/PC3_inputs!FC12","v":{"$error":"#DIV/0!"}},{"$f":"FE38/PC3_inputs!FD12","v":{"$error":"#DIV/0!"}},{"$f":"FF38/PC3_inputs!FE12","v":{"$error":"#DIV/0!"}},{"$f":"FG38/PC3_inputs!FF12","v":{"$error":"#DIV/0!"}},{"$f":"FH38/PC3_inputs!FG12","v":{"$error":"#DIV/0!"}},{"$f":"FI38/PC3_inputs!FH12","v":{"$error":"#DIV/0!"}},{"$f":"FJ38/PC3_inputs!FI12","v":{"$error":"#DIV/0!"}},{"$f":"FK38/PC3_inputs!FJ12","v":{"$error":"#DIV/0!"}},{"$f":"FL38/PC3_inputs!FK12","v":{"$error":"#DIV/0!"}},{"$f":"FM38/PC3_inputs!FL12","v":{"$error":"#DIV/0!"}},{"$f":"FN38/PC3_inputs!FM12","v":{"$error":"#DIV/0!"}},{"$f":"FO38/PC3_inputs!FN12","v":{"$error":"#DIV/0!"}},{"$f":"FP38/PC3_inputs!FO12","v":{"$error":"#DIV/0!"}},{"$f":"FQ38/PC3_inputs!FP12","v":{"$error":"#DIV/0!"}},{"$f":"FR38/PC3_inputs!FQ12","v":{"$error":"#DIV/0!"}},{"$f":"FS38/PC3_inputs!FR12","v":{"$error":"#DIV/0!"}},{"$f":"FT38/PC3_inputs!FS12","v":{"$error":"#DIV/0!"}},{"$f":"FU38/PC3_inputs!FT12","v":{"$error":"#DIV/0!"}},{"$f":"FV38/PC3_inputs!FU12","v":{"$error":"#DIV/0!"}},{"$f":"FW38/PC3_inputs!FV12","v":{"$error":"#DIV/0!"}},{"$f":"FX38/PC3_inputs!FW12","v":{"$error":"#DIV/0!"}},{"$f":"FY38/PC3_inputs!FX12","v":{"$error":"#DIV/0!"}},{"$f":"FZ38/PC3_inputs!FY12","v":{"$error":"#DIV/0!"}},{"$f":"GA38/PC3_inputs!FZ12","v":{"$error":"#DIV/0!"}},{"$f":"GB38/PC3_inputs!GA12","v":{"$error":"#DIV/0!"}},{"$f":"GC38/PC3_inputs!GB12","v":{"$error":"#DIV/0!"}},{"$f":"GD38/PC3_inputs!GC12","v":{"$error":"#DIV/0!"}},{"$f":"GE38/PC3_inputs!GD12","v":{"$error":"#DIV/0!"}},{"$f":"GF38/PC3_inputs!GE12","v":{"$error":"#DIV/0!"}},{"$f":"GG38/PC3_inputs!GF12","v":{"$error":"#DIV/0!"}},{"$f":"GH38/PC3_inputs!GG12","v":{"$error":"#DIV/0!"}},{"$f":"GI38/PC3_inputs!GH12","v":{"$error":"#DIV/0!"}},{"$f":"GJ38/PC3_inputs!GI12","v":{"$error":"#DIV/0!"}},{"$f":"GK38/PC3_inputs!GJ12","v":{"$error":"#DIV/0!"}},{"$f":"GL38/PC3_inputs!GK12","v":{"$error":"#DIV/0!"}},{"$f":"GM38/PC3_inputs!GL12","v":{"$error":"#DIV/0!"}},{"$f":"GN38/PC3_inputs!GM12","v":{"$error":"#DIV/0!"}},{"$f":"GO38/PC3_inputs!GN12","v":{"$error":"#DIV/0!"}},{"$f":"GP38/PC3_inputs!GO12","v":{"$error":"#DIV/0!"}},{"$f":"GQ38/PC3_inputs!GP12","v":{"$error":"#DIV/0!"}},{"$f":"GR38/PC3_inputs!GQ12","v":{"$error":"#DIV/0!"}},{"$f":"GS38/PC3_inputs!GR12","v":{"$error":"#DIV/0!"}},{"$f":"GT38/PC3_inputs!GS12","v":{"$error":"#DIV/0!"}},{"$f":"GU38/PC3_inputs!GT12","v":{"$error":"#DIV/0!"}},{"$f":"GV38/PC3_inputs!GU12","v":{"$error":"#DIV/0!"}},{"$f":"GW38/PC3_inputs!GV12","v":{"$error":"#DIV/0!"}},{"$f":"GX38/PC3_inputs!GW12","v":{"$error":"#DIV/0!"}},{"$f":"GY38/PC3_inputs!GX12","v":{"$error":"#DIV/0!"}},{"$f":"GZ38/PC3_inputs!GY12","v":{"$error":"#DIV/0!"}},{"$f":"HA38/PC3_inputs!GZ12","v":{"$error":"#DIV/0!"}},{"$f":"HB38/PC3_inputs!HA12","v":{"$error":"#DIV/0!"}},{"$f":"HC38/PC3_inputs!HB12","v":{"$error":"#DIV/0!"}},{"$f":"HD38/PC3_inputs!HC12","v":{"$error":"#DIV/0!"}},{"$f":"HE38/PC3_inputs!HD12","v":{"$error":"#DIV/0!"}},{"$f":"HF38/PC3_inputs!HE12","v":{"$error":"#DIV/0!"}},{"$f":"HG38/PC3_inputs!HF12","v":{"$error":"#DIV/0!"}},{"$f":"HH38/PC3_inputs!HG12","v":{"$error":"#DIV/0!"}},{"$f":"HI38/PC3_inputs!HH12","v":{"$error":"#DIV/0!"}},{"$f":"HJ38/PC3_inputs!HI12","v":{"$error":"#DIV/0!"}},{"$f":"HK38/PC3_inputs!HJ12","v":{"$error":"#DIV/0!"}},{"$f":"HL38/PC3_inputs!HK12","v":{"$error":"#DIV/0!"}},{"$f":"HM38/PC3_inputs!HL12","v":{"$error":"#DIV/0!"}},{"$f":"HN38/PC3_inputs!HM12","v":{"$error":"#DIV/0!"}},{"$f":"HO38/PC3_inputs!HN12","v":{"$error":"#DIV/0!"}},{"$f":"HP38/PC3_inputs!HO12","v":{"$error":"#DIV/0!"}},{"$f":"HQ38/PC3_inputs!HP12","v":{"$error":"#DIV/0!"}},{"$f":"HR38/PC3_inputs!HQ12","v":{"$error":"#DIV/0!"}},{"$f":"HS38/PC3_inputs!HR12","v":{"$error":"#DIV/0!"}},{"$f":"HT38/PC3_inputs!HS12","v":{"$error":"#DIV/0!"}},{"$f":"HU38/PC3_inputs!HT12","v":{"$error":"#DIV/0!"}},{"$f":"HV38/PC3_inputs!HU12","v":{"$error":"#DIV/0!"}},{"$f":"HW38/PC3_inputs!HV12","v":{"$error":"#DIV/0!"}},{"$f":"HX38/PC3_inputs!HW12","v":{"$error":"#DIV/0!"}},{"$f":"HY38/PC3_inputs!HX12","v":{"$error":"#DIV/0!"}},{"$f":"HZ38/PC3_inputs!HY12","v":{"$error":"#DIV/0!"}},{"$f":"IA38/PC3_inputs!HZ12","v":{"$error":"#DIV/0!"}},{"$f":"IB38/PC3_inputs!IA12","v":{"$error":"#DIV/0!"}},{"$f":"IC38/PC3_inputs!IB12","v":{"$error":"#DIV/0!"}},{"$f":"ID38/PC3_inputs!IC12","v":{"$error":"#DIV/0!"}},{"$f":"IE38/PC3_inputs!ID12","v":{"$error":"#DIV/0!"}},{"$f":"IF38/PC3_inputs!IE12","v":{"$error":"#DIV/0!"}},{"$f":"IG38/PC3_inputs!IF12","v":{"$error":"#DIV/0!"}},{"$f":"IH38/PC3_inputs!IG12","v":{"$error":"#DIV/0!"}},{"$f":"II38/PC3_inputs!IH12","v":{"$error":"#DIV/0!"}},{"$f":"IJ38/PC3_inputs!II12","v":{"$error":"#DIV/0!"}},{"$f":"IK38/PC3_inputs!IJ12","v":{"$error":"#DIV/0!"}},{"$f":"IL38/PC3_inputs!IK12","v":{"$error":"#DIV/0!"}}]

{"sheet":"Outputs2","index":10,"n_rows":10,"n_cols":8,"rows_kept":10,"cut":false,"hidden":false,"merged":[]}
[]
[]
[]
[]
[null,null,"2012/13","2013/14","2014/15","2015/16","2016/17","Total"]
[null,"Opex",{"$f":"PC3_inputs!D99","v":85.095975185048914},{"$f":"PC3_inputs!E99","v":81.184386095427357},{"$f":"PC3_inputs!F99","v":74.995254632992953},{"$f":"PC3_inputs!G99","v":75.892729818202341},{"$f":"PC3_inputs!H99","v":77.800518999999994},{"$f":"SUM(C6:G6)","v":394.96886473167154}]
[]
[]
[]
[null,"Annual Revenue",{"$f":"(Outputs1!E25+Outputs1!E38)/Outputs1!$C$12","v":193.36211764438869},{"$f":"(Outputs1!F25+Outputs1!F38)/Outputs1!$C$12","v":185.18470098776302},{"$f":"(Outputs1!G25+Outputs1!G38)/Outputs1!$C$12","v":186.73121945572868},{"$f":"(Outputs1!H25+Outputs1!H38)/Outputs1!$C$12","v":188.255391613},{"$f":"(Outputs1!I25+Outputs1!I38)/Outputs1!$C$12","v":191.11194632902391},{"$f":"SUM(C10:G10)","v":944.64537602990436}]

{"sheet":"Distribution 16 17","index":11,"n_rows":54,"n_cols":9,"rows_kept":54,"cut":false,"hidden":false,"merged":[[51,5,52,6],[31,2,31,4],[39,2,39,4]]}
[null,null,null,null,"Distribution"]
[]
[null,null,null,null,null,"Current Forecast"]
[]
[]
["Revenue",null,"Allowed revenue for period as per decision","10/11 monies","BICt+1",{"$f":"Outputs2!G10","v":191.11194632902391}]
[null,null,"Inflation",null,"HICPDj",{"$f":"Inflation!E40","v":3.5239412465432496E-2},null,"Rates @50%",-1.2295259999999999]
[null,null,"Inflated allowed Revenue",null,null,{"$f":"F6*(F7+1)","v":197.84661903278399},null,"Safety @ 100%",1.8100810000000001]
[null,null,null,null,null,null,null,"CER Levy ",-0.49705899999999997]
[null,null,"Connection differences costs",null,null,0,null,"ISO ",-4.1399999999999998E-4]
[null,null,"Forecast less allowable pass through (50%)",null,null,-1.2295259999999999,null,"Shrinkage",-1.081469]
[null,null,"Forecast less allowable pass through (100%)",null,null,{"$f":"SUM(I8:I11)","v":0.23113900000000021}]
[null,null,"Correction factor Kt-1",null,"Kt-1",-5.6015800000000002]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Allowable Revenue",null,null,{"$f":"SUM(F8:F13)","v":191.246652032784}]
[]
[]
["Tariff",null,"Demand"]
[null,null,"Capacity","GWh",null,112.15]
[null,null,"Commodity","GWh",null,15372]
[]
[]
["Volume Range (MWh) ",null,"Capacity Charge( c/peak day kWh)"]
["> ","< or=","A","B","Total"]
[0,73,154.512,null,154.512]
[73,14653,136.78049999999999,3.9763999999999999,"A - B *Ln(PDV[MWh])"]
[14653,57500,341.72710000000001,49.0381,"A - B *Ln(PDV[MWh])"]
[57500,null,42.140999999999998,null,42.140999999999998]
[]
[]
["Volume Range (MWh)",null,"Commodity Charge( c/ kWh)"]
["> ","< or=","A","B","Total"]
[0,73,0.33700000000000002,null,0.33700000000000002]
[73,14653,0.26919999999999999,2.6200000000000001E-2,"A - B *Ln(PDV[MWh])"]
[14653,57500,0.31369999999999998,4.1399999999999999E-2,"A - B *Ln(PDV[MWh])"]
[57500,null,6.13E-2,null,6.13E-2]
[]
[]
[null,null,"15/16 charge in 15/16 monies","15/1 charge in 16/17 monies ","16/17 charge in 16/17 monies","15/16 charge in 15/16 monies vs. 16/17 charge ( nominal) ","15/16 charge in 16/17 monies vs. 16/17 charge ( Real) "]
["Capacity",null,153.6833,155.68119999999999,154.512,5.0000000000000001E-3,-8.0000000000000002E-3]
[]
["Commodity ",null,0.3412,0.34560000000000002,0.33700000000000002,-1.2E-2,-2.5000000000000001E-2]
[null,null,null,null,null,"% Change in Weighted Tariff"]
[]
[null,null,null,null,null,2E-3,-1.0999999999999999E-2]

{"sheet":"Distribution 15 16","index":12,"n_rows":45,"n_cols":6,"rows_kept":45,"cut":false,"hidden":false,"merged":[]}
[null,null,null,null,"Distribution"]
[]
[null,null,null,null,null,"Current Forecast"]
[]
[]
["Revenue",null,"Allowed revenue for period as per decision","10/11 monies","BICt+1",{"$f":"Outputs2!F10","v":188.255391613}]
[null,null,"Inflation",null,"HICPDj",{"$f":"Inflation!E30","v":3.7889912906714063E-2}]
[null,null,"Inflated allowed Revenue",null,null,{"$f":"F6*(F7+1)","v":195.38837200543591}]
[]
[null,null,"Connection differences costs",null,null,0]
[null,null,"Forecast less allowable pass through (50%)",null,null,0.34970000000000001]
[null,null,"Forecast less allowable pass through (100%)",null,null,1.6254999999999999]
[null,null,"Correction factor Kt-1",null,"Kt-1",-0.97570000000000001]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Allowable Revenue",null,null,{"$f":"SUM(F8:F13)","v":196.38787200543592}]
[]
[]
["Tariff",null,"Demand"]
[null,null,"Capacity","GWh",null,113584]
[null,null,"Commodity","GWh",null,15344.28]
[]
[]
["Volume Range (MWh) ",null,"Capacity Charge( c/peak day kWh)"]
["> ","< or=","A","B","Total"]
[0,73,153.6833,null,153.6833]
[73,14653,136.04689999999999,3.9550999999999998,"A - B *Ln(PDV[MWh])"]
[14653,57500,339.89429999999999,48.774999999999999,"A - B *Ln(PDV[MWh])"]
[57500,null,41.914900000000003,null,41.914900000000003]
[]
[]
["Volume Range (MWh)",null,"Commodity Charge( c/ kWh)"]
["> ","< or=","A","B","Total"]
[0,73,0.3412,null,0.3412]
[73,14653,0.27250000000000002,2.6499999999999999E-2,"A - B *Ln(PDV[MWh])"]
[14653,57500,0.31759999999999999,4.19E-2,"A - B *Ln(PDV[MWh])"]
[57500,null,6.2100000000000002E-2,null,6.2100000000000002E-2]

{"sheet":"Distribution 14 15","index":13,"n_rows":47,"n_cols":7,"rows_kept":47,"cut":false,"hidden":false,"merged":[[33,2,33,3],[33,4,33,6],[41,2,41,3],[41,4,41,6]]}
[null,null,null,null,"Distribution"]
[]
[null,null,null,null,null,"Current Forecast"]
[]
[]
["Revenue",null,"Allowed revenue for period as per decision","10/11 monies","BICt+1",{"$f":"Outputs2!E10","v":186.73121945572868}]
[null,null,"Inflation",null,"HICPDj",{"$f":"Inflation!E21","v":2.8122746811999999E-2}]
[null,null,"Inflated allowed Revenue",null,null,{"$f":"F6*(1+F7)","v":191.98261426237815}]
[]
[null,null,"Connection differences costs",null,null,0]
[null,null,"Forecast less allowable pass through (50%)",null,null,0.3646336821271241]
[null,null,"Forecast less allowable pass through (100%)",null,null,1.0715281139046906]
[null,null,"Correction factor Kt-1",null,"Kt-1",-1.8755785653884887]
[]
[null,null,"Spare K factor"]
[null,null,"Spare K factor"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Allowable Revenue",null,null,{"$f":"SUM(F8:F13)","v":191.54319749302149}]
[]
[]
["Tariff",null,"Demand"]
[null,null,"Capacity","GWh",null,116.58]
[null,null,"Commodity","GWh",null,14781.18]
[]
[]
[]
[]
[null,null,"Volume Range (MWh) ",null,"Capacity Charge (c\\peak day kWh)"]
[null,null,"> ","< or=","A","B","Total"]
[null,null,0,73,147.1558,null,147.1558]
[null,null,73,14653,130.26849999999999,3.7871000000000001,"A-B*Ln(PDV[MWh])"]
[null,null,14653,57500,325.45769999999999,46.703400000000002,"A-B*Ln(PDV[MWh])"]
[null,null,57500,null,40.134700000000002,null,40.134700000000002]
[]
[]
[null,null,"Volume Range (MWh)",null,"Commodity Charge( c/ kWh)"]
[null,null,"> ","< or=","A","B","Total"]
[null,null,0,73,0.34510000000000002,null,0.34510000000000002]
[null,null,73,14653,0.2757,2.6800000000000001E-2,"A-B*Ln(PDV[MWh])"]
[null,null,14653,57500,0.32119999999999999,4.24E-2,"A-B*Ln(PDV[MWh])"]
[null,null,57500,null,6.2799999999999995E-2,null,6.2799999999999995E-2]

{"sheet":"Distribution 13 14","index":14,"n_rows":55,"n_cols":8,"rows_kept":55,"cut":false,"hidden":false,"merged":[[31,3,31,7],[34,3,34,4],[34,5,34,7],[41,3,41,4],[41,5,41,7]]}
[null,null,null,null,"Distribution"]
[]
[null,null,null,null,null,"Current Forecast"]
[]
[]
["Revenue",null,"Allowed revenue for period as per decision","10/11 monies","BICt+1",{"$f":"Outputs2!D10","v":185.18470098776302}]
[null,null,"Inflation",null,"HICPDj",{"$f":"Inflation!E13","v":3.1216396000000035E-2}]
[null,null,"Inflated allowed Revenue",null,null,{"$f":"F6*(1+F7)","v":190.96549994693862}]
[]
[null,null,"Connection differences costs",null,null,0]
[null,null,"forecast less allowable pass through (50%)",null,null,0.56999999999999995]
[null,null,"forecast less allowable pass through (100%)",null,null,2.35]
[null,null,"Correction factor Kt-1",null,"Kt-1",4.59]
[]
[null,null,"Spare K factor"]
[null,null,"Spare K factor"]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Allowable Revenue",null,null,{"$f":"SUM(F8:F13)","v":198.47549994693861}]
[]
[]
["Tariff",null,"Demand"]
[null,null,"Capacity","GWh",null,115.2]
[null,null,"Commodity","GWh",null,14689]
[]
[]
[null,null,null,"2013-14 Distribution Tariff"]
[]
[]
[null,null,null,"Volume Range (MWh)",null,"Capacity Charge (c/pk day kWh)"]
[null,null,null,">","< or =","A","B","Total"]
[null,null,null,0,73,154.81569999999999,null,154.81569999999999]
[null,null,null,73,14653,137.04929999999999,3.9842,"A - B *Ln(PDV[MWh])"]
[null,null,null,14653,57500,342.39859999999999,49.134399999999999,"A - B *Ln(PDV[MWh])"]
[null,null,null,57500,null,42.223799999999997,null,42.984236883293264]
[]
[null,null,null,"Volume Range (MWh)",null,"Commodity Charge (c/kWh)"]
[null,null,null,">","< or =","A","B","Total"]
[null,null,null,0,73,0.35780000000000001,null,0.35780000000000001]
[null,null,null,73,14653,0.2858,2.7799999999999998E-2,"A - B *Ln(PDV[MWh])"]
[null,null,null,14653,57500,0.33300000000000002,4.3900000000000002E-2,"A - B *Ln(PDV[MWh])"]
[null,null,null,57500,null,6.5100000000000005E-2,null,6.2567241700774087E-2]
[]
[null,null,"The table below shows the first category tariff changes from 2012/13 to 2013/14 in both real and nominal"]
[null,null,"terms. The percentage changes are the same for the other three tariff categories"]
[null,null,"Previous tariffs",null,null,null,"Change Nominal"]
[null,null,"2012/13"]
[null,null,"Capacity","€/MWh",null,157.60380000000001,{"$f":"H$37/F53-1","v":-1.7690563298600748E-2}]
[null,null,"Commodity","€/MWh",null,0.34389999999999998,{"$f":"H$44/F54-1","v":4.0418726373945946E-2}]
[null,null,"Overall Change (80% capacity 20% commodity)",null,null,null,{"$f":"G53*0.8+G54*0.2","v":-6.0687053640914087E-3}]

{"sheet":"Distribution 12 13","index":15,"n_rows":61,"n_cols":9,"rows_kept":61,"cut":false,"hidden":false,"merged":[[32,3,32,7],[35,3,35,4],[35,5,35,7],[42,3,42,4],[42,5,42,7]]}
[null,null,null,null,"Distribution"]
[]
[null,null,null,null,null,"Current Forecast",null,null,"Original forecast"]
[]
[]
["Revenue",null,"Allowed revenue for period as per decision","10/11 monies","BICt+1",{"$f":"194278839/1000000","v":194.278839},null,null,{"$f":"F6","v":194.278839}]
[null,null,"Inflation",null,"HICPDj",{"$f":"Inflation!E6","v":3.5285999999999929E-2},null,null,0]
[null,null,"Inflated allowed Revenue",null,null,{"$f":"F6*(1+F7)","v":201.13416211295399},null,null,{"$f":"I6*(1+I7)","v":194.278839}]
[]
[null,null,"Connection differences costs",null,null,0]
[null,null,"forecast less allowable pass through (50%)",null,null,0,null,null,0]
[null,null,"forecast less allowable pass through (100%)",null,null,0.41,null,null,0]
[null,null,"Correction factor Kt-1",null,"Kt-1",-1.96,null,null,0]
[]
[null,null,"Spare K factor"]
[null,null,"Spare K factor"]
[]
[null,null,"PC2 under recovery",null,null,1.51]
[null,null,"2011 siteworks under recovery",null,null,0.02]
[null,null,"Smart metering Design phase",null,null,4.16]
[]
[null,null,"forecast other revenues",null,null,0,null,null,0]
[]
[null,null,"Allowable Revenue",null,null,{"$f":"SUM(F8:F23)","v":205.27416211295397},{"$f":"F24/(1+F$7)","v":198.27773399133571},null,{"$f":"SUM(I8:I23)","v":194.278839}]
[]
[]
["Tariff",null,"Demand"]
[null,null,"Capacity","GWh",null,{"$f":"I28","v":116.80249999999999},{"$f":"(G24*80%/F28)*1000","v":1358.0376035878392},{"$f":"PC2_inputs!E26","v":1277.4357391139426},116.80249999999999]
[null,null,"Commodity","GWh",null,{"$f":"I29","v":15183.5},{"$f":"(G24*20%/F29)*1000","v":2.6117526787807255},{"$f":"PC2_inputs!E25","v":2.5502227488834035},15183.5]
[]
[null,null,null,null,null,null,null,{"$f":"G28/H28-1","v":6.3096609877068E-2}]
[null,null,null,null,null,null,null,{"$f":"G29/H29-1","v":2.4127276695442568E-2}]
[null,null,null,"2012-13 Distribution Tariff"]
[]
[]
[null,null,null,"Volume Range (MWh)",null,"Capacity Charge (c/pk day kWh)"]
[null,null,null,">","< or =","A","B","Total"]
[null,null,null,0,73,157.60381789794405,null,157.60381789794405]
[null,null,null,73,14653,139.51754370811793,4.0559571525246465,"A - B *Ln(PDV[MWh])"]
[null,null,null,14653,57500,348.56498398465175,50.019332273515843,"A - B *Ln(PDV[MWh])"]
[null,null,null,57500,null,42.984236883293264,null,42.984236883293264]
[]
[null,null,null,"Volume Range (MWh)",null,"Commodity Charge (c/kWh)"]
[null,null,null,">","< or =","A","B","Total"]
[null,null,null,0,73,0.34392632242116228,null,0.34392632242116228]
[null,null,null,73,14653,0.27465084037308862,2.6703956767134499E-2,"A - B *Ln(PDV[MWh])"]
[null,null,null,14653,57500,0.32006046733942373,4.2184511414748702E-2,"A - B *Ln(PDV[MWh])"]
[null,null,null,57500,null,6.2567241700774087E-2,null,6.2567241700774087E-2]
[]
[null,null,"The table below shows the first category tariff changes from 2010/11 to 2011/12 in both real and nominal"]
[null,null,"terms. The percentage changes are the same for the other three tariff categories"]
[null,null,"Previous tariffs",null,null,null,"Change Nominal"]
[null,null,"2011/12"]
[null,null,"Capacity","€/MWh",null,141.78890000000001,{"$f":"H$38/F54-1","v":0.11153847655171911}]
[null,null,"Commodity","€/MWh",null,0.31919999999999998,{"$f":"H$45/F55-1","v":7.7463416106398064E-2}]
[null,null,"Overall Change (80% capacity 20% commodity)"]
[]
[null,null,"2010/11"]
[null,null,"Capacity","€/MWh",null,140.39340000000001,{"$f":"H$38/F59-1","v":0.12258708670025831}]
[null,null,"Commodity","€/MWh",null,0.30640000000000001,{"$f":"H$45/F60-1","v":0.12247494262781422}]
[null,null,"Overall Change (80% capacity 20% commodity)",null,null,null,{"$f":"G59*0.8+G60*0.2","v":0.12256465788576951}]

{"sheet":"Inflation","index":16,"n_rows":40,"n_cols":5,"rows_kept":40,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"from 10/11 monies to",null,"2013-03-01"]
[]
[null,null,"HICP","11/12",2.1999999999999999E-2]
[null,null,"HICP ","Half 12/13",1.2999999999999999E-2]
[null,null,null,null,{"$f":"(1+E4)*(1+E5)-1","v":3.5285999999999929E-2}]
[]
[null,null,"from 10/11 monies to",null,"2014-03-01"]
[]
[null,null,"HICP","11/12",2.1999999999999999E-2]
[null,null,"HICP ","12/13",6.0000000000000001E-3]
[null,null,"HICP ","Half 13/14",3.0000000000000001E-3]
[null,null,null,null,{"$f":"(1+E10)*(1+E11)*(1+E12)-1","v":3.1216396000000035E-2}]
[]
[null,null,"from 10/11 monies to",null,"2015-03-01"]
[]
[null,null,"HICP","11/12",2.1999999999999999E-2]
[null,null,"HICP ","12/13",6.0000000000000001E-3]
[null,null,"HICP ","13/14",3.0000000000000001E-3]
[null,null,"HICP ","Half 14/15",-3.0000000000000001E-3]
[null,null,null,null,{"$f":"(1+E17)*(1+E18)*(1+E19)*(1+E20)-1","v":2.8122746811999999E-2}]
[]
[null,null,"from 10/11 monies to",null,"2016-03-01"]
[]
[null,null,"HICP","11/12",2.1999999999999999E-2]
[null,null,"HICP ","12/13",6.0000000000000001E-3]
[null,null,"HICP ","13/14",3.0000000000000001E-3]
[null,null,"HICP ","14/15",-3.0000000000000001E-3]
[null,null,"HICP ","Half 15/16",9.4999999999999998E-3]
[null,null,null,null,{"$f":"(1+E25)*(1+E26)*(1+E27)*(1+E28)*(1+E29)-1","v":3.7889912906714063E-2}]
[]
[null,null,"from 10/11 monies to",null,"2017-03-01"]
[]
[null,null,"HICP","11/12",2.1999999999999999E-2]
[null,null,"HICP ","12/13",6.0000000000000001E-3]
[null,null,"HICP ","13/14",3.0000000000000001E-3]
[null,null,"HICP ","14/15",-3.0000000000000001E-3]
[null,null,"HICP ","15/16",-6.0000000000000001E-3]
[null,null,"HICP ","Half 16/17",1.2999999999999999E-2]
[null,null,null,null,{"$f":"(1+E34)*(1+E35)*(1+E36)*(1+E37)*(1+E38)*(1+E39)-1","v":3.5239412465432496E-2}]