{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Cover Sheet","Content Sheet","1.0_Summary_Checks","2.0_Raw_Data","3.0_Data_Copy","4.0_Check_1","5.0_Check_2","6.0_Check_3"],"not_rendered":{"charts":0,"images":5,"macros":1,"external_links":10,"defined_names":253,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Cover Sheet","index":0,"n_rows":6,"n_cols":4,"rows_kept":6,"cut":false,"hidden":false,"merged":[[0,0,0,16383]]}
[]
[null,"Supplementary document"]
[null,"Ofgem Quantitative Analysis Model and Result: Cadent NW"]
[]
[null,"Version Control","Date Published","Purpose"]
[null,"v1.0","2019-03-20","Supplementary document published alongside the consultation on GDNs’ Rebased Targets"]

{"sheet":"Content Sheet","index":1,"n_rows":92,"n_cols":4,"rows_kept":92,"cut":false,"hidden":false,"merged":[[7,1,7,8],[9,4,13,8],[76,1,76,3],[78,1,78,3],[81,1,81,3]]}
[]
[null,null,null,{"$f":"'Cover Sheet'!B3","v":"Ofgem Quantitative Analysis Model and Result: Cadent NW"}]
[]
[null,null,null,"Introduction"]
[]
[null,"Description"]
[]
[null,"This analysis model sets out the quantitative checks used to to assess whether the Rebased Targets are consistent with NOMs methodology and the assumptions set out in Final Proposals, and are in the same format and as equally challenging as the Original Targets."]
[]
[null,"The first diagram below ('model context') describes the relationship between the Original Targets and Rebased Targets that are analysed."]
[]
[null,"The second diagram below ('model map') provides an overview of the structure of our assessment."]
[]
[]
[null,"Model context"]
[]
[]
[]
[]
[]
[]
["\""]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Model map"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"List of worksheets"]
[]
[null,"Worksheet name","Worksheet type","Description"]
[null,"Cover sheet","n/a","Title"]
[null,"Content sheet","n/a","Introduction of assessment model and list of worksheets"]
[null,"1 Summary of Quantitative Checks=>"]
[null,"1.0_Summary_Checks","Outputs","Results summary of the three quantitative checks"]
[null,"3 Inputs=>"]
[null,"2.0_Raw_Data","Inputs","Raw data of rebasing submissions "]
[null,"3.0_Data_Copy","Inputs","Copy of raw rebasing data for assessment input"]
[null,"2 Quantitative Checks=>"]
[null,"4.0_Check_1","Calculations","Check 1: The volume of intervention"]
[null,"5.0_Check_2","Calculations","Check 2: The intervention split between replacement and refurbishment"]
[null,"6.0_Check_3","Calculations","Check 3: The potential to outperform (PTO)"]
[]
[null,"The 5x4 Matrix for Original Targets and Rebased Targets"]
[]
[null,"In order to allow us to carry out the quantitative analysis in a consistent and transparent manner across the sector, we agreed with GDNs a standard rebasing data template which is to be populated with the Rebased Targets   "]
[null,"(and supplementary data) in both the volume and monetary format as the 5x4 matrix of asset health/criticality indices (HI/CI) used in the original Workbook."]
[]
[null,"The standard 5x4 matrix of HI/CI is illustrated below, where the asset risk increases along both the asset health index (from HI1 to HI5) and criticality index (from C4 to C1)."]

{"sheet":"1.0_Summary_Checks","index":2,"n_rows":28,"n_cols":12,"rows_kept":28,"cut":false,"hidden":false,"merged":[[5,6,5,8],[5,9,5,11],[6,3,6,4],[6,6,6,8],[6,9,6,11]]}
[]
[null,null,null,{"$f":"'Cover Sheet'!B3","v":"Ofgem Quantitative Analysis Model and Result: Cadent NW"}]
[]
[null,null,null,"Summary of Outputs"]
[]
[null,"NW",null,null,null,null,"Check 3a: PTO in Criticality",null,null,"Check 3b: PTO in Asset Health"]
[null,null,null,"Check 1: Intervention Volume",null,"Check 2: Split of Replace/Refurb","%, (Original PTO - Rebased PTO) / (Intervention vol)",null,null,"%, (Original PTO - Rebased PTO) / (Intervention vol)"]
[null,"Asset categories",null,"Original","Rebased","Original vs Rebased","C1","C1+C2","C1+C2+C3","HI5","HI5+HI4","HI5+HI4+HI3"]
[null,4,"Block Valves",{"$f":"'4.0_Check_1'!D14","v":34},{"$f":"'4.0_Check_1'!H14","v":0},{"$f":"'5.0_Check_2'!L14","v":"-"},{"$f":"'6.0_Check_3'!O27","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R27","v":"Check C1+C2+C3"},{"$f":"'6.0_Check_3'!U27","v":"No Intervention to Check"},{"$f":"'6.0_Check_3'!O34","v":"Check HI5+HI4"},{"$f":"'6.0_Check_3'!R34","v":"Check HI5+HI4+HI3"},{"$f":"'6.0_Check_3'!U34","v":"No Intervention to Check"}]
[null,7,"Sleeves (Nitrogen & other)",{"$f":"'4.0_Check_1'!D24","v":190},{"$f":"'4.0_Check_1'!H24","v":190},{"$f":"'5.0_Check_2'!L27","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O53","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R53","v":-6.1618901833301555E-6},{"$f":"'6.0_Check_3'!U53","v":-1.0031449247325739E-5},{"$f":"'6.0_Check_3'!O60","v":-7.7592463453187962E-6},{"$f":"'6.0_Check_3'!R60","v":-1.0198054926809664E-5},{"$f":"'6.0_Check_3'!U60","v":-1.3543580134844153E-5}]
[null,8,"LTS Pipelines - Piggable",{"$f":"'4.0_Check_1'!D34","v":65},{"$f":"'4.0_Check_1'!H34","v":65},{"$f":"'5.0_Check_2'!L40","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O79","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R79","v":"Check C1+C2+C3"},{"$f":"'6.0_Check_3'!U79","v":"No Intervention to Check"},{"$f":"'6.0_Check_3'!O86","v":"Check HI5+HI4"},{"$f":"'6.0_Check_3'!R86","v":"Check HI5+HI4+HI3"},{"$f":"'6.0_Check_3'!U86","v":"No Intervention to Check"}]
[null,9,"LTS Pipelines – Non  Piggable",{"$f":"'4.0_Check_1'!D44","v":136},{"$f":"'4.0_Check_1'!H44","v":136},{"$f":"'5.0_Check_2'!L53","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O105","v":-3.5382894329434713E-4},{"$f":"'6.0_Check_3'!R105","v":-3.7587458460133278E-4},{"$f":"'6.0_Check_3'!U105","v":0},{"$f":"'6.0_Check_3'!O112","v":-7.0255141673668101E-4},{"$f":"'6.0_Check_3'!R112","v":0},{"$f":"'6.0_Check_3'!U112","v":0}]
[null,13,"Distribution Mains (Iron)",{"$f":"'4.0_Check_1'!D54","v":3526.3942184486582},{"$f":"'4.0_Check_1'!H54","v":3526.3950000000004},{"$f":"'5.0_Check_2'!L66","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O131","v":0.13449568360083353},{"$f":"'6.0_Check_3'!R131","v":0.13237531573564551},{"$f":"'6.0_Check_3'!U131","v":0.13237531573564551},{"$f":"'6.0_Check_3'!O138","v":-1.1648682507744883E-2},{"$f":"'6.0_Check_3'!R138","v":-1.3769050372932919E-2},{"$f":"'6.0_Check_3'!U138","v":0}]
[null,14,"Distribution Mains  (PE)",{"$f":"'4.0_Check_1'!D64","v":0},{"$f":"'4.0_Check_1'!H64","v":0},{"$f":"'5.0_Check_2'!L79","v":"-"},{"$f":"'6.0_Check_3'!O157","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R157","v":"Check C1+C2+C3"},{"$f":"'6.0_Check_3'!U157","v":"No Intervention to Check"},{"$f":"'6.0_Check_3'!O164","v":"Check HI5+HI4"},{"$f":"'6.0_Check_3'!R164","v":"Check HI5+HI4+HI3"},{"$f":"'6.0_Check_3'!U164","v":"No Intervention to Check"}]
[null,15,"Distribution Mains  (Steel)",{"$f":"'4.0_Check_1'!D74","v":320.89},{"$f":"'4.0_Check_1'!H74","v":320.88900000000001},{"$f":"'5.0_Check_2'!L92","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O183","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R183","v":"Check C1+C2+C3"},{"$f":"'6.0_Check_3'!U183","v":"No Intervention to Check"},{"$f":"'6.0_Check_3'!O190","v":"Check HI5+HI4"},{"$f":"'6.0_Check_3'!R190","v":"Check HI5+HI4+HI3"},{"$f":"'6.0_Check_3'!U190","v":-3.6532622856225903E-2}]
[null,16,"Distribution Mains  (other)",{"$f":"'4.0_Check_1'!D84","v":64.59999999999998},{"$f":"'4.0_Check_1'!H84","v":66.032000000000011},{"$f":"'5.0_Check_2'!L105","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O209","v":0},{"$f":"'6.0_Check_3'!R209","v":0},{"$f":"'6.0_Check_3'!U209","v":0},{"$f":"'6.0_Check_3'!O216","v":0},{"$f":"'6.0_Check_3'!R216","v":0},{"$f":"'6.0_Check_3'!U216","v":0}]
[null,17,"Services",{"$f":"'4.0_Check_1'!D94","v":229785},{"$f":"'4.0_Check_1'!H94","v":229785},{"$f":"'5.0_Check_2'!L118","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O235","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R235","v":"Check C1+C2+C3"},{"$f":"'6.0_Check_3'!U235","v":"No Intervention to Check"},{"$f":"'6.0_Check_3'!O242","v":6.9119178495151458E-3},{"$f":"'6.0_Check_3'!R242","v":0},{"$f":"'6.0_Check_3'!U242","v":0}]
[null,18,"MOB Risers",{"$f":"'4.0_Check_1'!D104","v":246},{"$f":"'4.0_Check_1'!H104","v":246},{"$f":"'5.0_Check_2'!L131","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O261","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R261","v":-1.602662783955176E-2},{"$f":"'6.0_Check_3'!U261","v":-2.8902564191998173E-2},{"$f":"'6.0_Check_3'!O268","v":"Check HI5+HI4"},{"$f":"'6.0_Check_3'!R268","v":-2.9028179324623503E-2},{"$f":"'6.0_Check_3'!U268","v":0}]
[null,22,"NTS Offtakes",{"$f":"'4.0_Check_1'!D114","v":81},{"$f":"'4.0_Check_1'!H114","v":81},{"$f":"'5.0_Check_2'!L144","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O287","v":-2.4570277192148601E-2},{"$f":"'6.0_Check_3'!R287","v":-3.290653830062442E-2},{"$f":"'6.0_Check_3'!U287","v":-3.4180509776087567E-2},{"$f":"'6.0_Check_3'!O294","v":-4.5562886654313482E-2},{"$f":"'6.0_Check_3'!R294","v":-3.7851772715270939E-2},{"$f":"'6.0_Check_3'!U294","v":-2.3706857851723894E-2}]
[null,23,"PRSs",{"$f":"'4.0_Check_1'!D124","v":520},{"$f":"'4.0_Check_1'!H124","v":520},{"$f":"'5.0_Check_2'!L157","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O313","v":-4.2045213047105567E-2},{"$f":"'6.0_Check_3'!R313","v":-2.3152176776976986E-2},{"$f":"'6.0_Check_3'!U313","v":-3.6582211178084981E-2},{"$f":"'6.0_Check_3'!O320","v":-5.2272000118005708E-2},{"$f":"'6.0_Check_3'!R320","v":-3.7108570729703222E-2},{"$f":"'6.0_Check_3'!U320","v":-8.0199175234229106E-2}]
[null,22,"District Governors",{"$f":"'4.0_Check_1'!D134","v":837},{"$f":"'4.0_Check_1'!H134","v":837},{"$f":"'5.0_Check_2'!L170","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O339","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R339","v":-2.7282837197208569E-3},{"$f":"'6.0_Check_3'!U339","v":-7.6075539232259737E-4},{"$f":"'6.0_Check_3'!O346","v":-2.5784049033123059E-3},{"$f":"'6.0_Check_3'!R346","v":-5.4296496213427116E-3},{"$f":"'6.0_Check_3'!U346","v":-7.5242923241588665E-3}]
[null,24,"I&C Governors",{"$f":"'4.0_Check_1'!D144","v":490},{"$f":"'4.0_Check_1'!H144","v":490},{"$f":"'5.0_Check_2'!L183","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O365","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R365","v":1.7399490694627347E-5},{"$f":"'6.0_Check_3'!U365","v":7.447224841638142E-5},{"$f":"'6.0_Check_3'!O372","v":-3.5725750121095136E-5},{"$f":"'6.0_Check_3'!R372","v":-1.0563765591312105E-4},{"$f":"'6.0_Check_3'!U372","v":-1.0979055316036936E-4}]
[null,25,"Service Governors",{"$f":"'4.0_Check_1'!D154","v":252},{"$f":"'4.0_Check_1'!H154","v":252},{"$f":"'5.0_Check_2'!L196","v":"Same/Similar Split"},{"$f":"'6.0_Check_3'!O391","v":"Check C1+C2"},{"$f":"'6.0_Check_3'!R391","v":"Check C1+C2+C3"},{"$f":"'6.0_Check_3'!U391","v":"No Intervention to Check"},{"$f":"'6.0_Check_3'!O398","v":-1.7545656276365851E-3},{"$f":"'6.0_Check_3'!R398","v":-1.7574571828735746E-3},{"$f":"'6.0_Check_3'!U398","v":-5.1006463049963337E-4}]
[null,"-","Network Level","N/A","N/A","N/A",{"$f":"'6.0_Check_3'!O408","v":6.7526364418285009E-2},{"$f":"'6.0_Check_3'!R408","v":5.719705211468145E-2},{"$f":"'6.0_Check_3'!U408","v":3.2013715996321246E-2},{"$f":"'6.0_Check_3'!O415","v":-0.10765065837470091},{"$f":"'6.0_Check_3'!R415","v":-0.1250605156575868},{"$f":"'6.0_Check_3'!U415","v":-0.14859634703013264}]
[]
[null,"Red denotes: quantitative check failure (i.e. unequal volumes in Check 1; beyond 5% difference tolerance in Check 2 and Check 3) "]
[null,"Amber denotes: not applicable to perform Check 3"]
[null,"Green denotes: quantitative check pass (i.e. equal volumes in Check 1; within 5% difference tolerance in Check 2 and Check 3) "]

{"sheet":"2.0_Raw_Data","index":3,"n_rows":157,"n_cols":54,"rows_kept":157,"cut":false,"hidden":false,"merged":[[10,2,10,24],[8,2,8,3],[10,25,10,36],[21,2,21,7],[21,8,21,13],[21,25,21,30],[21,31,21,36],[18,2,18,3],[20,25,20,36],[20,2,20,24],[13,1,16,1],[11,2,11,7],[11,8,11,13],[11,25,11,30],[11,31,11,36],[33,1,36,1],[31,2,31,7],[31,8,31,13],[31,25,31,30],[31,31,31,36],[28,2,28,3],[30,25,30,36],[30,2,30,24],[23,1,26,1],[48,2,48,3],[50,25,50,36],[50,2,50,24],[43,1,46,1],[41,2,41,7],[41,8,41,13],[41,25,41,30],[41,31,41,36],[38,2,38,3],[40,25,40,36],[40,2,40,24],[61,2,61,7],[61,8,61,13],[61,25,61,30],[61,31,61,36],[58,2,58,3],[60,25,60,36],[60,2,60,24],[53,1,56,1],[51,2,51,7],[51,8,51,13],[51,25,51,30],[51,31,51,36],[73,1,76,1],[71,2,71,7],[71,8,71,13],[71,25,71,30],[71,31,71,36],[68,2,68,3],[70,25,70,36],[70,2,70,24],[63,1,66,1],[88,2,88,3],[90,25,90,36],[90,2,90,24],[83,1,86,1],[81,2,81,7],[81,8,81,13],[81,25,81,30],[81,31,81,36],[78,2,78,3],[80,25,80,36],[80,2,80,24],[101,2,101,7],[101,8,101,13],[101,25,101,30],[101,31,101,36],[98,2,98,3],[100,25,100,36],[100,2,100,24],[93,1,96,1],[91,2,91,7],[91,8,91,13],[91,25,91,30],[91,31,91,36],[113,1,116,1],[111,2,111,7],[111,8,111,13],[111,25,111,30],[111,31,111,36],[108,2,108,3],[110,25,110,36],[110,2,110,24],[103,1,106,1],[128,2,128,3],[130,25,130,36],[130,2,130,24],[123,1,126,1],[121,2,121,7],[121,8,121,13],[121,25,121,30],[121,31,121,36],[118,2,118,3],[120,25,120,36],[120,2,120,24],[141,2,141,7],[141,8,141,13],[141,25,141,30],[141,31,141,36],[138,2,138,3],[140,25,140,36],[140,2,140,24],[133,1,136,1],[131,2,131,7],[131,8,131,13],[131,25,131,30],[131,31,131,36],[153,1,156,1],[151,2,151,7],[151,8,151,13],[151,25,151,30],[151,31,151,36],[148,2,148,3],[150,25,150,36],[150,2,150,24],[143,1,146,1]]}
[]
[null,null,null,{"$f":"'Cover Sheet'!B3","v":"Ofgem Quantitative Analysis Model and Result: Cadent NW"}]
[]
[null,null,null,"Raw Data"]
[]
[]
[null,"15 NOMs Asset Groups"]
[]
[null,null,"Block Valves"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Distribution_End of RIIO-GD1 without investment",null,null,null,null,null,"Volume Impact of Intervention",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"C12","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I12","v":"Volume Impact of Intervention"},null,null,null,null,null,null,"Original Targets Intervention Volume ",null,null,null,null,"Rebased Targets Intervention Volume",null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,"(Replacement & Refurbishment)",null,null,null,null,{"$f":"AM13","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",0,0,0,0,0,"C4",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",18,16,16,16,52,"C4",0,0,0,0,0,null,34,null,null,null,null,0,null,null,null,null,34,null,null,null,null,0]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",14,26,14,10,8,"C3",0,0,0,0,0]
[null,null,"C2",0,0,24,4,0,"C2",0,0,4,-4,0,null,null,null,null,null,null,null,null,null,null,null,"C2",2,26,4,0,6,"C2",0,0,0,0,0]
[null,null,"C1",0,0,0,0,0,"C1",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C1",20,14,2,0,0,"C1",0,0,0,0,0]
[]
[null,null,"Sleeves (Nitrogen & other)"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C12","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I12","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z12","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF12","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM12","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR12","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM13","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR13","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",0,0,0,0,0,"C4",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",118,58,8,4,0,"C4",43,-29,-4,-3,0,null,190,null,null,null,null,190,null,null,null,null,190,null,null,null,null,190]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",20,25,21,15,27,"C3",47,-12,-13,-10,-15]
[null,null,"C2",0,35,120,88,122,"C2",0,186,0,-64,-122,null,null,null,null,null,null,null,null,null,null,null,"C2",0,9,5,7,9,"C2",15,-5,-3,-2,-5]
[null,null,"C1",0,0,0,0,0,"C1",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C1",4,19,16,3,23,"C1",19,-7,-4,-2,-10]
[]
[null,null,"LTS Pipelines - Piggable"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C22","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I22","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z22","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF22","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM22","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR22","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM23","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR23","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",0,0,0,0,0,"C4",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",0,0,31.338999999999999,0.35,0,"C4",0,0,0,0,0,null,65,null,null,null,null,65,null,null,null,null,65,null,null,null,null,65]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",0,115.27,124.83,43.756999999999998,10.64,"C3",0,0,0,0,0]
[null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C2",0,51.777000000000001,58.189,0,0,"C2",0,0,0,0,0]
[null,null,"C1",0,130.19999999999999,450.5,135.69999999999999,49.5,"C1",0,615.79999999999995,-430.7,-135.69999999999999,-49.5,null,null,null,null,null,null,null,null,null,null,null,"C1",0,2.4580000000000002,77.396000000000001,0,9.4719999999999995,"C1",0,0,0,0,0]
[]
[null,null,"LTS Pipelines – Non  Piggable"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C32","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I32","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z32","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF32","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM32","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR32","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM33","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR33","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",0,0,0,0,0,"C4",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",0,33.365000000000002,60.14,11.013999999999999,12.414,"C4",0,0,12.347999999999999,12.748000000000001,0,null,136,null,null,null,null,136,null,null,null,null,136,null,null,null,null,136]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",0,46.411000000000001,62.4,54.179000000000002,6.9610000000000003,"C3",0,0,0,-10.893000000000001,0]
[null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C2",0,13.792999999999999,4.4249999999999998,19.736999999999998,0,"C2",0,0,0,-14.202999999999999,0]
[null,null,"C1",0,0,61.136240467078252,81.514987289437684,61.136240467078252,"C1",0,122.68837372644956,19.962854030066367,-81.514987289437684,-61.136240467078252,null,null,null,null,null,null,null,null,null,null,null,"C1",0,3.9580000000000002,46.155000000000001,0.32200000000000001,19.010000000000002,"C1",0,0,0,0,0]
[]
[null,null,"Distribution Mains (Iron)"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C42","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I42","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z42","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF42","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM42","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR42","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM43","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR43","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",20,0,0,0,116.07436699999991,"C4",100,0,0,0,-100,null,null,null,null,null,null,null,null,null,null,null,"C4",0,0,0,0,0,"C4",0,0,0,0,0,null,3526.3942184486582,null,null,null,null,3526.3950000000004,null,null,null,null,0,null,null,null,null,0]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",0,0,139.11914000000002,0,0,"C3",0,0,-0.62506000000001904,0,0]
[null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C2",0,0,0,1154.1344299999998,0,"C2",0,0,0,5.338600000010274,2297.6169599999503]
[null,null,"C1",1040.7953585974969,0,0,0,9290.3892744024979,"C1",3785.7025379941192,0,0,0,-3785.7025379941197,null,null,null,null,null,null,null,null,null,null,null,"C1",0,0,0,0,7976.3879799998394,"C1",0,0,0,0,-2742.0735399999339]
[]
[null,null,"Distribution Mains  (PE)"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C52","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I52","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z52","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF52","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM52","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR52","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM53","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR53","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",19519.705542853764,185.80606000000049,0,0,0,"C4",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",22505.985800000886,0,0,0,0,"C4",488.00591000019267,0,0,0,0,null,0,null,null,null,null,0,null,null,null,null,0,null,null,null,null,0]
[null,null,"C3",2487.7568083538495,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0]
[null,null,"C2",278.71397309637757,0,0,0,0,"C2",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0]
[null,null,"C1",0,0,0,0,0,"C1",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C1",0,0,0,0,0,"C1",0,0,0,0,0]
[]
[null,null,"Distribution Mains  (Steel)"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C62","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I62","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z62","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF62","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM62","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR62","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM63","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR63","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",0,0,858.41085073571037,0,0,"C4",305.67865005456764,0,-305.67865005456758,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",0,0,0,0,0,"C4",0,0,0,0,0,null,320.89,null,null,null,null,320.88900000000001,null,null,null,null,0,null,null,null,null,0]
[null,null,"C3",0,0,185.72086975039784,0,0,"C3",16.450175520055819,0,-16.450175520055808,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0]
[null,null,"C2",0,296.12599999999998,74.005258984522811,0,0,"C2",0.22117442537654494,0,-0.22117442537654597,0,0,null,null,null,null,null,null,null,null,null,null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0]
[null,null,"C1",0,124.63099999999999,0,0,0,"C1",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C1",0,280.95855,159.45257999999998,0,1072.68902000002,"C1",0,-0.85925000000003138,-0.87369999999998527,0,-38.183389999999918]
[]
[null,null,"Distribution Mains  (other)"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C72","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I72","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z72","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF72","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM72","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR72","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM73","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR73","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",0,0,0,0,0,"C4",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",0,0,0,0,0,"C4",0,0,0,0,0,null,64.59999999999998,null,null,null,null,66.032000000000011,null,null,null,null,0,null,null,null,null,0]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0]
[null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C2",0,0,0,0,0,"C2",0,0,99.9516500000002,0,0]
[null,null,"C1",0,0,0,0,119,"C1",64.599999999999994,0,0,0,-64.599999999999994,null,null,null,null,null,null,null,null,null,null,null,"C1",0,0,0,1.2413699999999999,112.91145000000002,"C1",0,0,0,4.6132700000000009,-112.91145000000002]
[]
[null,null,"Services"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C82","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I82","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z82","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF82","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM82","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR82","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM83","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR83","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",2258933,0,0,24331,367135,"C4",296330,0,0,-500,-226566,null,null,null,null,null,null,null,null,null,null,null,"C4",2208652.55264033,0,0,0,0,"C4",223207,0,0,0,0,null,229785,null,null,null,null,229785,null,null,null,null,0,null,null,null,null,0]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",22952,0,0,0,0,"C3",31,0,0,0,0]
[null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0]
[null,null,"C1",0,0,0,0,0,"C1",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C1",0,0,0,0,441377.447897479,"C1",0,0,0,0,-223238]
[]
[null,null,"MOB Risers"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C92","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I92","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z92","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF92","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM92","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR92","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM93","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR93","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",0,0,0,0,0,"C4",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",961,33,1619,34,0,"C4",15,128,-25,0,0,null,246,null,null,null,null,246,null,null,null,null,0,null,null,null,null,0]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",44,0,276,5412,444,"C3",0,8,4,-88,-9]
[null,null,"C2",0,0,85145,974,0,"C2",0,0,196,-196,0,null,null,null,null,null,null,null,null,null,null,null,"C2",25,0,0,123,554,"C2",0,0,3,3,-4]
[null,null,"C1",0,0,0,0,0,"C1",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C1",7,0,0,0,1290,"C1",0,0,1,1,-37]
[]
[null,null,"NTS Offtakes"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C102","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I102","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z102","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF102","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM102","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR102","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM103","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR103","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",0,0,0,0,0,"C4",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",0,0,0,0,3,"C4",11,6,0,1,0,null,81,null,null,null,null,81,null,null,null,null,0,null,null,null,null,0]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",0,10,17,4,2,"C3",5,-2,-11,-2,-1]
[null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C2",0,1,1,1,9,"C2",2,2,-1,1,-3]
[null,null,"C1",0,15.119999999999997,20.160000000000004,12.12,9.6000000000000014,"C1",26.880000000000003,2.4,-12.96,-6.7200000000000006,-9.6000000000000014,null,null,null,null,null,null,null,null,null,null,null,"C1",0,0,2,2,28,"C1",0,0,-1,1,-8]
[]
[null,null,"PRSs"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C112","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I112","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z112","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF112","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM112","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR112","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM113","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR113","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",0,0,0,0,0,"C4",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C4",0,23,2,3,0,"C4",97,23,2,-1,0,null,520,null,null,null,null,520,null,null,null,null,0,null,null,null,null,0]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",0,103,49,27,13,"C3",21,-25,-19,-4,-4]
[null,null,"C2",0,79.559999999999988,106.08000000000001,57.319999999999993,50.040000000000006,"C2",141.44,9.7599999999999945,-75.040000000000006,-30.08,-46.08,null,null,null,null,null,null,null,null,null,null,null,"C2",0,12,14,21,23,"C2",3,-7,-7,-12,-7]
[null,null,"C1",0,60.120000000000005,80.16,33.200000000000003,13.52,"C1",106.88000000000001,2.8799999999999981,-71.2,-25.76,-12.799999999999999,null,null,null,null,null,null,null,null,null,null,null,"C1",0,13,11,21,110,"C1",3,-2,-2,-10,-49]
[]
[null,null,"District Governors"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C122","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I122","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z122","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF122","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM122","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR122","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM123","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR123","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",26.3568,75.207999999999998,154.07680000000002,168.92159999999998,122.43680000000001,"C4",37.6432,33.792000000000002,63.92319999999998,-32.921599999999984,-95.436800000000005,null,null,null,null,null,null,null,null,null,null,null,"C4",0,0,0,0,0,"C4",0,0,0,0,0,null,837,null,null,null,null,837,null,null,null,null,632,null,null,null,null,623]
[null,null,"C3",92.47999999999999,263.21439999999996,539.10239999999999,591.63679999999999,430.56640000000004,"C3",132.52000000000001,117.78560000000004,223.89760000000001,-114.63679999999999,-334.56640000000004,null,null,null,null,null,null,null,null,null,null,null,"C3",566,1011,225,33,133,"C3",423,-227,-56,27,-28]
[null,null,"C2",12.947199999999999,37.155199999999994,76.769599999999997,84.409599999999998,61.718400000000003,"C2",19.052800000000001,16.844800000000006,32.230400000000003,-16.409599999999998,-47.718400000000003,null,null,null,null,null,null,null,null,null,null,null,"C2",10,189,167,78,213,"C2",4,-26,-52,-9,-53]
[null,null,"C1",0,0,0,0,0,"C1",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C1",0,0,1,2,102,"C1",0,0,0,2,-5]
[]
[null,null,"I&C Governors"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C132","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I132","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z132","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF132","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM132","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR132","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM133","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR133","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",22.1952,64.817599999999999,134.11519999999999,147.44160000000002,107.43040000000001,"C4",25.8048,30.182400000000001,55.884800000000013,-28.441600000000022,-83.430400000000006,null,null,null,null,null,null,null,null,null,null,null,"C4",0,0,0,0,0,"C4",26,4,1,0,0,null,490,null,null,null,null,490,null,null,null,null,401,null,null,null,null,397]
[null,null,"C3",77.220799999999997,226.6576,469.98079999999993,516.30079999999998,374.84000000000003,"C3",89.779200000000003,106.3424,196.01920000000007,-100.30079999999998,-291.84000000000003,null,null,null,null,null,null,null,null,null,null,null,"C3",109,772,5,3,154,"C3",188,-198,2,3,-16]
[null,null,"C2",11.0976,32.64,67.275199999999998,74.003199999999993,53.984000000000002,"C2",12.9024,15.36,27.724800000000002,-14.003199999999993,-41.984000000000002,null,null,null,null,null,null,null,null,null,null,null,"C2",4,557,4,0,28,"C2",157,-156,-1,0,-7]
[null,null,"C1",0,0,0,0,0,"C1",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C1",0,4,0,2,36,"C1",3,0,0,0,-6]
[]
[null,null,"Service Governors"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C142","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I142","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z142","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF142","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"AM142","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"AR142","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"AM143","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"AR143","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",109,1196,199,199,291,"C4",291,0,0,0,-291,null,null,null,null,null,null,null,null,null,null,null,"C4",0,0,0,0,0,"C4",252,0,0,0,0,null,252,null,null,null,null,252,null,null,null,null,0,null,null,null,null,0]
[null,null,"C3",0,0,0,0,0,"C3",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C3",5,0,1,0,0,"C3",-1,0,0,0,0]
[null,null,"C2",0,0,0,0,0,"C2",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C2",0,0,1870,1,0,"C2",0,0,-188,0,0]
[null,null,"C1",0,0,0,0,0,"C1",0,0,0,0,0,null,null,null,null,null,null,null,null,null,null,null,"C1",0,0,0,0,628,"C1",0,0,0,0,-63]

{"sheet":"3.0_Data_Copy","index":4,"n_rows":157,"n_cols":54,"rows_kept":157,"cut":false,"hidden":false,"merged":[[8,2,8,3],[10,2,10,24],[10,25,10,36],[11,2,11,7],[11,8,11,13],[11,25,11,30],[11,31,11,36],[13,1,16,1],[18,2,18,3],[20,2,20,24],[20,25,20,36],[23,1,26,1],[21,2,21,7],[21,8,21,13],[21,25,21,30],[21,31,21,36],[28,2,28,3],[30,2,30,24],[30,25,30,36],[33,1,36,1],[31,2,31,7],[31,8,31,13],[31,25,31,30],[31,31,31,36],[38,2,38,3],[40,2,40,24],[40,25,40,36],[43,1,46,1],[41,2,41,7],[41,8,41,13],[41,25,41,30],[41,31,41,36],[48,2,48,3],[50,2,50,24],[50,25,50,36],[53,1,56,1],[51,2,51,7],[51,8,51,13],[51,25,51,30],[51,31,51,36],[58,2,58,3],[60,2,60,24],[60,25,60,36],[63,1,66,1],[61,2,61,7],[61,8,61,13],[61,25,61,30],[61,31,61,36],[68,2,68,3],[70,2,70,24],[70,25,70,36],[73,1,76,1],[71,2,71,7],[71,8,71,13],[71,25,71,30],[71,31,71,36],[78,2,78,3],[80,2,80,24],[80,25,80,36],[83,1,86,1],[81,2,81,7],[81,8,81,13],[81,25,81,30],[81,31,81,36],[88,2,88,3],[90,2,90,24],[90,25,90,36],[93,1,96,1],[91,2,91,7],[91,8,91,13],[91,25,91,30],[91,31,91,36],[98,2,98,3],[100,2,100,24],[100,25,100,36],[103,1,106,1],[101,2,101,7],[101,8,101,13],[101,25,101,30],[101,31,101,36],[108,2,108,3],[110,2,110,24],[110,25,110,36],[113,1,116,1],[111,2,111,7],[111,8,111,13],[111,25,111,30],[111,31,111,36],[118,2,118,3],[120,2,120,24],[120,25,120,36],[123,1,126,1],[121,2,121,7],[121,8,121,13],[121,25,121,30],[121,31,121,36],[128,2,128,3],[130,2,130,24],[130,25,130,36],[133,1,136,1],[131,2,131,7],[131,8,131,13],[131,25,131,30],[131,31,131,36],[138,2,138,3],[153,1,156,1],[151,2,151,7],[151,8,151,13],[151,25,151,30],[151,31,151,36],[140,2,140,24],[140,25,140,36],[143,1,146,1],[141,2,141,7],[141,8,141,13],[141,25,141,30],[141,31,141,36],[148,2,148,3],[150,2,150,24],[150,25,150,36]]}
[]
[null,null,null,{"$f":"'Cover Sheet'!B3","v":"Ofgem Quantitative Analysis Model and Result: Cadent NW"}]
[]
[null,null,null,"Inputs for Checks"]
[]
[]
[null,"15 NOMs Asset Groups"]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C9:D9","v":"Block Valves"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"'2.0_Raw_Data'!C12:H12","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"'2.0_Raw_Data'!I12:N12","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z12:AE12","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AF12:AK12","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM12","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR12","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM13","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR13","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",{"$f":"'2.0_Raw_Data'!D14","v":0},{"$f":"'2.0_Raw_Data'!E14","v":0},{"$f":"'2.0_Raw_Data'!F14","v":0},{"$f":"'2.0_Raw_Data'!G14","v":0},{"$f":"'2.0_Raw_Data'!H14","v":0},"C4",{"$f":"'2.0_Raw_Data'!J14","v":0},{"$f":"'2.0_Raw_Data'!K14","v":0},{"$f":"'2.0_Raw_Data'!L14","v":0},{"$f":"'2.0_Raw_Data'!M14","v":0},{"$f":"'2.0_Raw_Data'!N14","v":0},null,null,null,null,null,null,null,null,null,null,null,"C4",{"$f":"'2.0_Raw_Data'!AA14","v":18},{"$f":"'2.0_Raw_Data'!AB14","v":16},{"$f":"'2.0_Raw_Data'!AC14","v":16},{"$f":"'2.0_Raw_Data'!AD14","v":16},{"$f":"'2.0_Raw_Data'!AE14","v":52},"C4",{"$f":"'2.0_Raw_Data'!AG14","v":0},{"$f":"'2.0_Raw_Data'!AH14","v":0},{"$f":"'2.0_Raw_Data'!AI14","v":0},{"$f":"'2.0_Raw_Data'!AJ14","v":0},{"$f":"'2.0_Raw_Data'!AK14","v":0},null,{"$f":"'2.0_Raw_Data'!AM14","v":34},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR14","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW14","v":34},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB14","v":0}]
[null,null,"C3",{"$f":"'2.0_Raw_Data'!D15","v":0},{"$f":"'2.0_Raw_Data'!E15","v":0},{"$f":"'2.0_Raw_Data'!F15","v":0},{"$f":"'2.0_Raw_Data'!G15","v":0},{"$f":"'2.0_Raw_Data'!H15","v":0},"C3",{"$f":"'2.0_Raw_Data'!J15","v":0},{"$f":"'2.0_Raw_Data'!K15","v":0},{"$f":"'2.0_Raw_Data'!L15","v":0},{"$f":"'2.0_Raw_Data'!M15","v":0},{"$f":"'2.0_Raw_Data'!N15","v":0},null,null,null,null,null,null,null,null,null,null,null,"C3",{"$f":"'2.0_Raw_Data'!AA15","v":14},{"$f":"'2.0_Raw_Data'!AB15","v":26},{"$f":"'2.0_Raw_Data'!AC15","v":14},{"$f":"'2.0_Raw_Data'!AD15","v":10},{"$f":"'2.0_Raw_Data'!AE15","v":8},"C3",{"$f":"'2.0_Raw_Data'!AG15","v":0},{"$f":"'2.0_Raw_Data'!AH15","v":0},{"$f":"'2.0_Raw_Data'!AI15","v":0},{"$f":"'2.0_Raw_Data'!AJ15","v":0},{"$f":"'2.0_Raw_Data'!AK15","v":0}]
[null,null,"C2",{"$f":"'2.0_Raw_Data'!D16","v":0},{"$f":"'2.0_Raw_Data'!E16","v":0},{"$f":"'2.0_Raw_Data'!F16","v":24},{"$f":"'2.0_Raw_Data'!G16","v":4},{"$f":"'2.0_Raw_Data'!H16","v":0},"C2",{"$f":"'2.0_Raw_Data'!J16","v":0},{"$f":"'2.0_Raw_Data'!K16","v":0},{"$f":"'2.0_Raw_Data'!L16","v":4},{"$f":"'2.0_Raw_Data'!M16","v":-4},{"$f":"'2.0_Raw_Data'!N16","v":0},null,null,null,null,null,null,null,null,null,null,null,"C2",{"$f":"'2.0_Raw_Data'!AA16","v":2},{"$f":"'2.0_Raw_Data'!AB16","v":26},{"$f":"'2.0_Raw_Data'!AC16","v":4},{"$f":"'2.0_Raw_Data'!AD16","v":0},{"$f":"'2.0_Raw_Data'!AE16","v":6},"C2",{"$f":"'2.0_Raw_Data'!AG16","v":0},{"$f":"'2.0_Raw_Data'!AH16","v":0},{"$f":"'2.0_Raw_Data'!AI16","v":0},{"$f":"'2.0_Raw_Data'!AJ16","v":0},{"$f":"'2.0_Raw_Data'!AK16","v":0}]
[null,null,"C1",{"$f":"'2.0_Raw_Data'!D17","v":0},{"$f":"'2.0_Raw_Data'!E17","v":0},{"$f":"'2.0_Raw_Data'!F17","v":0},{"$f":"'2.0_Raw_Data'!G17","v":0},{"$f":"'2.0_Raw_Data'!H17","v":0},"C1",{"$f":"'2.0_Raw_Data'!J17","v":0},{"$f":"'2.0_Raw_Data'!K17","v":0},{"$f":"'2.0_Raw_Data'!L17","v":0},{"$f":"'2.0_Raw_Data'!M17","v":0},{"$f":"'2.0_Raw_Data'!N17","v":0},null,null,null,null,null,null,null,null,null,null,null,"C1",{"$f":"'2.0_Raw_Data'!AA17","v":20},{"$f":"'2.0_Raw_Data'!AB17","v":14},{"$f":"'2.0_Raw_Data'!AC17","v":2},{"$f":"'2.0_Raw_Data'!AD17","v":0},{"$f":"'2.0_Raw_Data'!AE17","v":0},"C1",{"$f":"'2.0_Raw_Data'!AG17","v":0},{"$f":"'2.0_Raw_Data'!AH17","v":0},{"$f":"'2.0_Raw_Data'!AI17","v":0},{"$f":"'2.0_Raw_Data'!AJ17","v":0},{"$f":"'2.0_Raw_Data'!AK17","v":0}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C19:D19","v":"Sleeves (Nitrogen & other)"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C12","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I12","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z12","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF12","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM22","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR22","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM23","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR23","v":"(Replacement & Refurbishment)"}]
[null,"Number of","C4",{"$f":"'2.0_Raw_Data'!D24","v":0},{"$f":"'2.0_Raw_Data'!E24","v":0},{"$f":"'2.0_Raw_Data'!F24","v":0},{"$f":"'2.0_Raw_Data'!G24","v":0},{"$f":"'2.0_Raw_Data'!H24","v":0},"C4",{"$f":"'2.0_Raw_Data'!J24","v":0},{"$f":"'2.0_Raw_Data'!K24","v":0},{"$f":"'2.0_Raw_Data'!L24","v":0},{"$f":"'2.0_Raw_Data'!M24","v":0},{"$f":"'2.0_Raw_Data'!N24","v":0},null,null,null,null,null,null,null,null,null,null,null,"C4",{"$f":"'2.0_Raw_Data'!AA24","v":118},{"$f":"'2.0_Raw_Data'!AB24","v":58},{"$f":"'2.0_Raw_Data'!AC24","v":8},{"$f":"'2.0_Raw_Data'!AD24","v":4},{"$f":"'2.0_Raw_Data'!AE24","v":0},"C4",{"$f":"'2.0_Raw_Data'!AG24","v":43},{"$f":"'2.0_Raw_Data'!AH24","v":-29},{"$f":"'2.0_Raw_Data'!AI24","v":-4},{"$f":"'2.0_Raw_Data'!AJ24","v":-3},{"$f":"'2.0_Raw_Data'!AK24","v":0},null,{"$f":"'2.0_Raw_Data'!AM24","v":190},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR24","v":190},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW24","v":190},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB24","v":190}]
[null,null,"C3",{"$f":"'2.0_Raw_Data'!D25","v":0},{"$f":"'2.0_Raw_Data'!E25","v":0},{"$f":"'2.0_Raw_Data'!F25","v":0},{"$f":"'2.0_Raw_Data'!G25","v":0},{"$f":"'2.0_Raw_Data'!H25","v":0},"C3",{"$f":"'2.0_Raw_Data'!J25","v":0},{"$f":"'2.0_Raw_Data'!K25","v":0},{"$f":"'2.0_Raw_Data'!L25","v":0},{"$f":"'2.0_Raw_Data'!M25","v":0},{"$f":"'2.0_Raw_Data'!N25","v":0},null,null,null,null,null,null,null,null,null,null,null,"C3",{"$f":"'2.0_Raw_Data'!AA25","v":20},{"$f":"'2.0_Raw_Data'!AB25","v":25},{"$f":"'2.0_Raw_Data'!AC25","v":21},{"$f":"'2.0_Raw_Data'!AD25","v":15},{"$f":"'2.0_Raw_Data'!AE25","v":27},"C3",{"$f":"'2.0_Raw_Data'!AG25","v":47},{"$f":"'2.0_Raw_Data'!AH25","v":-12},{"$f":"'2.0_Raw_Data'!AI25","v":-13},{"$f":"'2.0_Raw_Data'!AJ25","v":-10},{"$f":"'2.0_Raw_Data'!AK25","v":-15}]
[null,null,"C2",{"$f":"'2.0_Raw_Data'!D26","v":0},{"$f":"'2.0_Raw_Data'!E26","v":35},{"$f":"'2.0_Raw_Data'!F26","v":120},{"$f":"'2.0_Raw_Data'!G26","v":88},{"$f":"'2.0_Raw_Data'!H26","v":122},"C2",{"$f":"'2.0_Raw_Data'!J26","v":0},{"$f":"'2.0_Raw_Data'!K26","v":186},{"$f":"'2.0_Raw_Data'!L26","v":0},{"$f":"'2.0_Raw_Data'!M26","v":-64},{"$f":"'2.0_Raw_Data'!N26","v":-122},null,null,null,null,null,null,null,null,null,null,null,"C2",{"$f":"'2.0_Raw_Data'!AA26","v":0},{"$f":"'2.0_Raw_Data'!AB26","v":9},{"$f":"'2.0_Raw_Data'!AC26","v":5},{"$f":"'2.0_Raw_Data'!AD26","v":7},{"$f":"'2.0_Raw_Data'!AE26","v":9},"C2",{"$f":"'2.0_Raw_Data'!AG26","v":15},{"$f":"'2.0_Raw_Data'!AH26","v":-5},{"$f":"'2.0_Raw_Data'!AI26","v":-3},{"$f":"'2.0_Raw_Data'!AJ26","v":-2},{"$f":"'2.0_Raw_Data'!AK26","v":-5}]
[null,null,"C1",{"$f":"'2.0_Raw_Data'!D27","v":0},{"$f":"'2.0_Raw_Data'!E27","v":0},{"$f":"'2.0_Raw_Data'!F27","v":0},{"$f":"'2.0_Raw_Data'!G27","v":0},{"$f":"'2.0_Raw_Data'!H27","v":0},"C1",{"$f":"'2.0_Raw_Data'!J27","v":0},{"$f":"'2.0_Raw_Data'!K27","v":0},{"$f":"'2.0_Raw_Data'!L27","v":0},{"$f":"'2.0_Raw_Data'!M27","v":0},{"$f":"'2.0_Raw_Data'!N27","v":0},null,null,null,null,null,null,null,null,null,null,null,"C1",{"$f":"'2.0_Raw_Data'!AA27","v":4},{"$f":"'2.0_Raw_Data'!AB27","v":19},{"$f":"'2.0_Raw_Data'!AC27","v":16},{"$f":"'2.0_Raw_Data'!AD27","v":3},{"$f":"'2.0_Raw_Data'!AE27","v":23},"C1",{"$f":"'2.0_Raw_Data'!AG27","v":19},{"$f":"'2.0_Raw_Data'!AH27","v":-7},{"$f":"'2.0_Raw_Data'!AI27","v":-4},{"$f":"'2.0_Raw_Data'!AJ27","v":-2},{"$f":"'2.0_Raw_Data'!AK27","v":-10}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C29:D29","v":"LTS Pipelines - Piggable"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C22","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I22","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z22","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF22","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM32","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR32","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM33","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR33","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",{"$f":"'2.0_Raw_Data'!D34","v":0},{"$f":"'2.0_Raw_Data'!E34","v":0},{"$f":"'2.0_Raw_Data'!F34","v":0},{"$f":"'2.0_Raw_Data'!G34","v":0},{"$f":"'2.0_Raw_Data'!H34","v":0},"C4",{"$f":"'2.0_Raw_Data'!J34","v":0},{"$f":"'2.0_Raw_Data'!K34","v":0},{"$f":"'2.0_Raw_Data'!L34","v":0},{"$f":"'2.0_Raw_Data'!M34","v":0},{"$f":"'2.0_Raw_Data'!N34","v":0},null,null,null,null,null,null,null,null,null,null,null,"C4",{"$f":"'2.0_Raw_Data'!AA34","v":0},{"$f":"'2.0_Raw_Data'!AB34","v":0},{"$f":"'2.0_Raw_Data'!AC34","v":31.338999999999999},{"$f":"'2.0_Raw_Data'!AD34","v":0.35},{"$f":"'2.0_Raw_Data'!AE34","v":0},"C4",{"$f":"'2.0_Raw_Data'!AG34","v":0},{"$f":"'2.0_Raw_Data'!AH34","v":0},{"$f":"'2.0_Raw_Data'!AI34","v":0},{"$f":"'2.0_Raw_Data'!AJ34","v":0},{"$f":"'2.0_Raw_Data'!AK34","v":0},null,{"$f":"'2.0_Raw_Data'!AM34","v":65},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR34","v":65},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW34","v":65},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB34","v":65}]
[null,null,"C3",{"$f":"'2.0_Raw_Data'!D35","v":0},{"$f":"'2.0_Raw_Data'!E35","v":0},{"$f":"'2.0_Raw_Data'!F35","v":0},{"$f":"'2.0_Raw_Data'!G35","v":0},{"$f":"'2.0_Raw_Data'!H35","v":0},"C3",{"$f":"'2.0_Raw_Data'!J35","v":0},{"$f":"'2.0_Raw_Data'!K35","v":0},{"$f":"'2.0_Raw_Data'!L35","v":0},{"$f":"'2.0_Raw_Data'!M35","v":0},{"$f":"'2.0_Raw_Data'!N35","v":0},null,null,null,null,null,null,null,null,null,null,null,"C3",{"$f":"'2.0_Raw_Data'!AA35","v":0},{"$f":"'2.0_Raw_Data'!AB35","v":115.27},{"$f":"'2.0_Raw_Data'!AC35","v":124.83},{"$f":"'2.0_Raw_Data'!AD35","v":43.756999999999998},{"$f":"'2.0_Raw_Data'!AE35","v":10.64},"C3",{"$f":"'2.0_Raw_Data'!AG35","v":0},{"$f":"'2.0_Raw_Data'!AH35","v":0},{"$f":"'2.0_Raw_Data'!AI35","v":0},{"$f":"'2.0_Raw_Data'!AJ35","v":0},{"$f":"'2.0_Raw_Data'!AK35","v":0}]
[null,null,"C2",{"$f":"'2.0_Raw_Data'!D36","v":0},{"$f":"'2.0_Raw_Data'!E36","v":0},{"$f":"'2.0_Raw_Data'!F36","v":0},{"$f":"'2.0_Raw_Data'!G36","v":0},{"$f":"'2.0_Raw_Data'!H36","v":0},"C2",{"$f":"'2.0_Raw_Data'!J36","v":0},{"$f":"'2.0_Raw_Data'!K36","v":0},{"$f":"'2.0_Raw_Data'!L36","v":0},{"$f":"'2.0_Raw_Data'!M36","v":0},{"$f":"'2.0_Raw_Data'!N36","v":0},null,null,null,null,null,null,null,null,null,null,null,"C2",{"$f":"'2.0_Raw_Data'!AA36","v":0},{"$f":"'2.0_Raw_Data'!AB36","v":51.777000000000001},{"$f":"'2.0_Raw_Data'!AC36","v":58.189},{"$f":"'2.0_Raw_Data'!AD36","v":0},{"$f":"'2.0_Raw_Data'!AE36","v":0},"C2",{"$f":"'2.0_Raw_Data'!AG36","v":0},{"$f":"'2.0_Raw_Data'!AH36","v":0},{"$f":"'2.0_Raw_Data'!AI36","v":0},{"$f":"'2.0_Raw_Data'!AJ36","v":0},{"$f":"'2.0_Raw_Data'!AK36","v":0}]
[null,null,"C1",{"$f":"'2.0_Raw_Data'!D37","v":0},{"$f":"'2.0_Raw_Data'!E37","v":130.19999999999999},{"$f":"'2.0_Raw_Data'!F37","v":450.5},{"$f":"'2.0_Raw_Data'!G37","v":135.69999999999999},{"$f":"'2.0_Raw_Data'!H37","v":49.5},"C1",{"$f":"'2.0_Raw_Data'!J37","v":0},{"$f":"'2.0_Raw_Data'!K37","v":615.79999999999995},{"$f":"'2.0_Raw_Data'!L37","v":-430.7},{"$f":"'2.0_Raw_Data'!M37","v":-135.69999999999999},{"$f":"'2.0_Raw_Data'!N37","v":-49.5},null,null,null,null,null,null,null,null,null,null,null,"C1",{"$f":"'2.0_Raw_Data'!AA37","v":0},{"$f":"'2.0_Raw_Data'!AB37","v":2.4580000000000002},{"$f":"'2.0_Raw_Data'!AC37","v":77.396000000000001},{"$f":"'2.0_Raw_Data'!AD37","v":0},{"$f":"'2.0_Raw_Data'!AE37","v":9.4719999999999995},"C1",{"$f":"'2.0_Raw_Data'!AG37","v":0},{"$f":"'2.0_Raw_Data'!AH37","v":0},{"$f":"'2.0_Raw_Data'!AI37","v":0},{"$f":"'2.0_Raw_Data'!AJ37","v":0},{"$f":"'2.0_Raw_Data'!AK37","v":0}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C39:D39","v":"LTS Pipelines – Non  Piggable"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C32","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I32","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z32","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF32","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM42","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR42","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM43","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR43","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",{"$f":"'2.0_Raw_Data'!D44","v":0},{"$f":"'2.0_Raw_Data'!E44","v":0},{"$f":"'2.0_Raw_Data'!F44","v":0},{"$f":"'2.0_Raw_Data'!G44","v":0},{"$f":"'2.0_Raw_Data'!H44","v":0},"C4",{"$f":"'2.0_Raw_Data'!J44","v":0},{"$f":"'2.0_Raw_Data'!K44","v":0},{"$f":"'2.0_Raw_Data'!L44","v":0},{"$f":"'2.0_Raw_Data'!M44","v":0},{"$f":"'2.0_Raw_Data'!N44","v":0},null,null,null,null,null,null,null,null,null,null,null,"C4",{"$f":"'2.0_Raw_Data'!AA44","v":0},{"$f":"'2.0_Raw_Data'!AB44","v":33.365000000000002},{"$f":"'2.0_Raw_Data'!AC44","v":60.14},{"$f":"'2.0_Raw_Data'!AD44","v":11.013999999999999},{"$f":"'2.0_Raw_Data'!AE44","v":12.414},"C4",{"$f":"'2.0_Raw_Data'!AG44","v":0},{"$f":"'2.0_Raw_Data'!AH44","v":0},{"$f":"'2.0_Raw_Data'!AI44","v":12.347999999999999},{"$f":"'2.0_Raw_Data'!AJ44","v":12.748000000000001},{"$f":"'2.0_Raw_Data'!AK44","v":0},null,{"$f":"'2.0_Raw_Data'!AM44","v":136},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR44","v":136},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW44","v":136},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB44","v":136}]
[null,null,"C3",{"$f":"'2.0_Raw_Data'!D45","v":0},{"$f":"'2.0_Raw_Data'!E45","v":0},{"$f":"'2.0_Raw_Data'!F45","v":0},{"$f":"'2.0_Raw_Data'!G45","v":0},{"$f":"'2.0_Raw_Data'!H45","v":0},"C3",{"$f":"'2.0_Raw_Data'!J45","v":0},{"$f":"'2.0_Raw_Data'!K45","v":0},{"$f":"'2.0_Raw_Data'!L45","v":0},{"$f":"'2.0_Raw_Data'!M45","v":0},{"$f":"'2.0_Raw_Data'!N45","v":0},null,null,null,null,null,null,null,null,null,null,null,"C3",{"$f":"'2.0_Raw_Data'!AA45","v":0},{"$f":"'2.0_Raw_Data'!AB45","v":46.411000000000001},{"$f":"'2.0_Raw_Data'!AC45","v":62.4},{"$f":"'2.0_Raw_Data'!AD45","v":54.179000000000002},{"$f":"'2.0_Raw_Data'!AE45","v":6.9610000000000003},"C3",{"$f":"'2.0_Raw_Data'!AG45","v":0},{"$f":"'2.0_Raw_Data'!AH45","v":0},{"$f":"'2.0_Raw_Data'!AI45","v":0},{"$f":"'2.0_Raw_Data'!AJ45","v":-10.893000000000001},{"$f":"'2.0_Raw_Data'!AK45","v":0}]
[null,null,"C2",{"$f":"'2.0_Raw_Data'!D46","v":0},{"$f":"'2.0_Raw_Data'!E46","v":0},{"$f":"'2.0_Raw_Data'!F46","v":0},{"$f":"'2.0_Raw_Data'!G46","v":0},{"$f":"'2.0_Raw_Data'!H46","v":0},"C2",{"$f":"'2.0_Raw_Data'!J46","v":0},{"$f":"'2.0_Raw_Data'!K46","v":0},{"$f":"'2.0_Raw_Data'!L46","v":0},{"$f":"'2.0_Raw_Data'!M46","v":0},{"$f":"'2.0_Raw_Data'!N46","v":0},null,null,null,null,null,null,null,null,null,null,null,"C2",{"$f":"'2.0_Raw_Data'!AA46","v":0},{"$f":"'2.0_Raw_Data'!AB46","v":13.792999999999999},{"$f":"'2.0_Raw_Data'!AC46","v":4.4249999999999998},{"$f":"'2.0_Raw_Data'!AD46","v":19.736999999999998},{"$f":"'2.0_Raw_Data'!AE46","v":0},"C2",{"$f":"'2.0_Raw_Data'!AG46","v":0},{"$f":"'2.0_Raw_Data'!AH46","v":0},{"$f":"'2.0_Raw_Data'!AI46","v":0},{"$f":"'2.0_Raw_Data'!AJ46","v":-14.202999999999999},{"$f":"'2.0_Raw_Data'!AK46","v":0}]
[null,null,"C1",{"$f":"'2.0_Raw_Data'!D47","v":0},{"$f":"'2.0_Raw_Data'!E47","v":0},{"$f":"'2.0_Raw_Data'!F47","v":61.136240467078252},{"$f":"'2.0_Raw_Data'!G47","v":81.514987289437684},{"$f":"'2.0_Raw_Data'!H47","v":61.136240467078252},"C1",{"$f":"'2.0_Raw_Data'!J47","v":0},{"$f":"'2.0_Raw_Data'!K47","v":122.68837372644956},{"$f":"'2.0_Raw_Data'!L47","v":19.962854030066367},{"$f":"'2.0_Raw_Data'!M47","v":-81.514987289437684},{"$f":"'2.0_Raw_Data'!N47","v":-61.136240467078252},null,null,null,null,null,null,null,null,null,null,null,"C1",{"$f":"'2.0_Raw_Data'!AA47","v":0},{"$f":"'2.0_Raw_Data'!AB47","v":3.9580000000000002},{"$f":"'2.0_Raw_Data'!AC47","v":46.155000000000001},{"$f":"'2.0_Raw_Data'!AD47","v":0.32200000000000001},{"$f":"'2.0_Raw_Data'!AE47","v":19.010000000000002},"C1",{"$f":"'2.0_Raw_Data'!AG47","v":0},{"$f":"'2.0_Raw_Data'!AH47","v":0},{"$f":"'2.0_Raw_Data'!AI47","v":0},{"$f":"'2.0_Raw_Data'!AJ47","v":0},{"$f":"'2.0_Raw_Data'!AK47","v":0}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C49:D49","v":"Distribution Mains (Iron)"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C42","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I42","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z42","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF42","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM52","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR52","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM53","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR53","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",{"$f":"'2.0_Raw_Data'!D54","v":20},{"$f":"'2.0_Raw_Data'!E54","v":0},{"$f":"'2.0_Raw_Data'!F54","v":0},{"$f":"'2.0_Raw_Data'!G54","v":0},{"$f":"'2.0_Raw_Data'!H54","v":116.07436699999991},"C4",{"$f":"'2.0_Raw_Data'!J54","v":100},{"$f":"'2.0_Raw_Data'!K54","v":0},{"$f":"'2.0_Raw_Data'!L54","v":0},{"$f":"'2.0_Raw_Data'!M54","v":0},{"$f":"'2.0_Raw_Data'!N54","v":-100},null,null,null,null,null,null,null,null,null,null,null,"C4",{"$f":"'2.0_Raw_Data'!AA54","v":0},{"$f":"'2.0_Raw_Data'!AB54","v":0},{"$f":"'2.0_Raw_Data'!AC54","v":0},{"$f":"'2.0_Raw_Data'!AD54","v":0},{"$f":"'2.0_Raw_Data'!AE54","v":0},"C4",{"$f":"'2.0_Raw_Data'!AG54","v":0},{"$f":"'2.0_Raw_Data'!AH54","v":0},{"$f":"'2.0_Raw_Data'!AI54","v":0},{"$f":"'2.0_Raw_Data'!AJ54","v":0},{"$f":"'2.0_Raw_Data'!AK54","v":0},null,{"$f":"'2.0_Raw_Data'!AM54","v":3526.3942184486582},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR54","v":3526.3950000000004},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW54","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB54","v":0}]
[null,null,"C3",{"$f":"'2.0_Raw_Data'!D55","v":0},{"$f":"'2.0_Raw_Data'!E55","v":0},{"$f":"'2.0_Raw_Data'!F55","v":0},{"$f":"'2.0_Raw_Data'!G55","v":0},{"$f":"'2.0_Raw_Data'!H55","v":0},"C3",{"$f":"'2.0_Raw_Data'!J55","v":0},{"$f":"'2.0_Raw_Data'!K55","v":0},{"$f":"'2.0_Raw_Data'!L55","v":0},{"$f":"'2.0_Raw_Data'!M55","v":0},{"$f":"'2.0_Raw_Data'!N55","v":0},null,null,null,null,null,null,null,null,null,null,null,"C3",{"$f":"'2.0_Raw_Data'!AA55","v":0},{"$f":"'2.0_Raw_Data'!AB55","v":0},{"$f":"'2.0_Raw_Data'!AC55","v":139.11914000000002},{"$f":"'2.0_Raw_Data'!AD55","v":0},{"$f":"'2.0_Raw_Data'!AE55","v":0},"C3",{"$f":"'2.0_Raw_Data'!AG55","v":0},{"$f":"'2.0_Raw_Data'!AH55","v":0},{"$f":"'2.0_Raw_Data'!AI55","v":-0.62506000000001904},{"$f":"'2.0_Raw_Data'!AJ55","v":0},{"$f":"'2.0_Raw_Data'!AK55","v":0}]
[null,null,"C2",{"$f":"'2.0_Raw_Data'!D56","v":0},{"$f":"'2.0_Raw_Data'!E56","v":0},{"$f":"'2.0_Raw_Data'!F56","v":0},{"$f":"'2.0_Raw_Data'!G56","v":0},{"$f":"'2.0_Raw_Data'!H56","v":0},"C2",{"$f":"'2.0_Raw_Data'!J56","v":0},{"$f":"'2.0_Raw_Data'!K56","v":0},{"$f":"'2.0_Raw_Data'!L56","v":0},{"$f":"'2.0_Raw_Data'!M56","v":0},{"$f":"'2.0_Raw_Data'!N56","v":0},null,null,null,null,null,null,null,null,null,null,null,"C2",{"$f":"'2.0_Raw_Data'!AA56","v":0},{"$f":"'2.0_Raw_Data'!AB56","v":0},{"$f":"'2.0_Raw_Data'!AC56","v":0},{"$f":"'2.0_Raw_Data'!AD56","v":1154.1344299999998},{"$f":"'2.0_Raw_Data'!AE56","v":0},"C2",{"$f":"'2.0_Raw_Data'!AG56","v":0},{"$f":"'2.0_Raw_Data'!AH56","v":0},{"$f":"'2.0_Raw_Data'!AI56","v":0},{"$f":"'2.0_Raw_Data'!AJ56","v":5.338600000010274},{"$f":"'2.0_Raw_Data'!AK56","v":2297.6169599999503}]
[null,null,"C1",{"$f":"'2.0_Raw_Data'!D57","v":1040.7953585974969},{"$f":"'2.0_Raw_Data'!E57","v":0},{"$f":"'2.0_Raw_Data'!F57","v":0},{"$f":"'2.0_Raw_Data'!G57","v":0},{"$f":"'2.0_Raw_Data'!H57","v":9290.3892744024979},"C1",{"$f":"'2.0_Raw_Data'!J57","v":3785.7025379941192},{"$f":"'2.0_Raw_Data'!K57","v":0},{"$f":"'2.0_Raw_Data'!L57","v":0},{"$f":"'2.0_Raw_Data'!M57","v":0},{"$f":"'2.0_Raw_Data'!N57","v":-3785.7025379941197},null,null,null,null,null,null,null,null,null,null,null,"C1",{"$f":"'2.0_Raw_Data'!AA57","v":0},{"$f":"'2.0_Raw_Data'!AB57","v":0},{"$f":"'2.0_Raw_Data'!AC57","v":0},{"$f":"'2.0_Raw_Data'!AD57","v":0},{"$f":"'2.0_Raw_Data'!AE57","v":7976.3879799998394},"C1",{"$f":"'2.0_Raw_Data'!AG57","v":0},{"$f":"'2.0_Raw_Data'!AH57","v":0},{"$f":"'2.0_Raw_Data'!AI57","v":0},{"$f":"'2.0_Raw_Data'!AJ57","v":0},{"$f":"'2.0_Raw_Data'!AK57","v":-2742.0735399999339}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C59:D59","v":"Distribution Mains  (PE)"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C52","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I52","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z52","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF52","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM62","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR62","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM63","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR63","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",{"$f":"'2.0_Raw_Data'!D64","v":19519.705542853764},{"$f":"'2.0_Raw_Data'!E64","v":185.80606000000049},{"$f":"'2.0_Raw_Data'!F64","v":0},{"$f":"'2.0_Raw_Data'!G64","v":0},{"$f":"'2.0_Raw_Data'!H64","v":0},"C4",{"$f":"'2.0_Raw_Data'!J64","v":0},{"$f":"'2.0_Raw_Data'!K64","v":0},{"$f":"'2.0_Raw_Data'!L64","v":0},{"$f":"'2.0_Raw_Data'!M64","v":0},{"$f":"'2.0_Raw_Data'!N64","v":0},null,null,null,null,null,null,null,null,null,null,null,"C4",{"$f":"'2.0_Raw_Data'!AA64","v":22505.985800000886},{"$f":"'2.0_Raw_Data'!AB64","v":0},{"$f":"'2.0_Raw_Data'!AC64","v":0},{"$f":"'2.0_Raw_Data'!AD64","v":0},{"$f":"'2.0_Raw_Data'!AE64","v":0},"C4",{"$f":"'2.0_Raw_Data'!AG64","v":488.00591000019267},{"$f":"'2.0_Raw_Data'!AH64","v":0},{"$f":"'2.0_Raw_Data'!AI64","v":0},{"$f":"'2.0_Raw_Data'!AJ64","v":0},{"$f":"'2.0_Raw_Data'!AK64","v":0},null,{"$f":"'2.0_Raw_Data'!AM64","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR64","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW64","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB64","v":0}]
[null,null,"C3",{"$f":"'2.0_Raw_Data'!D65","v":2487.7568083538495},{"$f":"'2.0_Raw_Data'!E65","v":0},{"$f":"'2.0_Raw_Data'!F65","v":0},{"$f":"'2.0_Raw_Data'!G65","v":0},{"$f":"'2.0_Raw_Data'!H65","v":0},"C3",{"$f":"'2.0_Raw_Data'!J65","v":0},{"$f":"'2.0_Raw_Data'!K65","v":0},{"$f":"'2.0_Raw_Data'!L65","v":0},{"$f":"'2.0_Raw_Data'!M65","v":0},{"$f":"'2.0_Raw_Data'!N65","v":0},null,null,null,null,null,null,null,null,null,null,null,"C3",{"$f":"'2.0_Raw_Data'!AA65","v":0},{"$f":"'2.0_Raw_Data'!AB65","v":0},{"$f":"'2.0_Raw_Data'!AC65","v":0},{"$f":"'2.0_Raw_Data'!AD65","v":0},{"$f":"'2.0_Raw_Data'!AE65","v":0},"C3",{"$f":"'2.0_Raw_Data'!AG65","v":0},{"$f":"'2.0_Raw_Data'!AH65","v":0},{"$f":"'2.0_Raw_Data'!AI65","v":0},{"$f":"'2.0_Raw_Data'!AJ65","v":0},{"$f":"'2.0_Raw_Data'!AK65","v":0}]
[null,null,"C2",{"$f":"'2.0_Raw_Data'!D66","v":278.71397309637757},{"$f":"'2.0_Raw_Data'!E66","v":0},{"$f":"'2.0_Raw_Data'!F66","v":0},{"$f":"'2.0_Raw_Data'!G66","v":0},{"$f":"'2.0_Raw_Data'!H66","v":0},"C2",{"$f":"'2.0_Raw_Data'!J66","v":0},{"$f":"'2.0_Raw_Data'!K66","v":0},{"$f":"'2.0_Raw_Data'!L66","v":0},{"$f":"'2.0_Raw_Data'!M66","v":0},{"$f":"'2.0_Raw_Data'!N66","v":0},null,null,null,null,null,null,null,null,null,null,null,"C2",{"$f":"'2.0_Raw_Data'!AA66","v":0},{"$f":"'2.0_Raw_Data'!AB66","v":0},{"$f":"'2.0_Raw_Data'!AC66","v":0},{"$f":"'2.0_Raw_Data'!AD66","v":0},{"$f":"'2.0_Raw_Data'!AE66","v":0},"C2",{"$f":"'2.0_Raw_Data'!AG66","v":0},{"$f":"'2.0_Raw_Data'!AH66","v":0},{"$f":"'2.0_Raw_Data'!AI66","v":0},{"$f":"'2.0_Raw_Data'!AJ66","v":0},{"$f":"'2.0_Raw_Data'!AK66","v":0}]
[null,null,"C1",{"$f":"'2.0_Raw_Data'!D67","v":0},{"$f":"'2.0_Raw_Data'!E67","v":0},{"$f":"'2.0_Raw_Data'!F67","v":0},{"$f":"'2.0_Raw_Data'!G67","v":0},{"$f":"'2.0_Raw_Data'!H67","v":0},"C1",{"$f":"'2.0_Raw_Data'!J67","v":0},{"$f":"'2.0_Raw_Data'!K67","v":0},{"$f":"'2.0_Raw_Data'!L67","v":0},{"$f":"'2.0_Raw_Data'!M67","v":0},{"$f":"'2.0_Raw_Data'!N67","v":0},null,null,null,null,null,null,null,null,null,null,null,"C1",{"$f":"'2.0_Raw_Data'!AA67","v":0},{"$f":"'2.0_Raw_Data'!AB67","v":0},{"$f":"'2.0_Raw_Data'!AC67","v":0},{"$f":"'2.0_Raw_Data'!AD67","v":0},{"$f":"'2.0_Raw_Data'!AE67","v":0},"C1",{"$f":"'2.0_Raw_Data'!AG67","v":0},{"$f":"'2.0_Raw_Data'!AH67","v":0},{"$f":"'2.0_Raw_Data'!AI67","v":0},{"$f":"'2.0_Raw_Data'!AJ67","v":0},{"$f":"'2.0_Raw_Data'!AK67","v":0}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C69:D69","v":"Distribution Mains  (Steel)"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C62","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I62","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z62","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF62","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM72","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR72","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM73","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR73","v":"(Replacement & Refurbishment)"}]
[null,"Km","C4",{"$f":"'2.0_Raw_Data'!D74","v":0},{"$f":"'2.0_Raw_Data'!E74","v":0},{"$f":"'2.0_Raw_Data'!F74","v":858.41085073571037},{"$f":"'2.0_Raw_Data'!G74","v":0},{"$f":"'2.0_Raw_Data'!H74","v":0},"C4",{"$f":"'2.0_Raw_Data'!J74","v":305.67865005456764},{"$f":"'2.0_Raw_Data'!K74","v":0},{"$f":"'2.0_Raw_Data'!L74","v":-305.67865005456758},{"$f":"'2.0_Raw_Data'!M74","v":0},{"$f":"'2.0_Raw_Data'!N74","v":0},null,null,null,null,null,null,null,null,null,null,null,"C4",{"$f":"'2.0_Raw_Data'!AA74","v":0},{"$f":"'2.0_Raw_Data'!AB74","v":0},{"$f":"'2.0_Raw_Data'!AC74","v":0},{"$f":"'2.0_Raw_Data'!AD74","v":0},{"$f":"'2.0_Raw_Data'!AE74","v":0},"C4",{"$f":"'2.0_Raw_Data'!AG74","v":0},{"$f":"'2.0_Raw_Data'!AH74","v":0},{"$f":"'2.0_Raw_Data'!AI74","v":0},{"$f":"'2.0_Raw_Data'!AJ74","v":0},{"$f":"'2.0_Raw_Data'!AK74","v":0},null,{"$f":"'2.0_Raw_Data'!AM74","v":320.89},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR74","v":320.88900000000001},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW74","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB74","v":0}]
[null,null,"C3",{"$f":"'2.0_Raw_Data'!D75","v":0},{"$f":"'2.0_Raw_Data'!E75","v":0},{"$f":"'2.0_Raw_Data'!F75","v":185.72086975039784},{"$f":"'2.0_Raw_Data'!G75","v":0},{"$f":"'2.0_Raw_Data'!H75","v":0},"C3",{"$f":"'2.0_Raw_Data'!J75","v":16.450175520055819},{"$f":"'2.0_Raw_Data'!K75","v":0},{"$f":"'2.0_Raw_Data'!L75","v":-16.450175520055808},{"$f":"'2.0_Raw_Data'!M75","v":0},{"$f":"'2.0_Raw_Data'!N75","v":0},null,null,null,null,null,null,null,null,null,null,null,"C3",{"$f":"'2.0_Raw_Data'!AA75","v":0},{"$f":"'2.0_Raw_Data'!AB75","v":0},{"$f":"'2.0_Raw_Data'!AC75","v":0},{"$f":"'2.0_Raw_Data'!AD75","v":0},{"$f":"'2.0_Raw_Data'!AE75","v":0},"C3",{"$f":"'2.0_Raw_Data'!AG75","v":0},{"$f":"'2.0_Raw_Data'!AH75","v":0},{"$f":"'2.0_Raw_Data'!AI75","v":0},{"$f":"'2.0_Raw_Data'!AJ75","v":0},{"$f":"'2.0_Raw_Data'!AK75","v":0}]
[null,null,"C2",{"$f":"'2.0_Raw_Data'!D76","v":0},{"$f":"'2.0_Raw_Data'!E76","v":296.12599999999998},{"$f":"'2.0_Raw_Data'!F76","v":74.005258984522811},{"$f":"'2.0_Raw_Data'!G76","v":0},{"$f":"'2.0_Raw_Data'!H76","v":0},"C2",{"$f":"'2.0_Raw_Data'!J76","v":0.22117442537654494},{"$f":"'2.0_Raw_Data'!K76","v":0},{"$f":"'2.0_Raw_Data'!L76","v":-0.22117442537654597},{"$f":"'2.0_Raw_Data'!M76","v":0},{"$f":"'2.0_Raw_Data'!N76","v":0},null,null,null,null,null,null,null,null,null,null,null,"C2",{"$f":"'2.0_Raw_Data'!AA76","v":0},{"$f":"'2.0_Raw_Data'!AB76","v":0},{"$f":"'2.0_Raw_Data'!AC76","v":0},{"$f":"'2.0_Raw_Data'!AD76","v":0},{"$f":"'2.0_Raw_Data'!AE76","v":0},"C2",{"$f":"'2.0_Raw_Data'!AG76","v":0},{"$f":"'2.0_Raw_Data'!AH76","v":0},{"$f":"'2.0_Raw_Data'!AI76","v":0},{"$f":"'2.0_Raw_Data'!AJ76","v":0},{"$f":"'2.0_Raw_Data'!AK76","v":0}]
[null,null,"C1",{"$f":"'2.0_Raw_Data'!D77","v":0},{"$f":"'2.0_Raw_Data'!E77","v":124.63099999999999},{"$f":"'2.0_Raw_Data'!F77","v":0},{"$f":"'2.0_Raw_Data'!G77","v":0},{"$f":"'2.0_Raw_Data'!H77","v":0},"C1",{"$f":"'2.0_Raw_Data'!J77","v":0},{"$f":"'2.0_Raw_Data'!K77","v":0},{"$f":"'2.0_Raw_Data'!L77","v":0},{"$f":"'2.0_Raw_Data'!M77","v":0},{"$f":"'2.0_Raw_Data'!N77","v":0},null,null,null,null,null,null,null,null,null,null,null,"C1",{"$f":"'2.0_Raw_Data'!AA77","v":0},{"$f":"'2.0_Raw_Data'!AB77","v":280.95855},{"$f":"'2.0_Raw_Data'!AC77","v":159.45257999999998},{"$f":"'2.0_Raw_Data'!AD77","v":0},{"$f":"'2.0_Raw_Data'!AE77","v":1072.68902000002},"C1",{"$f":"'2.0_Raw_Data'!AG77","v":0},{"$f":"'2.0_Raw_Data'!AH77","v":-0.85925000000003138},{"$f":"'2.0_Raw_Data'!AI77","v":-0.87369999999998527},{"$f":"'2.0_Raw_Data'!AJ77","v":0},{"$f":"'2.0_Raw_Data'!AK77","v":-38.183389999999918}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C79:D79","v":"Distribution Mains  (other)"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C72","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I72","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z72","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF72","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM82","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR82","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM83","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR83","v":"(Replacement & Refurbishment)"}]
[null,"Km",{"$f":"'2.0_Raw_Data'!C84","v":"C4"},{"$f":"'2.0_Raw_Data'!D84","v":0},{"$f":"'2.0_Raw_Data'!E84","v":0},{"$f":"'2.0_Raw_Data'!F84","v":0},{"$f":"'2.0_Raw_Data'!G84","v":0},{"$f":"'2.0_Raw_Data'!H84","v":0},{"$f":"'2.0_Raw_Data'!I84","v":"C4"},{"$f":"'2.0_Raw_Data'!J84","v":0},{"$f":"'2.0_Raw_Data'!K84","v":0},{"$f":"'2.0_Raw_Data'!L84","v":0},{"$f":"'2.0_Raw_Data'!M84","v":0},{"$f":"'2.0_Raw_Data'!N84","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z84","v":"C4"},{"$f":"'2.0_Raw_Data'!AA84","v":0},{"$f":"'2.0_Raw_Data'!AB84","v":0},{"$f":"'2.0_Raw_Data'!AC84","v":0},{"$f":"'2.0_Raw_Data'!AD84","v":0},{"$f":"'2.0_Raw_Data'!AE84","v":0},{"$f":"'2.0_Raw_Data'!AF84","v":"C4"},{"$f":"'2.0_Raw_Data'!AG84","v":0},{"$f":"'2.0_Raw_Data'!AH84","v":0},{"$f":"'2.0_Raw_Data'!AI84","v":0},{"$f":"'2.0_Raw_Data'!AJ84","v":0},{"$f":"'2.0_Raw_Data'!AK84","v":0},null,{"$f":"'2.0_Raw_Data'!AM84","v":64.59999999999998},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR84","v":66.032000000000011},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW84","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB84","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C85","v":"C3"},{"$f":"'2.0_Raw_Data'!D85","v":0},{"$f":"'2.0_Raw_Data'!E85","v":0},{"$f":"'2.0_Raw_Data'!F85","v":0},{"$f":"'2.0_Raw_Data'!G85","v":0},{"$f":"'2.0_Raw_Data'!H85","v":0},{"$f":"'2.0_Raw_Data'!I85","v":"C3"},{"$f":"'2.0_Raw_Data'!J85","v":0},{"$f":"'2.0_Raw_Data'!K85","v":0},{"$f":"'2.0_Raw_Data'!L85","v":0},{"$f":"'2.0_Raw_Data'!M85","v":0},{"$f":"'2.0_Raw_Data'!N85","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z85","v":"C3"},{"$f":"'2.0_Raw_Data'!AA85","v":0},{"$f":"'2.0_Raw_Data'!AB85","v":0},{"$f":"'2.0_Raw_Data'!AC85","v":0},{"$f":"'2.0_Raw_Data'!AD85","v":0},{"$f":"'2.0_Raw_Data'!AE85","v":0},{"$f":"'2.0_Raw_Data'!AF85","v":"C3"},{"$f":"'2.0_Raw_Data'!AG85","v":0},{"$f":"'2.0_Raw_Data'!AH85","v":0},{"$f":"'2.0_Raw_Data'!AI85","v":0},{"$f":"'2.0_Raw_Data'!AJ85","v":0},{"$f":"'2.0_Raw_Data'!AK85","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C86","v":"C2"},{"$f":"'2.0_Raw_Data'!D86","v":0},{"$f":"'2.0_Raw_Data'!E86","v":0},{"$f":"'2.0_Raw_Data'!F86","v":0},{"$f":"'2.0_Raw_Data'!G86","v":0},{"$f":"'2.0_Raw_Data'!H86","v":0},{"$f":"'2.0_Raw_Data'!I86","v":"C2"},{"$f":"'2.0_Raw_Data'!J86","v":0},{"$f":"'2.0_Raw_Data'!K86","v":0},{"$f":"'2.0_Raw_Data'!L86","v":0},{"$f":"'2.0_Raw_Data'!M86","v":0},{"$f":"'2.0_Raw_Data'!N86","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z86","v":"C2"},{"$f":"'2.0_Raw_Data'!AA86","v":0},{"$f":"'2.0_Raw_Data'!AB86","v":0},{"$f":"'2.0_Raw_Data'!AC86","v":0},{"$f":"'2.0_Raw_Data'!AD86","v":0},{"$f":"'2.0_Raw_Data'!AE86","v":0},{"$f":"'2.0_Raw_Data'!AF86","v":"C2"},{"$f":"'2.0_Raw_Data'!AG86","v":0},{"$f":"'2.0_Raw_Data'!AH86","v":0},{"$f":"'2.0_Raw_Data'!AI86","v":99.9516500000002},{"$f":"'2.0_Raw_Data'!AJ86","v":0},{"$f":"'2.0_Raw_Data'!AK86","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C87","v":"C1"},{"$f":"'2.0_Raw_Data'!D87","v":0},{"$f":"'2.0_Raw_Data'!E87","v":0},{"$f":"'2.0_Raw_Data'!F87","v":0},{"$f":"'2.0_Raw_Data'!G87","v":0},{"$f":"'2.0_Raw_Data'!H87","v":119},{"$f":"'2.0_Raw_Data'!I87","v":"C1"},{"$f":"'2.0_Raw_Data'!J87","v":64.599999999999994},{"$f":"'2.0_Raw_Data'!K87","v":0},{"$f":"'2.0_Raw_Data'!L87","v":0},{"$f":"'2.0_Raw_Data'!M87","v":0},{"$f":"'2.0_Raw_Data'!N87","v":-64.599999999999994},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z87","v":"C1"},{"$f":"'2.0_Raw_Data'!AA87","v":0},{"$f":"'2.0_Raw_Data'!AB87","v":0},{"$f":"'2.0_Raw_Data'!AC87","v":0},{"$f":"'2.0_Raw_Data'!AD87","v":1.2413699999999999},{"$f":"'2.0_Raw_Data'!AE87","v":112.91145000000002},{"$f":"'2.0_Raw_Data'!AF87","v":"C1"},{"$f":"'2.0_Raw_Data'!AG87","v":0},{"$f":"'2.0_Raw_Data'!AH87","v":0},{"$f":"'2.0_Raw_Data'!AI87","v":0},{"$f":"'2.0_Raw_Data'!AJ87","v":4.6132700000000009},{"$f":"'2.0_Raw_Data'!AK87","v":-112.91145000000002}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C89:D89","v":"Services"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C82","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I82","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z82","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF82","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM92","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR92","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM93","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR93","v":"(Replacement & Refurbishment)"}]
[null,"Number of",{"$f":"'2.0_Raw_Data'!C94","v":"C4"},{"$f":"'2.0_Raw_Data'!D94","v":2258933},{"$f":"'2.0_Raw_Data'!E94","v":0},{"$f":"'2.0_Raw_Data'!F94","v":0},{"$f":"'2.0_Raw_Data'!G94","v":24331},{"$f":"'2.0_Raw_Data'!H94","v":367135},{"$f":"'2.0_Raw_Data'!I94","v":"C4"},{"$f":"'2.0_Raw_Data'!J94","v":296330},{"$f":"'2.0_Raw_Data'!K94","v":0},{"$f":"'2.0_Raw_Data'!L94","v":0},{"$f":"'2.0_Raw_Data'!M94","v":-500},{"$f":"'2.0_Raw_Data'!N94","v":-226566},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z94","v":"C4"},{"$f":"'2.0_Raw_Data'!AA94","v":2208652.55264033},{"$f":"'2.0_Raw_Data'!AB94","v":0},{"$f":"'2.0_Raw_Data'!AC94","v":0},{"$f":"'2.0_Raw_Data'!AD94","v":0},{"$f":"'2.0_Raw_Data'!AE94","v":0},{"$f":"'2.0_Raw_Data'!AF94","v":"C4"},{"$f":"'2.0_Raw_Data'!AG94","v":223207},{"$f":"'2.0_Raw_Data'!AH94","v":0},{"$f":"'2.0_Raw_Data'!AI94","v":0},{"$f":"'2.0_Raw_Data'!AJ94","v":0},{"$f":"'2.0_Raw_Data'!AK94","v":0},null,{"$f":"'2.0_Raw_Data'!AM94","v":229785},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR94","v":229785},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW94","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB94","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C95","v":"C3"},{"$f":"'2.0_Raw_Data'!D95","v":0},{"$f":"'2.0_Raw_Data'!E95","v":0},{"$f":"'2.0_Raw_Data'!F95","v":0},{"$f":"'2.0_Raw_Data'!G95","v":0},{"$f":"'2.0_Raw_Data'!H95","v":0},{"$f":"'2.0_Raw_Data'!I95","v":"C3"},{"$f":"'2.0_Raw_Data'!J95","v":0},{"$f":"'2.0_Raw_Data'!K95","v":0},{"$f":"'2.0_Raw_Data'!L95","v":0},{"$f":"'2.0_Raw_Data'!M95","v":0},{"$f":"'2.0_Raw_Data'!N95","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z95","v":"C3"},{"$f":"'2.0_Raw_Data'!AA95","v":22952},{"$f":"'2.0_Raw_Data'!AB95","v":0},{"$f":"'2.0_Raw_Data'!AC95","v":0},{"$f":"'2.0_Raw_Data'!AD95","v":0},{"$f":"'2.0_Raw_Data'!AE95","v":0},{"$f":"'2.0_Raw_Data'!AF95","v":"C3"},{"$f":"'2.0_Raw_Data'!AG95","v":31},{"$f":"'2.0_Raw_Data'!AH95","v":0},{"$f":"'2.0_Raw_Data'!AI95","v":0},{"$f":"'2.0_Raw_Data'!AJ95","v":0},{"$f":"'2.0_Raw_Data'!AK95","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C96","v":"C2"},{"$f":"'2.0_Raw_Data'!D96","v":0},{"$f":"'2.0_Raw_Data'!E96","v":0},{"$f":"'2.0_Raw_Data'!F96","v":0},{"$f":"'2.0_Raw_Data'!G96","v":0},{"$f":"'2.0_Raw_Data'!H96","v":0},{"$f":"'2.0_Raw_Data'!I96","v":"C2"},{"$f":"'2.0_Raw_Data'!J96","v":0},{"$f":"'2.0_Raw_Data'!K96","v":0},{"$f":"'2.0_Raw_Data'!L96","v":0},{"$f":"'2.0_Raw_Data'!M96","v":0},{"$f":"'2.0_Raw_Data'!N96","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z96","v":"C2"},{"$f":"'2.0_Raw_Data'!AA96","v":0},{"$f":"'2.0_Raw_Data'!AB96","v":0},{"$f":"'2.0_Raw_Data'!AC96","v":0},{"$f":"'2.0_Raw_Data'!AD96","v":0},{"$f":"'2.0_Raw_Data'!AE96","v":0},{"$f":"'2.0_Raw_Data'!AF96","v":"C2"},{"$f":"'2.0_Raw_Data'!AG96","v":0},{"$f":"'2.0_Raw_Data'!AH96","v":0},{"$f":"'2.0_Raw_Data'!AI96","v":0},{"$f":"'2.0_Raw_Data'!AJ96","v":0},{"$f":"'2.0_Raw_Data'!AK96","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C97","v":"C1"},{"$f":"'2.0_Raw_Data'!D97","v":0},{"$f":"'2.0_Raw_Data'!E97","v":0},{"$f":"'2.0_Raw_Data'!F97","v":0},{"$f":"'2.0_Raw_Data'!G97","v":0},{"$f":"'2.0_Raw_Data'!H97","v":0},{"$f":"'2.0_Raw_Data'!I97","v":"C1"},{"$f":"'2.0_Raw_Data'!J97","v":0},{"$f":"'2.0_Raw_Data'!K97","v":0},{"$f":"'2.0_Raw_Data'!L97","v":0},{"$f":"'2.0_Raw_Data'!M97","v":0},{"$f":"'2.0_Raw_Data'!N97","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z97","v":"C1"},{"$f":"'2.0_Raw_Data'!AA97","v":0},{"$f":"'2.0_Raw_Data'!AB97","v":0},{"$f":"'2.0_Raw_Data'!AC97","v":0},{"$f":"'2.0_Raw_Data'!AD97","v":0},{"$f":"'2.0_Raw_Data'!AE97","v":441377.447897479},{"$f":"'2.0_Raw_Data'!AF97","v":"C1"},{"$f":"'2.0_Raw_Data'!AG97","v":0},{"$f":"'2.0_Raw_Data'!AH97","v":0},{"$f":"'2.0_Raw_Data'!AI97","v":0},{"$f":"'2.0_Raw_Data'!AJ97","v":0},{"$f":"'2.0_Raw_Data'!AK97","v":-223238}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C99:D99","v":"MOB Risers"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C92","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I92","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z92","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF92","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM102","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR102","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM103","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR103","v":"(Replacement & Refurbishment)"}]
[null,"Number of",{"$f":"'2.0_Raw_Data'!C104","v":"C4"},{"$f":"'2.0_Raw_Data'!D104","v":0},{"$f":"'2.0_Raw_Data'!E104","v":0},{"$f":"'2.0_Raw_Data'!F104","v":0},{"$f":"'2.0_Raw_Data'!G104","v":0},{"$f":"'2.0_Raw_Data'!H104","v":0},{"$f":"'2.0_Raw_Data'!I104","v":"C4"},{"$f":"'2.0_Raw_Data'!J104","v":0},{"$f":"'2.0_Raw_Data'!K104","v":0},{"$f":"'2.0_Raw_Data'!L104","v":0},{"$f":"'2.0_Raw_Data'!M104","v":0},{"$f":"'2.0_Raw_Data'!N104","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z104","v":"C4"},{"$f":"'2.0_Raw_Data'!AA104","v":961},{"$f":"'2.0_Raw_Data'!AB104","v":33},{"$f":"'2.0_Raw_Data'!AC104","v":1619},{"$f":"'2.0_Raw_Data'!AD104","v":34},{"$f":"'2.0_Raw_Data'!AE104","v":0},{"$f":"'2.0_Raw_Data'!AF104","v":"C4"},{"$f":"'2.0_Raw_Data'!AG104","v":15},{"$f":"'2.0_Raw_Data'!AH104","v":128},{"$f":"'2.0_Raw_Data'!AI104","v":-25},{"$f":"'2.0_Raw_Data'!AJ104","v":0},{"$f":"'2.0_Raw_Data'!AK104","v":0},null,{"$f":"'2.0_Raw_Data'!AM104","v":246},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR104","v":246},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW104","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB104","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C105","v":"C3"},{"$f":"'2.0_Raw_Data'!D105","v":0},{"$f":"'2.0_Raw_Data'!E105","v":0},{"$f":"'2.0_Raw_Data'!F105","v":0},{"$f":"'2.0_Raw_Data'!G105","v":0},{"$f":"'2.0_Raw_Data'!H105","v":0},{"$f":"'2.0_Raw_Data'!I105","v":"C3"},{"$f":"'2.0_Raw_Data'!J105","v":0},{"$f":"'2.0_Raw_Data'!K105","v":0},{"$f":"'2.0_Raw_Data'!L105","v":0},{"$f":"'2.0_Raw_Data'!M105","v":0},{"$f":"'2.0_Raw_Data'!N105","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z105","v":"C3"},{"$f":"'2.0_Raw_Data'!AA105","v":44},{"$f":"'2.0_Raw_Data'!AB105","v":0},{"$f":"'2.0_Raw_Data'!AC105","v":276},{"$f":"'2.0_Raw_Data'!AD105","v":5412},{"$f":"'2.0_Raw_Data'!AE105","v":444},{"$f":"'2.0_Raw_Data'!AF105","v":"C3"},{"$f":"'2.0_Raw_Data'!AG105","v":0},{"$f":"'2.0_Raw_Data'!AH105","v":8},{"$f":"'2.0_Raw_Data'!AI105","v":4},{"$f":"'2.0_Raw_Data'!AJ105","v":-88},{"$f":"'2.0_Raw_Data'!AK105","v":-9}]
[null,null,{"$f":"'2.0_Raw_Data'!C106","v":"C2"},{"$f":"'2.0_Raw_Data'!D106","v":0},{"$f":"'2.0_Raw_Data'!E106","v":0},{"$f":"'2.0_Raw_Data'!F106","v":85145},{"$f":"'2.0_Raw_Data'!G106","v":974},{"$f":"'2.0_Raw_Data'!H106","v":0},{"$f":"'2.0_Raw_Data'!I106","v":"C2"},{"$f":"'2.0_Raw_Data'!J106","v":0},{"$f":"'2.0_Raw_Data'!K106","v":0},{"$f":"'2.0_Raw_Data'!L106","v":196},{"$f":"'2.0_Raw_Data'!M106","v":-196},{"$f":"'2.0_Raw_Data'!N106","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z106","v":"C2"},{"$f":"'2.0_Raw_Data'!AA106","v":25},{"$f":"'2.0_Raw_Data'!AB106","v":0},{"$f":"'2.0_Raw_Data'!AC106","v":0},{"$f":"'2.0_Raw_Data'!AD106","v":123},{"$f":"'2.0_Raw_Data'!AE106","v":554},{"$f":"'2.0_Raw_Data'!AF106","v":"C2"},{"$f":"'2.0_Raw_Data'!AG106","v":0},{"$f":"'2.0_Raw_Data'!AH106","v":0},{"$f":"'2.0_Raw_Data'!AI106","v":3},{"$f":"'2.0_Raw_Data'!AJ106","v":3},{"$f":"'2.0_Raw_Data'!AK106","v":-4}]
[null,null,{"$f":"'2.0_Raw_Data'!C107","v":"C1"},{"$f":"'2.0_Raw_Data'!D107","v":0},{"$f":"'2.0_Raw_Data'!E107","v":0},{"$f":"'2.0_Raw_Data'!F107","v":0},{"$f":"'2.0_Raw_Data'!G107","v":0},{"$f":"'2.0_Raw_Data'!H107","v":0},{"$f":"'2.0_Raw_Data'!I107","v":"C1"},{"$f":"'2.0_Raw_Data'!J107","v":0},{"$f":"'2.0_Raw_Data'!K107","v":0},{"$f":"'2.0_Raw_Data'!L107","v":0},{"$f":"'2.0_Raw_Data'!M107","v":0},{"$f":"'2.0_Raw_Data'!N107","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z107","v":"C1"},{"$f":"'2.0_Raw_Data'!AA107","v":7},{"$f":"'2.0_Raw_Data'!AB107","v":0},{"$f":"'2.0_Raw_Data'!AC107","v":0},{"$f":"'2.0_Raw_Data'!AD107","v":0},{"$f":"'2.0_Raw_Data'!AE107","v":1290},{"$f":"'2.0_Raw_Data'!AF107","v":"C1"},{"$f":"'2.0_Raw_Data'!AG107","v":0},{"$f":"'2.0_Raw_Data'!AH107","v":0},{"$f":"'2.0_Raw_Data'!AI107","v":1},{"$f":"'2.0_Raw_Data'!AJ107","v":1},{"$f":"'2.0_Raw_Data'!AK107","v":-37}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C109:D109","v":"NTS Offtakes"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C102","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I102","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z102","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF102","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM112","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR112","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM113","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR113","v":"(Replacement & Refurbishment)"}]
[null,"Number of",{"$f":"'2.0_Raw_Data'!C114","v":"C4"},{"$f":"'2.0_Raw_Data'!D114","v":0},{"$f":"'2.0_Raw_Data'!E114","v":0},{"$f":"'2.0_Raw_Data'!F114","v":0},{"$f":"'2.0_Raw_Data'!G114","v":0},{"$f":"'2.0_Raw_Data'!H114","v":0},{"$f":"'2.0_Raw_Data'!I114","v":"C4"},{"$f":"'2.0_Raw_Data'!J114","v":0},{"$f":"'2.0_Raw_Data'!K114","v":0},{"$f":"'2.0_Raw_Data'!L114","v":0},{"$f":"'2.0_Raw_Data'!M114","v":0},{"$f":"'2.0_Raw_Data'!N114","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z114","v":"C4"},{"$f":"'2.0_Raw_Data'!AA114","v":0},{"$f":"'2.0_Raw_Data'!AB114","v":0},{"$f":"'2.0_Raw_Data'!AC114","v":0},{"$f":"'2.0_Raw_Data'!AD114","v":0},{"$f":"'2.0_Raw_Data'!AE114","v":3},{"$f":"'2.0_Raw_Data'!AF114","v":"C4"},{"$f":"'2.0_Raw_Data'!AG114","v":11},{"$f":"'2.0_Raw_Data'!AH114","v":6},{"$f":"'2.0_Raw_Data'!AI114","v":0},{"$f":"'2.0_Raw_Data'!AJ114","v":1},{"$f":"'2.0_Raw_Data'!AK114","v":0},null,{"$f":"'2.0_Raw_Data'!AM114","v":81},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR114","v":81},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW114","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB114","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C115","v":"C3"},{"$f":"'2.0_Raw_Data'!D115","v":0},{"$f":"'2.0_Raw_Data'!E115","v":0},{"$f":"'2.0_Raw_Data'!F115","v":0},{"$f":"'2.0_Raw_Data'!G115","v":0},{"$f":"'2.0_Raw_Data'!H115","v":0},{"$f":"'2.0_Raw_Data'!I115","v":"C3"},{"$f":"'2.0_Raw_Data'!J115","v":0},{"$f":"'2.0_Raw_Data'!K115","v":0},{"$f":"'2.0_Raw_Data'!L115","v":0},{"$f":"'2.0_Raw_Data'!M115","v":0},{"$f":"'2.0_Raw_Data'!N115","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z115","v":"C3"},{"$f":"'2.0_Raw_Data'!AA115","v":0},{"$f":"'2.0_Raw_Data'!AB115","v":10},{"$f":"'2.0_Raw_Data'!AC115","v":17},{"$f":"'2.0_Raw_Data'!AD115","v":4},{"$f":"'2.0_Raw_Data'!AE115","v":2},{"$f":"'2.0_Raw_Data'!AF115","v":"C3"},{"$f":"'2.0_Raw_Data'!AG115","v":5},{"$f":"'2.0_Raw_Data'!AH115","v":-2},{"$f":"'2.0_Raw_Data'!AI115","v":-11},{"$f":"'2.0_Raw_Data'!AJ115","v":-2},{"$f":"'2.0_Raw_Data'!AK115","v":-1}]
[null,null,{"$f":"'2.0_Raw_Data'!C116","v":"C2"},{"$f":"'2.0_Raw_Data'!D116","v":0},{"$f":"'2.0_Raw_Data'!E116","v":0},{"$f":"'2.0_Raw_Data'!F116","v":0},{"$f":"'2.0_Raw_Data'!G116","v":0},{"$f":"'2.0_Raw_Data'!H116","v":0},{"$f":"'2.0_Raw_Data'!I116","v":"C2"},{"$f":"'2.0_Raw_Data'!J116","v":0},{"$f":"'2.0_Raw_Data'!K116","v":0},{"$f":"'2.0_Raw_Data'!L116","v":0},{"$f":"'2.0_Raw_Data'!M116","v":0},{"$f":"'2.0_Raw_Data'!N116","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z116","v":"C2"},{"$f":"'2.0_Raw_Data'!AA116","v":0},{"$f":"'2.0_Raw_Data'!AB116","v":1},{"$f":"'2.0_Raw_Data'!AC116","v":1},{"$f":"'2.0_Raw_Data'!AD116","v":1},{"$f":"'2.0_Raw_Data'!AE116","v":9},{"$f":"'2.0_Raw_Data'!AF116","v":"C2"},{"$f":"'2.0_Raw_Data'!AG116","v":2},{"$f":"'2.0_Raw_Data'!AH116","v":2},{"$f":"'2.0_Raw_Data'!AI116","v":-1},{"$f":"'2.0_Raw_Data'!AJ116","v":1},{"$f":"'2.0_Raw_Data'!AK116","v":-3}]
[null,null,{"$f":"'2.0_Raw_Data'!C117","v":"C1"},{"$f":"'2.0_Raw_Data'!D117","v":0},{"$f":"'2.0_Raw_Data'!E117","v":15.119999999999997},{"$f":"'2.0_Raw_Data'!F117","v":20.160000000000004},{"$f":"'2.0_Raw_Data'!G117","v":12.12},{"$f":"'2.0_Raw_Data'!H117","v":9.6000000000000014},{"$f":"'2.0_Raw_Data'!I117","v":"C1"},{"$f":"'2.0_Raw_Data'!J117","v":26.880000000000003},{"$f":"'2.0_Raw_Data'!K117","v":2.4},{"$f":"'2.0_Raw_Data'!L117","v":-12.96},{"$f":"'2.0_Raw_Data'!M117","v":-6.7200000000000006},{"$f":"'2.0_Raw_Data'!N117","v":-9.6000000000000014},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z117","v":"C1"},{"$f":"'2.0_Raw_Data'!AA117","v":0},{"$f":"'2.0_Raw_Data'!AB117","v":0},{"$f":"'2.0_Raw_Data'!AC117","v":2},{"$f":"'2.0_Raw_Data'!AD117","v":2},{"$f":"'2.0_Raw_Data'!AE117","v":28},{"$f":"'2.0_Raw_Data'!AF117","v":"C1"},{"$f":"'2.0_Raw_Data'!AG117","v":0},{"$f":"'2.0_Raw_Data'!AH117","v":0},{"$f":"'2.0_Raw_Data'!AI117","v":-1},{"$f":"'2.0_Raw_Data'!AJ117","v":1},{"$f":"'2.0_Raw_Data'!AK117","v":-8}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C119:D119","v":"PRSs"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C112","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I112","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z112","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF112","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM122","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR122","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM123","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR123","v":"(Replacement & Refurbishment)"}]
[null,"Number of",{"$f":"'2.0_Raw_Data'!C124","v":"C4"},{"$f":"'2.0_Raw_Data'!D124","v":0},{"$f":"'2.0_Raw_Data'!E124","v":0},{"$f":"'2.0_Raw_Data'!F124","v":0},{"$f":"'2.0_Raw_Data'!G124","v":0},{"$f":"'2.0_Raw_Data'!H124","v":0},{"$f":"'2.0_Raw_Data'!I124","v":"C4"},{"$f":"'2.0_Raw_Data'!J124","v":0},{"$f":"'2.0_Raw_Data'!K124","v":0},{"$f":"'2.0_Raw_Data'!L124","v":0},{"$f":"'2.0_Raw_Data'!M124","v":0},{"$f":"'2.0_Raw_Data'!N124","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z124","v":"C4"},{"$f":"'2.0_Raw_Data'!AA124","v":0},{"$f":"'2.0_Raw_Data'!AB124","v":23},{"$f":"'2.0_Raw_Data'!AC124","v":2},{"$f":"'2.0_Raw_Data'!AD124","v":3},{"$f":"'2.0_Raw_Data'!AE124","v":0},{"$f":"'2.0_Raw_Data'!AF124","v":"C4"},{"$f":"'2.0_Raw_Data'!AG124","v":97},{"$f":"'2.0_Raw_Data'!AH124","v":23},{"$f":"'2.0_Raw_Data'!AI124","v":2},{"$f":"'2.0_Raw_Data'!AJ124","v":-1},{"$f":"'2.0_Raw_Data'!AK124","v":0},null,{"$f":"'2.0_Raw_Data'!AM124","v":520},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR124","v":520},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW124","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB124","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C125","v":"C3"},{"$f":"'2.0_Raw_Data'!D125","v":0},{"$f":"'2.0_Raw_Data'!E125","v":0},{"$f":"'2.0_Raw_Data'!F125","v":0},{"$f":"'2.0_Raw_Data'!G125","v":0},{"$f":"'2.0_Raw_Data'!H125","v":0},{"$f":"'2.0_Raw_Data'!I125","v":"C3"},{"$f":"'2.0_Raw_Data'!J125","v":0},{"$f":"'2.0_Raw_Data'!K125","v":0},{"$f":"'2.0_Raw_Data'!L125","v":0},{"$f":"'2.0_Raw_Data'!M125","v":0},{"$f":"'2.0_Raw_Data'!N125","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z125","v":"C3"},{"$f":"'2.0_Raw_Data'!AA125","v":0},{"$f":"'2.0_Raw_Data'!AB125","v":103},{"$f":"'2.0_Raw_Data'!AC125","v":49},{"$f":"'2.0_Raw_Data'!AD125","v":27},{"$f":"'2.0_Raw_Data'!AE125","v":13},{"$f":"'2.0_Raw_Data'!AF125","v":"C3"},{"$f":"'2.0_Raw_Data'!AG125","v":21},{"$f":"'2.0_Raw_Data'!AH125","v":-25},{"$f":"'2.0_Raw_Data'!AI125","v":-19},{"$f":"'2.0_Raw_Data'!AJ125","v":-4},{"$f":"'2.0_Raw_Data'!AK125","v":-4}]
[null,null,{"$f":"'2.0_Raw_Data'!C126","v":"C2"},{"$f":"'2.0_Raw_Data'!D126","v":0},{"$f":"'2.0_Raw_Data'!E126","v":79.559999999999988},{"$f":"'2.0_Raw_Data'!F126","v":106.08000000000001},{"$f":"'2.0_Raw_Data'!G126","v":57.319999999999993},{"$f":"'2.0_Raw_Data'!H126","v":50.040000000000006},{"$f":"'2.0_Raw_Data'!I126","v":"C2"},{"$f":"'2.0_Raw_Data'!J126","v":141.44},{"$f":"'2.0_Raw_Data'!K126","v":9.7599999999999945},{"$f":"'2.0_Raw_Data'!L126","v":-75.040000000000006},{"$f":"'2.0_Raw_Data'!M126","v":-30.08},{"$f":"'2.0_Raw_Data'!N126","v":-46.08},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z126","v":"C2"},{"$f":"'2.0_Raw_Data'!AA126","v":0},{"$f":"'2.0_Raw_Data'!AB126","v":12},{"$f":"'2.0_Raw_Data'!AC126","v":14},{"$f":"'2.0_Raw_Data'!AD126","v":21},{"$f":"'2.0_Raw_Data'!AE126","v":23},{"$f":"'2.0_Raw_Data'!AF126","v":"C2"},{"$f":"'2.0_Raw_Data'!AG126","v":3},{"$f":"'2.0_Raw_Data'!AH126","v":-7},{"$f":"'2.0_Raw_Data'!AI126","v":-7},{"$f":"'2.0_Raw_Data'!AJ126","v":-12},{"$f":"'2.0_Raw_Data'!AK126","v":-7}]
[null,null,{"$f":"'2.0_Raw_Data'!C127","v":"C1"},{"$f":"'2.0_Raw_Data'!D127","v":0},{"$f":"'2.0_Raw_Data'!E127","v":60.120000000000005},{"$f":"'2.0_Raw_Data'!F127","v":80.16},{"$f":"'2.0_Raw_Data'!G127","v":33.200000000000003},{"$f":"'2.0_Raw_Data'!H127","v":13.52},{"$f":"'2.0_Raw_Data'!I127","v":"C1"},{"$f":"'2.0_Raw_Data'!J127","v":106.88000000000001},{"$f":"'2.0_Raw_Data'!K127","v":2.8799999999999981},{"$f":"'2.0_Raw_Data'!L127","v":-71.2},{"$f":"'2.0_Raw_Data'!M127","v":-25.76},{"$f":"'2.0_Raw_Data'!N127","v":-12.799999999999999},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z127","v":"C1"},{"$f":"'2.0_Raw_Data'!AA127","v":0},{"$f":"'2.0_Raw_Data'!AB127","v":13},{"$f":"'2.0_Raw_Data'!AC127","v":11},{"$f":"'2.0_Raw_Data'!AD127","v":21},{"$f":"'2.0_Raw_Data'!AE127","v":110},{"$f":"'2.0_Raw_Data'!AF127","v":"C1"},{"$f":"'2.0_Raw_Data'!AG127","v":3},{"$f":"'2.0_Raw_Data'!AH127","v":-2},{"$f":"'2.0_Raw_Data'!AI127","v":-2},{"$f":"'2.0_Raw_Data'!AJ127","v":-10},{"$f":"'2.0_Raw_Data'!AK127","v":-49}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C129:D129","v":"District Governors"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C122","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I122","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z122","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF122","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM132","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR132","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM133","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR133","v":"(Replacement & Refurbishment)"}]
[null,"Number of",{"$f":"'2.0_Raw_Data'!C134","v":"C4"},{"$f":"'2.0_Raw_Data'!D134","v":26.3568},{"$f":"'2.0_Raw_Data'!E134","v":75.207999999999998},{"$f":"'2.0_Raw_Data'!F134","v":154.07680000000002},{"$f":"'2.0_Raw_Data'!G134","v":168.92159999999998},{"$f":"'2.0_Raw_Data'!H134","v":122.43680000000001},{"$f":"'2.0_Raw_Data'!I134","v":"C4"},{"$f":"'2.0_Raw_Data'!J134","v":37.6432},{"$f":"'2.0_Raw_Data'!K134","v":33.792000000000002},{"$f":"'2.0_Raw_Data'!L134","v":63.92319999999998},{"$f":"'2.0_Raw_Data'!M134","v":-32.921599999999984},{"$f":"'2.0_Raw_Data'!N134","v":-95.436800000000005},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z134","v":"C4"},{"$f":"'2.0_Raw_Data'!AA134","v":0},{"$f":"'2.0_Raw_Data'!AB134","v":0},{"$f":"'2.0_Raw_Data'!AC134","v":0},{"$f":"'2.0_Raw_Data'!AD134","v":0},{"$f":"'2.0_Raw_Data'!AE134","v":0},{"$f":"'2.0_Raw_Data'!AF134","v":"C4"},{"$f":"'2.0_Raw_Data'!AG134","v":0},{"$f":"'2.0_Raw_Data'!AH134","v":0},{"$f":"'2.0_Raw_Data'!AI134","v":0},{"$f":"'2.0_Raw_Data'!AJ134","v":0},{"$f":"'2.0_Raw_Data'!AK134","v":0},null,{"$f":"'2.0_Raw_Data'!AM134","v":837},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR134","v":837},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW134","v":632},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB134","v":623}]
[null,null,{"$f":"'2.0_Raw_Data'!C135","v":"C3"},{"$f":"'2.0_Raw_Data'!D135","v":92.47999999999999},{"$f":"'2.0_Raw_Data'!E135","v":263.21439999999996},{"$f":"'2.0_Raw_Data'!F135","v":539.10239999999999},{"$f":"'2.0_Raw_Data'!G135","v":591.63679999999999},{"$f":"'2.0_Raw_Data'!H135","v":430.56640000000004},{"$f":"'2.0_Raw_Data'!I135","v":"C3"},{"$f":"'2.0_Raw_Data'!J135","v":132.52000000000001},{"$f":"'2.0_Raw_Data'!K135","v":117.78560000000004},{"$f":"'2.0_Raw_Data'!L135","v":223.89760000000001},{"$f":"'2.0_Raw_Data'!M135","v":-114.63679999999999},{"$f":"'2.0_Raw_Data'!N135","v":-334.56640000000004},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z135","v":"C3"},{"$f":"'2.0_Raw_Data'!AA135","v":566},{"$f":"'2.0_Raw_Data'!AB135","v":1011},{"$f":"'2.0_Raw_Data'!AC135","v":225},{"$f":"'2.0_Raw_Data'!AD135","v":33},{"$f":"'2.0_Raw_Data'!AE135","v":133},{"$f":"'2.0_Raw_Data'!AF135","v":"C3"},{"$f":"'2.0_Raw_Data'!AG135","v":423},{"$f":"'2.0_Raw_Data'!AH135","v":-227},{"$f":"'2.0_Raw_Data'!AI135","v":-56},{"$f":"'2.0_Raw_Data'!AJ135","v":27},{"$f":"'2.0_Raw_Data'!AK135","v":-28}]
[null,null,{"$f":"'2.0_Raw_Data'!C136","v":"C2"},{"$f":"'2.0_Raw_Data'!D136","v":12.947199999999999},{"$f":"'2.0_Raw_Data'!E136","v":37.155199999999994},{"$f":"'2.0_Raw_Data'!F136","v":76.769599999999997},{"$f":"'2.0_Raw_Data'!G136","v":84.409599999999998},{"$f":"'2.0_Raw_Data'!H136","v":61.718400000000003},{"$f":"'2.0_Raw_Data'!I136","v":"C2"},{"$f":"'2.0_Raw_Data'!J136","v":19.052800000000001},{"$f":"'2.0_Raw_Data'!K136","v":16.844800000000006},{"$f":"'2.0_Raw_Data'!L136","v":32.230400000000003},{"$f":"'2.0_Raw_Data'!M136","v":-16.409599999999998},{"$f":"'2.0_Raw_Data'!N136","v":-47.718400000000003},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z136","v":"C2"},{"$f":"'2.0_Raw_Data'!AA136","v":10},{"$f":"'2.0_Raw_Data'!AB136","v":189},{"$f":"'2.0_Raw_Data'!AC136","v":167},{"$f":"'2.0_Raw_Data'!AD136","v":78},{"$f":"'2.0_Raw_Data'!AE136","v":213},{"$f":"'2.0_Raw_Data'!AF136","v":"C2"},{"$f":"'2.0_Raw_Data'!AG136","v":4},{"$f":"'2.0_Raw_Data'!AH136","v":-26},{"$f":"'2.0_Raw_Data'!AI136","v":-52},{"$f":"'2.0_Raw_Data'!AJ136","v":-9},{"$f":"'2.0_Raw_Data'!AK136","v":-53}]
[null,null,{"$f":"'2.0_Raw_Data'!C137","v":"C1"},{"$f":"'2.0_Raw_Data'!D137","v":0},{"$f":"'2.0_Raw_Data'!E137","v":0},{"$f":"'2.0_Raw_Data'!F137","v":0},{"$f":"'2.0_Raw_Data'!G137","v":0},{"$f":"'2.0_Raw_Data'!H137","v":0},{"$f":"'2.0_Raw_Data'!I137","v":"C1"},{"$f":"'2.0_Raw_Data'!J137","v":0},{"$f":"'2.0_Raw_Data'!K137","v":0},{"$f":"'2.0_Raw_Data'!L137","v":0},{"$f":"'2.0_Raw_Data'!M137","v":0},{"$f":"'2.0_Raw_Data'!N137","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z137","v":"C1"},{"$f":"'2.0_Raw_Data'!AA137","v":0},{"$f":"'2.0_Raw_Data'!AB137","v":0},{"$f":"'2.0_Raw_Data'!AC137","v":1},{"$f":"'2.0_Raw_Data'!AD137","v":2},{"$f":"'2.0_Raw_Data'!AE137","v":102},{"$f":"'2.0_Raw_Data'!AF137","v":"C1"},{"$f":"'2.0_Raw_Data'!AG137","v":0},{"$f":"'2.0_Raw_Data'!AH137","v":0},{"$f":"'2.0_Raw_Data'!AI137","v":0},{"$f":"'2.0_Raw_Data'!AJ137","v":2},{"$f":"'2.0_Raw_Data'!AK137","v":-5}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C139:D139","v":"I&C Governors"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C132","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I132","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z132","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF132","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM142","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR142","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM143","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR143","v":"(Replacement & Refurbishment)"}]
[null,"Number of",{"$f":"'2.0_Raw_Data'!C144","v":"C4"},{"$f":"'2.0_Raw_Data'!D144","v":22.1952},{"$f":"'2.0_Raw_Data'!E144","v":64.817599999999999},{"$f":"'2.0_Raw_Data'!F144","v":134.11519999999999},{"$f":"'2.0_Raw_Data'!G144","v":147.44160000000002},{"$f":"'2.0_Raw_Data'!H144","v":107.43040000000001},{"$f":"'2.0_Raw_Data'!I144","v":"C4"},{"$f":"'2.0_Raw_Data'!J144","v":25.8048},{"$f":"'2.0_Raw_Data'!K144","v":30.182400000000001},{"$f":"'2.0_Raw_Data'!L144","v":55.884800000000013},{"$f":"'2.0_Raw_Data'!M144","v":-28.441600000000022},{"$f":"'2.0_Raw_Data'!N144","v":-83.430400000000006},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z144","v":"C4"},{"$f":"'2.0_Raw_Data'!AA144","v":0},{"$f":"'2.0_Raw_Data'!AB144","v":0},{"$f":"'2.0_Raw_Data'!AC144","v":0},{"$f":"'2.0_Raw_Data'!AD144","v":0},{"$f":"'2.0_Raw_Data'!AE144","v":0},{"$f":"'2.0_Raw_Data'!AF144","v":"C4"},{"$f":"'2.0_Raw_Data'!AG144","v":26},{"$f":"'2.0_Raw_Data'!AH144","v":4},{"$f":"'2.0_Raw_Data'!AI144","v":1},{"$f":"'2.0_Raw_Data'!AJ144","v":0},{"$f":"'2.0_Raw_Data'!AK144","v":0},null,{"$f":"'2.0_Raw_Data'!AM144","v":490},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR144","v":490},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW144","v":401},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB144","v":397}]
[null,null,{"$f":"'2.0_Raw_Data'!C145","v":"C3"},{"$f":"'2.0_Raw_Data'!D145","v":77.220799999999997},{"$f":"'2.0_Raw_Data'!E145","v":226.6576},{"$f":"'2.0_Raw_Data'!F145","v":469.98079999999993},{"$f":"'2.0_Raw_Data'!G145","v":516.30079999999998},{"$f":"'2.0_Raw_Data'!H145","v":374.84000000000003},{"$f":"'2.0_Raw_Data'!I145","v":"C3"},{"$f":"'2.0_Raw_Data'!J145","v":89.779200000000003},{"$f":"'2.0_Raw_Data'!K145","v":106.3424},{"$f":"'2.0_Raw_Data'!L145","v":196.01920000000007},{"$f":"'2.0_Raw_Data'!M145","v":-100.30079999999998},{"$f":"'2.0_Raw_Data'!N145","v":-291.84000000000003},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z145","v":"C3"},{"$f":"'2.0_Raw_Data'!AA145","v":109},{"$f":"'2.0_Raw_Data'!AB145","v":772},{"$f":"'2.0_Raw_Data'!AC145","v":5},{"$f":"'2.0_Raw_Data'!AD145","v":3},{"$f":"'2.0_Raw_Data'!AE145","v":154},{"$f":"'2.0_Raw_Data'!AF145","v":"C3"},{"$f":"'2.0_Raw_Data'!AG145","v":188},{"$f":"'2.0_Raw_Data'!AH145","v":-198},{"$f":"'2.0_Raw_Data'!AI145","v":2},{"$f":"'2.0_Raw_Data'!AJ145","v":3},{"$f":"'2.0_Raw_Data'!AK145","v":-16}]
[null,null,{"$f":"'2.0_Raw_Data'!C146","v":"C2"},{"$f":"'2.0_Raw_Data'!D146","v":11.0976},{"$f":"'2.0_Raw_Data'!E146","v":32.64},{"$f":"'2.0_Raw_Data'!F146","v":67.275199999999998},{"$f":"'2.0_Raw_Data'!G146","v":74.003199999999993},{"$f":"'2.0_Raw_Data'!H146","v":53.984000000000002},{"$f":"'2.0_Raw_Data'!I146","v":"C2"},{"$f":"'2.0_Raw_Data'!J146","v":12.9024},{"$f":"'2.0_Raw_Data'!K146","v":15.36},{"$f":"'2.0_Raw_Data'!L146","v":27.724800000000002},{"$f":"'2.0_Raw_Data'!M146","v":-14.003199999999993},{"$f":"'2.0_Raw_Data'!N146","v":-41.984000000000002},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z146","v":"C2"},{"$f":"'2.0_Raw_Data'!AA146","v":4},{"$f":"'2.0_Raw_Data'!AB146","v":557},{"$f":"'2.0_Raw_Data'!AC146","v":4},{"$f":"'2.0_Raw_Data'!AD146","v":0},{"$f":"'2.0_Raw_Data'!AE146","v":28},{"$f":"'2.0_Raw_Data'!AF146","v":"C2"},{"$f":"'2.0_Raw_Data'!AG146","v":157},{"$f":"'2.0_Raw_Data'!AH146","v":-156},{"$f":"'2.0_Raw_Data'!AI146","v":-1},{"$f":"'2.0_Raw_Data'!AJ146","v":0},{"$f":"'2.0_Raw_Data'!AK146","v":-7}]
[null,null,{"$f":"'2.0_Raw_Data'!C147","v":"C1"},{"$f":"'2.0_Raw_Data'!D147","v":0},{"$f":"'2.0_Raw_Data'!E147","v":0},{"$f":"'2.0_Raw_Data'!F147","v":0},{"$f":"'2.0_Raw_Data'!G147","v":0},{"$f":"'2.0_Raw_Data'!H147","v":0},{"$f":"'2.0_Raw_Data'!I147","v":"C1"},{"$f":"'2.0_Raw_Data'!J147","v":0},{"$f":"'2.0_Raw_Data'!K147","v":0},{"$f":"'2.0_Raw_Data'!L147","v":0},{"$f":"'2.0_Raw_Data'!M147","v":0},{"$f":"'2.0_Raw_Data'!N147","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z147","v":"C1"},{"$f":"'2.0_Raw_Data'!AA147","v":0},{"$f":"'2.0_Raw_Data'!AB147","v":4},{"$f":"'2.0_Raw_Data'!AC147","v":0},{"$f":"'2.0_Raw_Data'!AD147","v":2},{"$f":"'2.0_Raw_Data'!AE147","v":36},{"$f":"'2.0_Raw_Data'!AF147","v":"C1"},{"$f":"'2.0_Raw_Data'!AG147","v":3},{"$f":"'2.0_Raw_Data'!AH147","v":0},{"$f":"'2.0_Raw_Data'!AI147","v":0},{"$f":"'2.0_Raw_Data'!AJ147","v":0},{"$f":"'2.0_Raw_Data'!AK147","v":-6}]
[]
[null,null,{"$f":"'2.0_Raw_Data'!C149:D149","v":"Service Governors"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,{"$f":"C142","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"I142","v":"Volume Impact of Intervention"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"Z142","v":"Asset Distribution_End of RIIO-GD1 without investment"},null,null,null,null,null,{"$f":"AF142","v":"Volume Impact of Intervention"},null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!AM152","v":"Original Targets Intervention Volume "},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR152","v":"Rebased Targets Intervention Volume"},null,null,null,null,"Original Targets Refurbishment Volume",null,null,null,null,"Rebased Targets Refurbishment Volume"]
[null,"Unit",null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,null,null,null,null,null,null,null,null,null,null,null,"H1","H2","H3","H4","H5",null,"H1","H2","H3","H4","H5",null,{"$f":"'2.0_Raw_Data'!AM153","v":"(Replacement & Refurbishment)"},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR153","v":"(Replacement & Refurbishment)"}]
[null,"Number of",{"$f":"'2.0_Raw_Data'!C154","v":"C4"},{"$f":"'2.0_Raw_Data'!D154","v":109},{"$f":"'2.0_Raw_Data'!E154","v":1196},{"$f":"'2.0_Raw_Data'!F154","v":199},{"$f":"'2.0_Raw_Data'!G154","v":199},{"$f":"'2.0_Raw_Data'!H154","v":291},{"$f":"'2.0_Raw_Data'!I154","v":"C4"},{"$f":"'2.0_Raw_Data'!J154","v":291},{"$f":"'2.0_Raw_Data'!K154","v":0},{"$f":"'2.0_Raw_Data'!L154","v":0},{"$f":"'2.0_Raw_Data'!M154","v":0},{"$f":"'2.0_Raw_Data'!N154","v":-291},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z154","v":"C4"},{"$f":"'2.0_Raw_Data'!AA154","v":0},{"$f":"'2.0_Raw_Data'!AB154","v":0},{"$f":"'2.0_Raw_Data'!AC154","v":0},{"$f":"'2.0_Raw_Data'!AD154","v":0},{"$f":"'2.0_Raw_Data'!AE154","v":0},{"$f":"'2.0_Raw_Data'!AF154","v":"C4"},{"$f":"'2.0_Raw_Data'!AG154","v":252},{"$f":"'2.0_Raw_Data'!AH154","v":0},{"$f":"'2.0_Raw_Data'!AI154","v":0},{"$f":"'2.0_Raw_Data'!AJ154","v":0},{"$f":"'2.0_Raw_Data'!AK154","v":0},null,{"$f":"'2.0_Raw_Data'!AM154","v":252},null,null,null,null,{"$f":"'2.0_Raw_Data'!AR154","v":252},null,null,null,null,{"$f":"'2.0_Raw_Data'!AW154","v":0},null,null,null,null,{"$f":"'2.0_Raw_Data'!BB154","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C155","v":"C3"},{"$f":"'2.0_Raw_Data'!D155","v":0},{"$f":"'2.0_Raw_Data'!E155","v":0},{"$f":"'2.0_Raw_Data'!F155","v":0},{"$f":"'2.0_Raw_Data'!G155","v":0},{"$f":"'2.0_Raw_Data'!H155","v":0},{"$f":"'2.0_Raw_Data'!I155","v":"C3"},{"$f":"'2.0_Raw_Data'!J155","v":0},{"$f":"'2.0_Raw_Data'!K155","v":0},{"$f":"'2.0_Raw_Data'!L155","v":0},{"$f":"'2.0_Raw_Data'!M155","v":0},{"$f":"'2.0_Raw_Data'!N155","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z155","v":"C3"},{"$f":"'2.0_Raw_Data'!AA155","v":5},{"$f":"'2.0_Raw_Data'!AB155","v":0},{"$f":"'2.0_Raw_Data'!AC155","v":1},{"$f":"'2.0_Raw_Data'!AD155","v":0},{"$f":"'2.0_Raw_Data'!AE155","v":0},{"$f":"'2.0_Raw_Data'!AF155","v":"C3"},{"$f":"'2.0_Raw_Data'!AG155","v":-1},{"$f":"'2.0_Raw_Data'!AH155","v":0},{"$f":"'2.0_Raw_Data'!AI155","v":0},{"$f":"'2.0_Raw_Data'!AJ155","v":0},{"$f":"'2.0_Raw_Data'!AK155","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C156","v":"C2"},{"$f":"'2.0_Raw_Data'!D156","v":0},{"$f":"'2.0_Raw_Data'!E156","v":0},{"$f":"'2.0_Raw_Data'!F156","v":0},{"$f":"'2.0_Raw_Data'!G156","v":0},{"$f":"'2.0_Raw_Data'!H156","v":0},{"$f":"'2.0_Raw_Data'!I156","v":"C2"},{"$f":"'2.0_Raw_Data'!J156","v":0},{"$f":"'2.0_Raw_Data'!K156","v":0},{"$f":"'2.0_Raw_Data'!L156","v":0},{"$f":"'2.0_Raw_Data'!M156","v":0},{"$f":"'2.0_Raw_Data'!N156","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z156","v":"C2"},{"$f":"'2.0_Raw_Data'!AA156","v":0},{"$f":"'2.0_Raw_Data'!AB156","v":0},{"$f":"'2.0_Raw_Data'!AC156","v":1870},{"$f":"'2.0_Raw_Data'!AD156","v":1},{"$f":"'2.0_Raw_Data'!AE156","v":0},{"$f":"'2.0_Raw_Data'!AF156","v":"C2"},{"$f":"'2.0_Raw_Data'!AG156","v":0},{"$f":"'2.0_Raw_Data'!AH156","v":0},{"$f":"'2.0_Raw_Data'!AI156","v":-188},{"$f":"'2.0_Raw_Data'!AJ156","v":0},{"$f":"'2.0_Raw_Data'!AK156","v":0}]
[null,null,{"$f":"'2.0_Raw_Data'!C157","v":"C1"},{"$f":"'2.0_Raw_Data'!D157","v":0},{"$f":"'2.0_Raw_Data'!E157","v":0},{"$f":"'2.0_Raw_Data'!F157","v":0},{"$f":"'2.0_Raw_Data'!G157","v":0},{"$f":"'2.0_Raw_Data'!H157","v":0},{"$f":"'2.0_Raw_Data'!I157","v":"C1"},{"$f":"'2.0_Raw_Data'!J157","v":0},{"$f":"'2.0_Raw_Data'!K157","v":0},{"$f":"'2.0_Raw_Data'!L157","v":0},{"$f":"'2.0_Raw_Data'!M157","v":0},{"$f":"'2.0_Raw_Data'!N157","v":0},null,null,null,null,null,null,null,null,null,null,null,{"$f":"'2.0_Raw_Data'!Z157","v":"C1"},{"$f":"'2.0_Raw_Data'!AA157","v":0},{"$f":"'2.0_Raw_Data'!AB157","v":0},{"$f":"'2.0_Raw_Data'!AC157","v":0},{"$f":"'2.0_Raw_Data'!AD157","v":0},{"$f":"'2.0_Raw_Data'!AE157","v":628},{"$f":"'2.0_Raw_Data'!AF157","v":"C1"},{"$f":"'2.0_Raw_Data'!AG157","v":0},{"$f":"'2.0_Raw_Data'!AH157","v":0},{"$f":"'2.0_Raw_Data'!AI157","v":0},{"$f":"'2.0_Raw_Data'!AJ157","v":0},{"$f":"'2.0_Raw_Data'!AK157","v":-63}]

{"sheet":"4.0_Check_1","index":5,"n_rows":154,"n_cols":12,"rows_kept":154,"cut":false,"hidden":false,"merged":[[131,11,132,11],[141,11,142,11],[128,2,128,5],[143,3,143,6],[143,7,143,10],[153,3,153,6],[151,11,152,11],[151,7,152,10],[138,2,138,5],[141,2,143,2],[141,3,142,6],[141,7,142,10],[133,3,133,6],[133,7,133,10],[131,2,133,2],[131,3,132,6],[131,7,132,10],[148,2,148,5],[151,2,153,2],[151,3,152,6],[153,7,153,10],[43,3,43,6],[43,7,43,10],[81,7,82,10],[83,3,83,6],[83,7,83,10],[103,3,103,6],[103,7,103,10],[48,2,48,5],[121,11,122,11],[121,2,123,2],[121,3,122,6],[121,7,122,10],[123,3,123,6],[123,7,123,10],[118,2,118,5],[68,2,68,5],[58,2,58,5],[81,2,83,2],[81,3,82,6],[111,2,113,2],[111,3,112,6],[111,7,112,10],[98,2,98,5],[101,2,103,2],[111,11,112,11],[113,3,113,6],[113,7,113,10],[101,7,102,10],[88,2,88,5],[78,2,78,5],[63,3,63,6],[63,7,63,10],[71,2,73,2],[71,3,72,6],[101,3,102,6],[108,2,108,5],[21,2,23,2],[21,3,22,6],[21,7,22,10],[23,3,23,6],[23,7,23,10],[91,2,93,2],[91,3,92,6],[91,7,92,10],[93,3,93,6],[93,7,93,10],[71,7,72,10],[73,3,73,6],[73,7,73,10],[51,2,53,2],[51,3,52,6],[51,7,52,10],[53,3,53,6],[53,7,53,10],[61,2,63,2],[61,3,62,6],[61,7,62,10],[41,2,43,2],[41,3,42,6],[41,7,42,10],[8,2,8,5],[11,11,12,11],[13,3,13,6],[13,7,13,10],[81,11,82,11],[91,11,92,11],[101,11,102,11],[51,11,52,11],[61,11,62,11],[71,11,72,11],[21,11,22,11],[31,11,32,11],[41,11,42,11],[18,2,18,5],[31,2,33,2],[31,3,32,6],[31,7,32,10],[33,3,33,6],[33,7,33,10],[11,2,13,2],[11,3,12,6],[11,7,12,10],[28,2,28,5],[38,2,38,5]]}
[]
[null,null,null,{"$f":"'Cover Sheet'!B3","v":"Ofgem Quantitative Analysis Model and Result: Cadent NW"}]
[]
[null,null,null,"Check 1: The volume of intervention"]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C9:D9","v":"Block Valves"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM14","v":34},null,null,null,{"$f":"'3.0_Data_Copy'!AR14","v":0},null,null,null,{"$f":"IFERROR(H14/D14, \"-\")","v":0}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C19:D19","v":"Sleeves (Nitrogen & other)"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM24","v":190},null,null,null,{"$f":"'3.0_Data_Copy'!AR24","v":190},null,null,null,{"$f":"IFERROR(H24/D24, \"-\")","v":1}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C29:D29","v":"LTS Pipelines - Piggable"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM34","v":65},null,null,null,{"$f":"'3.0_Data_Copy'!AR34","v":65},null,null,null,{"$f":"IFERROR(H34/D34, \"-\")","v":1}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C39:D39","v":"LTS Pipelines – Non  Piggable"},"LV Switchgear (at s/s)","LV Switchgear (at s/s)","LV Switchgear (at s/s)"]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM44","v":136},null,null,null,{"$f":"'3.0_Data_Copy'!AR44","v":136},null,null,null,{"$f":"IFERROR(H44/D44, \"-\")","v":1}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C49:D49","v":"Distribution Mains (Iron)"},"LV UGB and LV Pillar OD (not at s/s)","LV UGB and LV Pillar OD (not at s/s)","LV UGB and LV Pillar OD (not at s/s)"]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM54","v":3526.3942184486582},null,null,null,{"$f":"'3.0_Data_Copy'!AR54","v":3526.3950000000004},null,null,null,{"$f":"IFERROR(H54/D54, \"-\")","v":1.0000002216290336}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C59:D59","v":"Distribution Mains  (PE)"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM64","v":0},null,null,null,{"$f":"'3.0_Data_Copy'!AR64","v":0},null,null,null,{"$f":"IFERROR(H64/D64, \"-\")","v":"-"}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C69:D69","v":"Distribution Mains  (Steel)"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM74","v":320.89},null,null,null,{"$f":"'3.0_Data_Copy'!AR74","v":320.88900000000001},null,null,null,{"$f":"IFERROR(H74/D74, \"-\")","v":0.99999688366730044}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C79:D79","v":"Distribution Mains  (other)"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM84","v":64.59999999999998},null,null,null,{"$f":"'3.0_Data_Copy'!AR84","v":66.032000000000011},null,null,null,{"$f":"IFERROR(H84/D84, \"-\")","v":1.0221671826625391}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C89:D89","v":"Services"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM94","v":229785},null,null,null,{"$f":"'3.0_Data_Copy'!AR94","v":229785},null,null,null,{"$f":"IFERROR(H94/D94, \"-\")","v":1}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C99:D99","v":"MOB Risers"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM104","v":246},null,null,null,{"$f":"'3.0_Data_Copy'!AR104","v":246},null,null,null,{"$f":"IFERROR(H104/D104, \"-\")","v":1}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C109:D109","v":"NTS Offtakes"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM114","v":81},null,null,null,{"$f":"'3.0_Data_Copy'!AR114","v":81},null,null,null,{"$f":"IFERROR(H114/D114, \"-\")","v":1}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C119:D119","v":"PRSs"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM124","v":520},null,null,null,{"$f":"'3.0_Data_Copy'!AR124","v":520},null,null,null,{"$f":"IFERROR(H124/D124, \"-\")","v":1}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C129:D129","v":"District Governors"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM134","v":837},null,null,null,{"$f":"'3.0_Data_Copy'!AR134","v":837},null,null,null,{"$f":"IFERROR(H134/D134, \"-\")","v":1}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C139:D139","v":"I&C Governors"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM144","v":490},null,null,null,{"$f":"'3.0_Data_Copy'!AR144","v":490},null,null,null,{"$f":"IFERROR(H144/D144, \"-\")","v":1}]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C149:D149","v":"Service Governors"}]
[]
[]
[null,null,"Intervention Volume Check","Original Interventions Volume",null,null,null,"Rebased Interventions Volume",null,null,null,"Rebased/Original"]
[]
[null,null,null,{"$f":"'3.0_Data_Copy'!AM154","v":252},null,null,null,{"$f":"'3.0_Data_Copy'!AR154","v":252},null,null,null,{"$f":"IFERROR(H154/D154, \"-\")","v":1}]

{"sheet":"5.0_Check_2","index":6,"n_rows":196,"n_cols":12,"rows_kept":196,"cut":false,"hidden":false,"merged":[[180,2,182,2],[180,3,181,6],[180,7,181,10],[180,11,181,12],[182,3,182,6],[182,7,182,10],[182,11,182,12],[190,2,190,5],[193,2,195,2],[193,3,194,6],[193,7,194,10],[193,11,194,12],[195,3,195,6],[195,7,195,10],[195,11,195,12],[164,2,164,5],[167,2,169,2],[167,3,168,6],[167,7,168,10],[167,11,168,12],[169,3,169,6],[169,7,169,10],[169,11,169,12],[177,2,177,5],[141,2,143,2],[141,3,142,6],[141,7,142,10],[141,11,142,12],[143,3,143,6],[143,7,143,10],[143,11,143,12],[151,2,151,5],[154,2,156,2],[154,3,155,6],[154,7,155,10],[154,11,155,12],[156,3,156,6],[156,7,156,10],[156,11,156,12],[125,2,125,5],[138,2,138,5],[128,2,130,2],[128,3,129,6],[128,7,129,10],[128,11,129,12],[130,3,130,6],[130,7,130,10],[130,11,130,12],[104,3,104,6],[104,7,104,10],[104,11,104,12],[102,2,104,2],[102,3,103,6],[102,7,103,10],[102,11,103,12],[112,2,112,5],[117,3,117,6],[117,7,117,10],[117,11,117,12],[115,2,117,2],[115,3,116,6],[115,7,116,10],[115,11,116,12],[86,2,86,5],[76,2,78,2],[76,3,77,6],[78,3,78,6],[78,7,78,10],[78,11,78,12],[89,7,90,10],[89,11,90,12],[99,2,99,5],[89,2,91,2],[89,3,90,6],[91,3,91,6],[91,7,91,10],[91,11,91,12],[63,7,64,10],[63,11,64,12],[73,2,73,5],[63,2,65,2],[63,3,64,6],[65,3,65,6],[65,7,65,10],[65,11,65,12],[76,7,77,10],[76,11,77,12],[47,2,47,5],[37,2,39,2],[37,3,38,6],[39,3,39,6],[39,7,39,10],[50,11,51,12],[60,2,60,5],[50,2,52,2],[50,3,51,6],[52,3,52,6],[52,7,52,10],[52,11,52,12],[50,7,51,10],[26,3,26,6],[26,7,26,10],[26,11,26,12],[34,2,34,5],[24,2,26,2],[24,3,25,6],[24,7,25,10],[24,11,25,12],[39,11,39,12],[37,7,38,10],[37,11,38,12],[8,2,8,5],[11,7,12,10],[11,11,12,12],[21,2,21,5],[11,2,13,2],[11,3,12,6],[13,3,13,6],[13,7,13,10],[13,11,13,12]]}
[]
[null,null,null,{"$f":"'Cover Sheet'!B3","v":"Ofgem Quantitative Analysis Model and Result: Cadent NW"}]
[]
[null,null,null,"Check 2: The intervention split between replacement and refurbishment"]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C9:D9","v":"Block Valves"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM14=0, \"No Intervention\", '3.0_Data_Copy'!AW14/'3.0_Data_Copy'!AM14)","v":1},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR14=0, \"No Intervention\", '3.0_Data_Copy'!BB14/'3.0_Data_Copy'!AR14)","v":"No Intervention"},null,null,null,{"$f":"IFERROR(IF(ABS(D14-H14)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C19:D19","v":"Sleeves (Nitrogen & other)"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM24=0, \"No Intervention\", '3.0_Data_Copy'!AW24/'3.0_Data_Copy'!AM24)","v":1},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR24=0, \"No Intervention\", '3.0_Data_Copy'!BB24/'3.0_Data_Copy'!AR24)","v":1},null,null,null,{"$f":"IFERROR(IF(ABS(D27-H27)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C29:D29","v":"LTS Pipelines - Piggable"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM34=0, \"No Intervention\", '3.0_Data_Copy'!AW34/'3.0_Data_Copy'!AM34)","v":1},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR34=0, \"No Intervention\", '3.0_Data_Copy'!BB34/'3.0_Data_Copy'!AR34)","v":1},null,null,null,{"$f":"IFERROR(IF(ABS(D40-H40)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C39:D39","v":"LTS Pipelines – Non  Piggable"},"LV Switchgear (at s/s)","LV Switchgear (at s/s)","LV Switchgear (at s/s)"]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM44=0, \"No Intervention\", '3.0_Data_Copy'!AW44/'3.0_Data_Copy'!AM44)","v":1},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR44=0, \"No Intervention\", '3.0_Data_Copy'!BB44/'3.0_Data_Copy'!AR44)","v":1},null,null,null,{"$f":"IFERROR(IF(ABS(D53-H53)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C49:D49","v":"Distribution Mains (Iron)"},"LV UGB and LV Pillar OD (not at s/s)","LV UGB and LV Pillar OD (not at s/s)","LV UGB and LV Pillar OD (not at s/s)"]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM54=0, \"No Intervention\", '3.0_Data_Copy'!AW54/'3.0_Data_Copy'!AM54)","v":0},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR54=0, \"No Intervention\", '3.0_Data_Copy'!BB54/'3.0_Data_Copy'!AR54)","v":0},null,null,null,{"$f":"IFERROR(IF(ABS(D66-H66)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C59:D59","v":"Distribution Mains  (PE)"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM64=0, \"No Intervention\", '3.0_Data_Copy'!AW64/'3.0_Data_Copy'!AM64)","v":"No Intervention"},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR64=0, \"No Intervention\", '3.0_Data_Copy'!BB64/'3.0_Data_Copy'!AR64)","v":"No Intervention"},null,null,null,{"$f":"IFERROR(IF(ABS(D79-H79)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"-"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C69:D69","v":"Distribution Mains  (Steel)"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM74=0, \"No Intervention\", '3.0_Data_Copy'!AW74/'3.0_Data_Copy'!AM74)","v":0},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR74=0, \"No Intervention\", '3.0_Data_Copy'!BB74/'3.0_Data_Copy'!AR74)","v":0},null,null,null,{"$f":"IFERROR(IF(ABS(D92-H92)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C79:D79","v":"Distribution Mains  (other)"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM84=0, \"No Intervention\", '3.0_Data_Copy'!AW84/'3.0_Data_Copy'!AM84)","v":0},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR84=0, \"No Intervention\", '3.0_Data_Copy'!BB84/'3.0_Data_Copy'!AR84)","v":0},null,null,null,{"$f":"IFERROR(IF(ABS(D105-H105)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C89:D89","v":"Services"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM94=0, \"No Intervention\", '3.0_Data_Copy'!AW94/'3.0_Data_Copy'!AM94)","v":0},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR94=0, \"No Intervention\", '3.0_Data_Copy'!BB94/'3.0_Data_Copy'!AR94)","v":0},null,null,null,{"$f":"IFERROR(IF(ABS(D118-H118)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C99:D99","v":"MOB Risers"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM104=0, \"No Intervention\", '3.0_Data_Copy'!AW104/'3.0_Data_Copy'!AM104)","v":0},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR104=0, \"No Intervention\", '3.0_Data_Copy'!BB104/'3.0_Data_Copy'!AR104)","v":0},null,null,null,{"$f":"IFERROR(IF(ABS(D131-H131)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C109:D109","v":"NTS Offtakes"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM114=0, \"No Intervention\", '3.0_Data_Copy'!AW114/'3.0_Data_Copy'!AM114)","v":0},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR114=0, \"No Intervention\", '3.0_Data_Copy'!BB114/'3.0_Data_Copy'!AR114)","v":0},null,null,null,{"$f":"IFERROR(IF(ABS(D144-H144)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C119:D119","v":"PRSs"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM124=0, \"No Intervention\", '3.0_Data_Copy'!AW124/'3.0_Data_Copy'!AM124)","v":0},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR124=0, \"No Intervention\", '3.0_Data_Copy'!BB124/'3.0_Data_Copy'!AR124)","v":0},null,null,null,{"$f":"IFERROR(IF(ABS(D157-H157)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C129:D129","v":"District Governors"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM134=0, \"No Intervention\", '3.0_Data_Copy'!AW134/'3.0_Data_Copy'!AM134)","v":0.75507765830346474},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR134=0, \"No Intervention\", '3.0_Data_Copy'!BB134/'3.0_Data_Copy'!AR134)","v":0.74432497013142174},null,null,null,{"$f":"IFERROR(IF(ABS(D170-H170)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C139:D139","v":"I&C Governors"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM144=0, \"No Intervention\", '3.0_Data_Copy'!AW144/'3.0_Data_Copy'!AM144)","v":0.81836734693877555},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR144=0, \"No Intervention\", '3.0_Data_Copy'!BB144/'3.0_Data_Copy'!AR144)","v":0.81020408163265301},null,null,null,{"$f":"IFERROR(IF(ABS(D183-H183)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]
[]
[]
[]
[]
[]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C149:D149","v":"Service Governors"}]
[]
[]
[null,null,"Replace & Refurb Split Check","Original [%, Refurb / (Replace + Refurb)]",null,null,null,"Rebased [%, Refurb / (Replace + Refurb)]",null,null,null,"Outcome"]
[]
[null,null,null,{"$f":"IF('3.0_Data_Copy'!AM154=0, \"No Intervention\", '3.0_Data_Copy'!AW154/'3.0_Data_Copy'!AM154)","v":0},null,null,null,{"$f":"IF('3.0_Data_Copy'!AR154=0, \"No Intervention\", '3.0_Data_Copy'!BB154/'3.0_Data_Copy'!AR154)","v":0},null,null,null,{"$f":"IFERROR(IF(ABS(D196-H196)<=5%,\"Same/Similar Split\",\"Different Split\"),\"-\")","v":"Same/Similar Split"}]

{"sheet":"6.0_Check_3","index":7,"n_rows":415,"n_cols":37,"rows_kept":415,"cut":false,"hidden":false,"merged":[[13,2,13,8],[13,9,13,15],[13,23,13,29],[13,30,13,36],[10,2,10,5],[12,2,12,22],[12,23,12,36],[25,14,25,15],[25,17,25,18],[25,20,25,21],[26,14,26,15],[26,17,26,18],[26,20,26,21],[24,14,24,15],[24,17,24,18],[24,20,24,21],[33,14,33,15],[33,17,33,18],[33,20,33,21],[31,14,31,15],[31,17,31,18],[31,20,31,21],[32,14,32,15],[32,17,32,18],[32,20,32,21],[50,14,50,15],[50,17,50,18],[50,20,50,21],[39,2,39,8],[39,9,39,15],[39,23,39,29],[39,30,39,36],[36,2,36,5],[38,2,38,22],[38,23,38,36],[57,14,57,15],[57,17,57,18],[57,20,57,21],[58,14,58,15],[58,17,58,18],[58,20,58,21],[51,14,51,15],[51,17,51,18],[51,20,51,21],[52,14,52,15],[52,17,52,18],[52,20,52,21],[65,2,65,8],[65,9,65,15],[65,23,65,29],[65,30,65,36],[62,2,62,5],[64,2,64,22],[64,23,64,36],[59,14,59,15],[59,17,59,18],[59,20,59,21],[77,14,77,15],[77,17,77,18],[77,20,77,21],[78,14,78,15],[78,17,78,18],[78,20,78,21],[76,14,76,15],[76,17,76,18],[76,20,76,21],[85,14,85,15],[85,17,85,18],[85,20,85,21],[83,14,83,15],[83,17,83,18],[83,20,83,21],[84,14,84,15],[84,17,84,18],[84,20,84,21],[102,14,102,15],[102,17,102,18],[102,20,102,21],[91,2,91,8],[91,9,91,15],[91,23,91,29],[91,30,91,36],[88,2,88,5],[90,2,90,22],[90,23,90,36],[109,14,109,15],[109,17,109,18],[109,20,109,21],[110,14,110,15],[110,17,110,18],[110,20,110,21],[103,14,103,15],[103,17,103,18],[103,20,103,21],[104,14,104,15],[104,17,104,18],[104,20,104,21],[117,2,117,8],[117,9,117,15],[117,23,117,29],[117,30,117,36],[114,2,114,5],[116,2,116,22],[116,23,116,36],[111,14,111,15],[111,17,111,18],[111,20,111,21],[129,14,129,15],[129,17,129,18],[129,20,129,21],[130,14,130,15],[130,17,130,18],[130,20,130,21],[128,14,128,15],[128,17,128,18],[128,20,128,21],[137,14,137,15],[137,17,137,18],[137,20,137,21],[135,14,135,15],[135,17,135,18],[135,20,135,21],[136,14,136,15],[136,17,136,18],[136,20,136,21],[154,14,154,15],[154,17,154,18],[154,20,154,21],[143,2,143,8],[143,9,143,15],[143,23,143,29],[143,30,143,36],[140,2,140,5],[142,2,142,22],[142,23,142,36],[161,14,161,15],[161,17,161,18],[161,20,161,21],[162,14,162,15],[162,17,162,18],[162,20,162,21],[155,14,155,15],[155,17,155,18],[155,20,155,21],[156,14,156,15],[156,17,156,18],[156,20,156,21],[169,2,169,8],[169,9,169,15],[169,23,169,29],[169,30,169,36],[166,2,166,5],[168,2,168,22],[168,23,168,36],[163,14,163,15],[163,17,163,18],[163,20,163,21],[181,14,181,15],[181,17,181,18],[181,20,181,21],[182,14,182,15],[182,17,182,18],[182,20,182,21],[180,14,180,15],[180,17,180,18],[180,20,180,21],[189,14,189,15],[189,17,189,18],[189,20,189,21],[187,14,187,15],[187,17,187,18],[187,20,187,21],[188,14,188,15],[188,17,188,18],[188,20,188,21],[206,14,206,15],[206,17,206,18],[206,20,206,21],[195,2,195,8],[195,9,195,15],[195,23,195,29],[195,30,195,36],[192,2,192,5],[194,2,194,22],[194,23,194,36],[213,14,213,15],[213,17,213,18],[213,20,213,21],[214,14,214,15],[214,17,214,18],[214,20,214,21],[207,14,207,15],[207,17,207,18],[207,20,207,21],[208,14,208,15],[208,17,208,18],[208,20,208,21],[221,2,221,8],[221,9,221,15],[221,23,221,29],[221,30,221,36],[218,2,218,5],[220,2,220,22],[220,23,220,36],[215,14,215,15],[215,17,215,18],[215,20,215,21],[234,14,234,15],[234,17,234,18],[234,20,234,21],[233,14,233,15],[233,17,233,18],[233,20,233,21],[232,14,232,15],[232,17,232,18],[232,20,232,21],[244,2,244,5],[241,14,241,15],[241,17,241,18],[241,20,241,21],[239,14,239,15],[239,17,239,18],[239,20,239,21],[240,14,240,15],[240,17,240,18],[240,20,240,21],[258,14,258,15],[258,17,258,18],[258,20,258,21],[247,2,247,8],[247,9,247,15],[247,23,247,29],[247,30,247,36],[246,2,246,22],[246,23,246,36],[265,14,265,15],[265,17,265,18],[265,20,265,21],[266,14,266,15],[266,17,266,18],[266,20,266,21],[259,14,259,15],[259,17,259,18],[259,20,259,21],[260,14,260,15],[260,17,260,18],[260,20,260,21],[273,2,273,8],[273,9,273,15],[273,23,273,29],[273,30,273,36],[272,2,272,22],[272,23,272,36],[270,2,270,5],[267,14,267,15],[267,17,267,18],[267,20,267,21],[285,14,285,15],[285,17,285,18],[285,20,285,21],[286,14,286,15],[286,17,286,18],[286,20,286,21],[284,14,284,15],[284,17,284,18],[284,20,284,21],[296,2,296,5],[293,14,293,15],[293,17,293,18],[293,20,293,21],[291,14,291,15],[291,17,291,18],[291,20,291,21],[292,14,292,15],[292,17,292,18],[292,20,292,21],[310,14,310,15],[310,17,310,18],[310,20,310,21],[299,2,299,8],[299,9,299,15],[299,23,299,29],[299,30,299,36],[298,2,298,22],[298,23,298,36],[317,14,317,15],[317,17,317,18],[317,20,317,21],[318,14,318,15],[318,17,318,18],[318,20,318,21],[311,14,311,15],[311,17,311,18],[311,20,311,21],[312,14,312,15],[312,17,312,18],[312,20,312,21],[325,2,325,8],[325,9,325,15],[325,23,325,29],[325,30,325,36],[324,2,324,22],[324,23,324,36],[322,2,322,5],[319,14,319,15],[319,17,319,18],[319,20,319,21],[337,14,337,15],[337,17,337,18],[337,20,337,21],[338,14,338,15],[338,17,338,18],[338,20,338,21],[336,14,336,15],[336,17,336,18],[336,20,336,21],[348,2,348,5],[345,14,345,15],[345,17,345,18],[345,20,345,21],[343,14,343,15],[343,17,343,18],[343,20,343,21],[344,14,344,15],[344,17,344,18],[344,20,344,21],[362,14,362,15],[362,17,362,18],[362,20,362,21],[351,2,351,8],[351,9,351,15],[351,23,351,29],[351,30,351,36],[350,2,350,22],[350,23,350,36],[369,14,369,15],[369,17,369,18],[369,20,369,21],[370,14,370,15],[370,17,370,18],[370,20,370,21],[363,14,363,15],[363,17,363,18],[363,20,363,21],[364,14,364,15],[364,17,364,18],[364,20,364,21],[377,2,377,8],[377,9,377,15],[377,23,377,29],[377,30,377,36],[376,2,376,22],[376,23,376,36],[374,2,374,5],[371,14,371,15],[371,17,371,18],[371,20,371,21],[389,14,389,15],[389,17,389,18],[389,20,389,21],[390,14,390,15],[390,17,390,18],[390,20,390,21],[388,14,388,15],[388,17,388,18],[388,20,388,21],[401,12,401,15],[397,14,397,15],[397,17,397,18],[397,20,397,21],[395,14,395,15],[395,17,395,18],[395,20,395,21],[396,14,396,15],[396,17,396,18],[396,20,396,21],[407,14,407,15],[407,17,407,18],[407,20,407,21],[406,14,406,15],[406,17,406,18],[406,20,406,21],[405,14,405,15],[405,17,405,18],[405,20,405,21],[413,14,413,15],[413,17,413,18],[413,20,413,21],[414,14,414,15],[414,17,414,18],[412,14,412,15],[412,17,412,18],[412,20,412,21],[414,20,414,21]]}
[]
[null,null,null,{"$f":"'Cover Sheet'!B3","v":"Ofgem Quantitative Analysis Model and Result: Cadent NW"}]
[]
[null,null,null,"Check 3: The potential to outperform (PTO)"]
[]
[]
[null,null,"Potential To Outperform (PTO, criticality perspective)=    {[(Vol_C# + Impact_C#)/Vol_C#] x [(Impact_Total - Impact_C#)/Impact_Total]}^0.5 x Vol_C#"]
[null,null,"Potential To Outperform (PTO, asset health perspective)={[(Vol_HI# + Impact_HI#)/Vol_HI#] x [(Impact_Total - Impact_HI#)/Impact_Total]}^0.5 x Vol_HI#"]
[]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C9:D9","v":"Block Valves"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Impact Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,{"$f":"J14","v":"Intervention Impact Volumes"}]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C11,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":0},0,0,0,0,{"$f":"SUM(D16:H16)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C11,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C11,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(K16:O16)","v":0},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C11,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":18},16,16,16,52,{"$f":"SUM(Y16:AC16)","v":118},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C11,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C11,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF16:AJ16)","v":0}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D17:H17)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K17:O17)","v":0},null,null,null,null,null,null,null,"C3",14,26,14,10,8,{"$f":"SUM(Y17:AC17)","v":72},"C3","-","-","-","-","-",{"$f":"SUM(AF17:AJ17)","v":0}]
[null,null,"C2",0,0,24,4,0,{"$f":"SUM(D18:H18)","v":28},"C2","-","-","-",-4,"-",{"$f":"SUM(K18:O18)","v":-4},null,null,null,null,null,null,null,"C2",2,26,4,0,6,{"$f":"SUM(Y18:AC18)","v":38},"C2","-","-","-","-","-",{"$f":"SUM(AF18:AJ18)","v":0}]
[null,null,"C1",0,0,0,0,0,{"$f":"SUM(D19:H19)","v":0},"C1","-","-","-","-","-",{"$f":"SUM(K19:O19)","v":0},null,null,null,null,null,null,null,"C1",20,14,2,0,0,{"$f":"SUM(Y19:AC19)","v":36},"C1","-","-","-","-","-",{"$f":"SUM(AF19:AJ19)","v":0}]
[null,null,"Total",{"$f":"SUM(D16:D19)","v":0},0,24,4,0,28,"Total",{"$f":"SUM(K16:K19)","v":0},0,0,-4,0,-4,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y16:Y19)","v":54},82,36,26,66,264,"Total",{"$f":"SUM(AF16:AF19)","v":0},0,0,0,0,0]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality","Part 1 of PTO",{"$f":"IF(SUM(G19,H19)<>0, ROUND((SUM(H19,G19,N19,O19)/(G19+H19)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB19+AC19)<>0, ROUND((SUM(AB19,AC19,AI19,AJ19)/SUM(AB19,AC19)),4), \"-\")","v":"-"},{"$f":"D23","v":"Part 1 of PTO"},{"$f":"IF(SUM(G18,H18,G19,H19)<>0, ROUND((SUM(G18,H18,G19,H19,N18,O18,N19,O19)/SUM(G18,H18,G19,H19)),4), \"-\")","v":0},{"$f":"IF(SUM(AC18,AB18,AB19,AC19)<>0, ROUND((SUM(AC18,AB18,AB19,AC19,AI18,AJ18,AI19,AJ19)/SUM(AC18,AB18,AB19,AC19)),4), \"-\")","v":1},{"$f":"G23","v":"Part 1 of PTO"},{"$f":"IF(SUM(G17,H17,G18,H18,G19,H19)<>0, ROUND((SUM(G17,H17,G18,H18,G19,H19,N17,O17,N18,O18,N19,O19)/SUM(G17,H17,G18,H18,G19,H19)),4), \"-\")","v":0},{"$f":"IF(SUM(AB17,AC17,AB18,AC18,AB19,AC19)<>0, ROUND((SUM(AB17,AC17,AB18,AC18,AB19,AC19,AI17,AJ17,AI18,AJ18,AI19,AJ19)/SUM(AB17,AC17,AB18,AC18,AB19,AC19)),4), \"-\")","v":1},"PTO's",{"$f":"N49","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM14","v":34},{"$f":"'3.0_Data_Copy'!AR14","v":0},null,{"$f":"O23","v":34},{"$f":"P23","v":0},null,{"$f":"O23","v":34},{"$f":"P23","v":0}]
[null,null,"perspective","Part 2 of PTO",{"$f":"IF(P20<>0, ROUND(((P20-SUM(N19,O19))/P20),4), \"-\")","v":1},{"$f":"IF(AK20<>0, ROUND(((AK20-SUM(AJ19,AI19))/AK20),4), \"-\")","v":"-"},"Part 2 of PTO",{"$f":"IF(P20<>0, ROUND(((P20-SUM(N18,O18,N19,O19))/P20),4), \"-\")","v":0},{"$f":"IF(AK20<>0, ROUND(((AK20-SUM(AI18,AJ18,AI19,AJ19))/AK20),4), \"-\")","v":"-"},"Part 2 of PTO",{"$f":"IF(P20<>0, ROUND((P20-SUM(N17:O19))/P20,4), \"-\")","v":0},{"$f":"IF(AK20<>0, ROUND((AK20-SUM(AI17:AJ19))/AK20,4), \"-\")","v":"-"},"% Interpretation",{"$f":"N50","v":"Weighted intervention volume_Individual asset category"},{"$f":"O23*F27","v":4.5367649731820086E-4},{"$f":"P23*F27","v":0},null,{"$f":"O24","v":4.5367649731820086E-4},{"$f":"P24","v":0},null,{"$f":"O24","v":4.5367649731820086E-4},{"$f":"P24","v":0}]
[null,null,null,"Part 3 of PTO",{"$f":"SUM(G19,H19)","v":0},{"$f":"SUM(AB19,AC19)","v":0},"Part 3 of PTO",{"$f":"SUM(G18,H18,G19,H19)","v":4},{"$f":"SUM(AC18,AB18,AB19,AC19)","v":6},"Part 3 of PTO",{"$f":"SUM(G17,H17,G18,H18,G19,H19)","v":4},{"$f":"SUM(AB17,AC17,AB18,AC18,AB19,AC19)","v":24},null,{"$f":"N51","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O25","v":345.30739148698768},null,null,{"$f":"R25","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G19+H19)<>0, P20<>0), SQRT(ABS(E23*E24))*E25, \"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IF(AND((AB19+AC19)<>0, AK20<>0), SQRT(ABS(F23*F24))*F25, \"Check C1+C2\")","v":"Check C1+C2"},"PTO",{"$f":"IF(AND((G18+H18+G19+H19)<>0, P20<>0), SQRT(ABS(H23*H24))*H25, \"Check C1+C2+C3\")","v":0},{"$f":"IF(AND((AC18+AB18+AB19+AC19)<>0, AK20<>0), SQRT(ABS(I23*I24))*I25, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},"PTO",{"$f":"IF(AND((G17+H17+G18+H18+G19+H19)<>0, P20<>0), SQRT(ABS(K23*K24))*K25, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AB17+AC17+AB18+AC18+AB19+AC19)<>0, AK20<>0), SQRT(ABS(L23*L24))*L25, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E28-F28, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H28-I28, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},null,null,{"$f":"IFERROR(K28-L28, \"No Intervention to Check\")","v":"No Intervention to Check"}]
[null,null,null,"Network weighting factor",{"$f":"F27","v":1.334342639171179E-5},1.334342639171179E-5,"Network weighting factor",{"$f":"I27","v":1.334342639171179E-5},{"$f":"F27","v":1.334342639171179E-5},"Network weighting factor",{"$f":"L27","v":1.334342639171179E-5},{"$f":"F27","v":1.334342639171179E-5},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O25=0, \"No Intervention\", IFERROR(O26/O25, O26))","v":"Check C1+C2"},null,null,{"$f":"IF(R25=0, \"No Intervention\", IFERROR(R26/R25, R26))","v":"Check C1+C2+C3"},null,null,{"$f":"IF(U25=0, \"No Intervention\", IFERROR(U26/U25, U26))","v":"No Intervention to Check"}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E26*E27,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(F26*F27,\"Check C1+C2\")","v":"Check C1+C2"},"Weighted Network PTO",{"$f":"IFERROR(H26*H27,\"Check C1+C2\")","v":0},{"$f":"IFERROR(I26*I27,\"Check C1+C2+C3\")","v":"Check C1+C2+C3"},"Weighted Network PTO",{"$f":"IFERROR(K26*K27,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L26*L27,\"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D23","v":"Part 1 of PTO"},{"$f":"IF(AND(H20<>0, P20<>0),ROUND((SUM(H20,O20)/H20),4), \"-\")","v":"-"},{"$f":"IF(AC20<>0, ROUND((SUM(AC20,AJ20)/AC20),4), \"-\")","v":1},{"$f":"D30","v":"Part 1 of PTO"},{"$f":"IF(SUM(H20,G20)<>0, ROUND((SUM(H20,G20,O20,N20)/SUM(H20,G20)),4), \"-\")","v":0},{"$f":"IF(SUM(AC20,AB20)<>0, ROUND((SUM(AC20,AB20,AJ20,AI20)/SUM(AC20,AB20)), 4), \"-\")","v":1},{"$f":"G30","v":"Part 1 of PTO"},{"$f":"IF(SUM(H20,G20,F20)<>0, ROUND((SUM(H20,G20,F20,O20,N20,M20)/SUM(H20,G20,F20)), 4), \"-\")","v":0.85709999999999997},{"$f":"IF(SUM(AC20,AA20,AB20)<>0, ROUND((SUM(AC20,AA20,AB20,AJ20,AI20,AH20)/SUM(AC20,AA20,AB20)), 4), \"-\")","v":1},{"$f":"M23","v":"PTO's"},{"$f":"N23","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O23","v":34},{"$f":"P23","v":0},null,{"$f":"R23","v":34},{"$f":"S23","v":0},null,{"$f":"U23","v":34},{"$f":"V23","v":0}]
[null,null,"perspective",{"$f":"D24","v":"Part 2 of PTO"},{"$f":"IF(P20<>0, ROUND((P20-SUM(O20))/P20,4), \"-\")","v":1},{"$f":"IF(AK20<>0, ROUND((AK20-SUM(AJ20))/AK20,4), \"-\")","v":"-"},{"$f":"D31","v":"Part 2 of PTO"},{"$f":"IF(P20<>0, ROUND((P20-SUM(O20,N20))/P20,4), \"-\")","v":0},{"$f":"IF(AK20<>0, ROUND((AK20-SUM(AJ20,AI20))/AK20,4), \"-\")","v":"-"},{"$f":"G31","v":"Part 2 of PTO"},{"$f":"IF(P20<>0, ROUND((P20-SUM(O20,N20,M20))/P20,4), \"-\")","v":0},{"$f":"IF(AK20<>0, ROUND((AK20-SUM(AJ20,AI20,AH20))/AK20,4), \"-\")","v":"-"},{"$f":"M24","v":"% Interpretation"},{"$f":"N24","v":"Weighted intervention volume_Individual asset category"},{"$f":"O30*F34","v":4.5367649731820086E-4},{"$f":"P30*F34","v":0},null,{"$f":"O31","v":4.5367649731820086E-4},{"$f":"P31","v":0},null,{"$f":"O31","v":4.5367649731820086E-4},{"$f":"P31","v":0}]
[null,null,null,{"$f":"D25","v":"Part 3 of PTO"},{"$f":"H20","v":0},{"$f":"AC20","v":66},{"$f":"D32","v":"Part 3 of PTO"},{"$f":"SUM(H20,G20)","v":4},{"$f":"SUM(AC20,AB20)","v":92},{"$f":"G32","v":"Part 3 of PTO"},{"$f":"SUM(H20,G20,F20)","v":28},{"$f":"SUM(AC20,AA20,AB20)","v":128},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O32","v":345.30739148698768},null,null,{"$f":"R32","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H20<>0, P20<>0), SQRT(ABS(E30*E31))*E32, \"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IF(AND(AC20<>0, AK20<>0), SQRT(ABS(F30*F31))*F32, \"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"D33","v":"PTO"},{"$f":"IF(AND((H20+G20)<>0, P20<>0), SQRT(ABS(H30*H31))*H32, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC20+AB20)<>0, AK20<>0), SQRT(ABS(I30*I31))*I32, \"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},{"$f":"G33","v":"PTO"},{"$f":"IF(AND((H20+G20+F20)<>0, P20<>0), SQRT(ABS(K30*K31))*K32, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC20+AA20+AB20)<>0, AK20<>0), SQRT(ABS(L30*L31))*L32, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E35-F35, \"Check HI5+HI4\")","v":"Check HI5+HI4"},null,null,{"$f":"IFERROR(H35-I35, \"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},null,null,{"$f":"IFERROR(K35-L35, \"No Intervention to Check\")","v":"No Intervention to Check"}]
[null,null,null,{"$f":"D27","v":"Network weighting factor"},{"$f":"F34","v":1.334342639171179E-5},{"$f":"F27","v":1.334342639171179E-5},{"$f":"G27","v":"Network weighting factor"},{"$f":"I34","v":1.334342639171179E-5},{"$f":"F34","v":1.334342639171179E-5},{"$f":"J27","v":"Network weighting factor"},{"$f":"L34","v":1.334342639171179E-5},{"$f":"F34","v":1.334342639171179E-5},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O32=0, \"No Intervention\", IFERROR(O33/O32, O33))","v":"Check HI5+HI4"},null,null,{"$f":"IF(R32=0, \"No Intervention\", IFERROR(R33/R32, R33))","v":"Check HI5+HI4+HI3"},null,null,{"$f":"IF(U32=0, \"No Intervention\", IFERROR(U33/U32, U33))","v":"No Intervention to Check"}]
[null,null,null,{"$f":"D28","v":"Weighted Network PTO"},{"$f":"IFERROR(E33*E34,\"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IFERROR(F33*F34,\"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"D35","v":"Weighted Network PTO"},{"$f":"IFERROR(H33*H34,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I33*I34,\"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},{"$f":"G35","v":"Weighted Network PTO"},{"$f":"IFERROR(K33*K34,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L33*L34,\"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C19:D19","v":"Sleeves (Nitrogen & other)"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C37,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":0},0,0,0,0,{"$f":"SUM(D42:H42)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C37,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C37,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(K42:O42)","v":0},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C37,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":118},58,8,4,0,{"$f":"SUM(Y42:AC42)","v":188},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C37,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C37,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},-29,-4,-3,"-",{"$f":"SUM(AF42:AJ42)","v":-36}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D43:H43)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K43:O43)","v":0},null,null,null,null,null,null,null,"C3",20,25,21,15,27,{"$f":"SUM(Y43:AC43)","v":108},"C3","-",-12,-13,-10,-15,{"$f":"SUM(AF43:AJ43)","v":-50}]
[null,null,"C2",0,35,120,88,122,{"$f":"SUM(D44:H44)","v":365},"C2","-","-","-",-64,-122,{"$f":"SUM(K44:O44)","v":-186},null,null,null,null,null,null,null,"C2",0,9,5,7,9,{"$f":"SUM(Y44:AC44)","v":30},"C2","-",-5,-3,-2,-5,{"$f":"SUM(AF44:AJ44)","v":-15}]
[null,null,"C1",0,0,0,0,0,{"$f":"SUM(D45:H45)","v":0},"C1","-","-","-","-","-",{"$f":"SUM(K45:O45)","v":0},null,null,null,null,null,null,null,"C1",4,19,16,3,23,{"$f":"SUM(Y45:AC45)","v":65},"C1","-",-7,-4,-2,-10,{"$f":"SUM(AF45:AJ45)","v":-23}]
[null,null,"Total",{"$f":"SUM(D42:D45)","v":0},35,120,88,122,365,"Total",{"$f":"SUM(K42:K45)","v":0},0,0,-64,-122,-186,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y42:Y45)","v":142},111,50,29,59,391,"Total",{"$f":"SUM(AF42:AF45)","v":0},-53,-24,-17,-30,-124]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D23","v":"Part 1 of PTO"},{"$f":"IF(SUM(G45,H45)<>0, ROUND((SUM(H45,G45,N45,O45)/(G45+H45)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB45+AC45)<>0, ROUND((SUM(AB45,AC45,AI45,AJ45)/SUM(AB45,AC45)),4), \"-\")","v":0.53849999999999998},{"$f":"D49","v":"Part 1 of PTO"},{"$f":"IF(SUM(G44,H44,G45,H45)<>0, ROUND((SUM(G44,H44,G45,H45,N44,O44,N45,O45)/SUM(G44,H44,G45,H45)),4), \"-\")","v":0.1143},{"$f":"IF(SUM(AC44,AB44,AB45,AC45)<>0, ROUND((SUM(AC44,AB44,AB45,AC45,AI44,AJ44,AI45,AJ45)/SUM(AC44,AB44,AB45,AC45)),4), \"-\")","v":0.54759999999999998},{"$f":"G49","v":"Part 1 of PTO"},{"$f":"IF(SUM(G43,H43,G44,H44,G45,H45)<>0, ROUND((SUM(G43,H43,G44,H44,G45,H45,N43,O43,N44,O44,N45,O45)/SUM(G43,H43,G44,H44,G45,H45)),4), \"-\")","v":0.1143},{"$f":"IF(SUM(AB43,AC43,AB44,AC44,AB45,AC45)<>0, ROUND((SUM(AB43,AC43,AB44,AC44,AB45,AC45,AI43,AJ43,AI44,AJ44,AI45,AJ45)/SUM(AB43,AC43,AB44,AC44,AB45,AC45)),4), \"-\")","v":0.47620000000000001},"PTO's",{"$f":"N75","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM24","v":190},{"$f":"'3.0_Data_Copy'!AR24","v":190},null,{"$f":"O49","v":190},{"$f":"P49","v":190},null,{"$f":"O49","v":190},{"$f":"P49","v":190}]
[null,null,"perspective",{"$f":"D24","v":"Part 2 of PTO"},{"$f":"IF(P46<>0, ROUND(((P46-SUM(N45,O45))/P46),4), \"-\")","v":1},{"$f":"IF(AK46<>0, ROUND(((AK46-SUM(AJ45,AI45))/AK46),4), \"-\")","v":0.9032},"Part 2 of PTO",{"$f":"IF(P46<>0, ROUND(((P46-SUM(N44,O44,N45,O45))/P46),4), \"-\")","v":0},{"$f":"IF(AK46<>0, ROUND(((AK46-SUM(AI44,AJ44,AI45,AJ45))/AK46),4), \"-\")","v":0.8468},"Part 2 of PTO",{"$f":"IF(P46<>0, ROUND((P46-SUM(N43:O45))/P46,4), \"-\")","v":0},{"$f":"IF(AK46<>0, ROUND((AK46-SUM(AI43:AJ45))/AK46,4), \"-\")","v":0.6452},"% Interpretation",{"$f":"N76","v":"Weighted intervention volume_Individual asset category"},{"$f":"O49*F53","v":1.413520121269634E-2},{"$f":"P49*F53","v":1.413520121269634E-2},null,{"$f":"O50","v":1.413520121269634E-2},{"$f":"P50","v":1.413520121269634E-2},null,{"$f":"O50","v":1.413520121269634E-2},{"$f":"P50","v":1.413520121269634E-2}]
[null,null,null,{"$f":"D25","v":"Part 3 of PTO"},{"$f":"SUM(G45,H45)","v":0},{"$f":"SUM(AB45,AC45)","v":26},"Part 3 of PTO",{"$f":"SUM(G44,H44,G45,H45)","v":210},{"$f":"SUM(AC44,AB44,AB45,AC45)","v":42},"Part 3 of PTO",{"$f":"SUM(G43,H43,G44,H44,G45,H45)","v":210},{"$f":"SUM(AB43,AC43,AB44,AC44,AB45,AC45)","v":84},null,{"$f":"N77","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O51","v":345.30739148698768},null,null,{"$f":"R51","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G45+H45)<>0, P46<>0), SQRT(ABS(E49*E50))*E51, \"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IF(AND((AB45+AC45)<>0, AK46<>0), SQRT(ABS(F49*F50))*F51, \"Check C1+C2\")","v":18.132520045487336},"PTO",{"$f":"IF(AND((G44+H44+G45+H45)<>0, P46<>0), SQRT(ABS(H49*H50))*H51, \"Check C1+C2+C3\")","v":0},{"$f":"IF(AND((AC44+AB44+AB45+AC45)<>0, AK46<>0), SQRT(ABS(I49*I50))*I51, \"Check C1+C2+C3\")","v":28.600355723661899},"PTO",{"$f":"IF(AND((G43+H43+G44+H44+G45+H45)<>0, P46<>0), SQRT(ABS(K49*K50))*K51, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AB43+AC43+AB44+AC44+AB45+AC45)<>0, AK46<>0), SQRT(ABS(L49*L50))*L51, \"No Asset or Intervention to Check\")","v":46.560877971103601},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E54-F54, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H54-I54, \"Check C1+C2+C3\")","v":-2.1277462258350124E-3},null,null,{"$f":"IFERROR(K54-L54, \"No Intervention to Check\")","v":-3.4639335724281572E-3}]
[null,null,null,"Network weighting factor",{"$f":"F53","v":7.4395795856296523E-5},7.4395795856296523E-5,"Network weighting factor",{"$f":"I53","v":7.4395795856296523E-5},{"$f":"F53","v":7.4395795856296523E-5},"Network weighting factor",{"$f":"L53","v":7.4395795856296523E-5},{"$f":"F53","v":7.4395795856296523E-5},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O51=0, \"No Intervention\", IFERROR(O52/O51, O52))","v":"Check C1+C2"},null,null,{"$f":"IF(R51=0, \"No Intervention\", IFERROR(R52/R51, R52))","v":-6.1618901833301555E-6},null,null,{"$f":"IF(U51=0, \"No Intervention\", IFERROR(U52/U51, U52))","v":-1.0031449247325739E-5}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E52*E53,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(F52*F53,\"Check C1+C2\")","v":1.3489832596642803E-3},"Weighted Network PTO",{"$f":"IFERROR(H52*H53,\"Check C1+C2\")","v":0},{"$f":"IFERROR(I52*I53,\"Check C1+C2+C3\")","v":2.1277462258350124E-3},"Weighted Network PTO",{"$f":"IFERROR(K52*K53,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L52*L53,\"No Asset or Intervention to Check\")","v":3.4639335724281572E-3}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D30","v":"Part 1 of PTO"},{"$f":"IF(AND(H46<>0, P46<>0),ROUND((SUM(H46,O46)/H46),4), \"-\")","v":0},{"$f":"IF(AC46<>0, ROUND((SUM(AC46,AJ46)/AC46),4), \"-\")","v":0.49149999999999999},{"$f":"D56","v":"Part 1 of PTO"},{"$f":"IF(SUM(H46,G46)<>0, ROUND((SUM(H46,G46,O46,N46)/SUM(H46,G46)),4), \"-\")","v":0.1143},{"$f":"IF(SUM(AC46,AB46)<>0, ROUND((SUM(AC46,AB46,AJ46,AI46)/SUM(AC46,AB46)), 4), \"-\")","v":0.46589999999999998},{"$f":"G56","v":"Part 1 of PTO"},{"$f":"IF(SUM(H46,G46,F46)<>0, ROUND((SUM(H46,G46,F46,O46,N46,M46)/SUM(H46,G46,F46)), 4), \"-\")","v":0.43640000000000001},{"$f":"IF(SUM(AC46,AA46,AB46)<>0, ROUND((SUM(AC46,AA46,AB46,AJ46,AI46,AH46)/SUM(AC46,AA46,AB46)), 4), \"-\")","v":0.48549999999999999},{"$f":"M49","v":"PTO's"},{"$f":"N49","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O49","v":190},{"$f":"P49","v":190},null,{"$f":"R49","v":190},{"$f":"S49","v":190},null,{"$f":"U49","v":190},{"$f":"V49","v":190}]
[null,null,"perspective",{"$f":"D31","v":"Part 2 of PTO"},{"$f":"IF(P46<>0, ROUND((P46-SUM(O46))/P46,4), \"-\")","v":0.34410000000000002},{"$f":"IF(AK46<>0, ROUND((AK46-SUM(AJ46))/AK46,4), \"-\")","v":0.7581},{"$f":"D57","v":"Part 2 of PTO"},{"$f":"IF(P46<>0, ROUND((P46-SUM(O46,N46))/P46,4), \"-\")","v":0},{"$f":"IF(AK46<>0, ROUND((AK46-SUM(AJ46,AI46))/AK46,4), \"-\")","v":0.621},{"$f":"G57","v":"Part 2 of PTO"},{"$f":"IF(P46<>0, ROUND((P46-SUM(O46,N46,M46))/P46,4), \"-\")","v":0},{"$f":"IF(AK46<>0, ROUND((AK46-SUM(AJ46,AI46,AH46))/AK46,4), \"-\")","v":0.4274},{"$f":"M50","v":"% Interpretation"},{"$f":"N50","v":"Weighted intervention volume_Individual asset category"},{"$f":"O56*F60","v":1.413520121269634E-2},{"$f":"P56*F60","v":1.413520121269634E-2},null,{"$f":"O57","v":1.413520121269634E-2},{"$f":"P57","v":1.413520121269634E-2},null,{"$f":"O57","v":1.413520121269634E-2},{"$f":"P57","v":1.413520121269634E-2}]
[null,null,null,{"$f":"D32","v":"Part 3 of PTO"},{"$f":"H46","v":122},{"$f":"AC46","v":59},{"$f":"D58","v":"Part 3 of PTO"},{"$f":"SUM(H46,G46)","v":210},{"$f":"SUM(AC46,AB46)","v":88},{"$f":"G58","v":"Part 3 of PTO"},{"$f":"SUM(H46,G46,F46)","v":330},{"$f":"SUM(AC46,AA46,AB46)","v":138},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O58","v":345.30739148698768},null,null,{"$f":"R58","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H46<>0, P46<>0), SQRT(ABS(E56*E57))*E58, \"Check HI5+HI4\")","v":0},{"$f":"IF(AND(AC46<>0, AK46<>0), SQRT(ABS(F56*F57))*F58, \"Check HI5+HI4\")","v":36.014469427578682},{"$f":"D59","v":"PTO"},{"$f":"IF(AND((H46+G46)<>0, P46<>0), SQRT(ABS(H56*H57))*H58, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC46+AB46)<>0, AK46<>0), SQRT(ABS(I56*I57))*I58, \"Check HI5+HI4+HI3\")","v":47.334176676055108},{"$f":"G59","v":"PTO"},{"$f":"IF(AND((H46+G46+F46)<>0, P46<>0), SQRT(ABS(K56*K57))*K58, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC46+AA46+AB46)<>0, AK46<>0), SQRT(ABS(L56*L57))*L58, \"No Asset or Intervention to Check\")","v":62.862400676397968},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E61-F61, \"Check HI5+HI4\")","v":-2.6793251154069758E-3},null,null,{"$f":"IFERROR(H61-I61, \"Check HI5+HI4+HI3\")","v":-3.5214637450176681E-3},null,null,{"$f":"IFERROR(K61-L61, \"No Intervention to Check\")","v":-4.6766983277580195E-3}]
[null,null,null,{"$f":"D53","v":"Network weighting factor"},{"$f":"F60","v":7.4395795856296523E-5},{"$f":"F53","v":7.4395795856296523E-5},{"$f":"G53","v":"Network weighting factor"},{"$f":"I60","v":7.4395795856296523E-5},{"$f":"F60","v":7.4395795856296523E-5},{"$f":"J53","v":"Network weighting factor"},{"$f":"L60","v":7.4395795856296523E-5},{"$f":"F60","v":7.4395795856296523E-5},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O58=0, \"No Intervention\", IFERROR(O59/O58, O59))","v":-7.7592463453187962E-6},null,null,{"$f":"IF(R58=0, \"No Intervention\", IFERROR(R59/R58, R59))","v":-1.0198054926809664E-5},null,null,{"$f":"IF(U58=0, \"No Intervention\", IFERROR(U59/U58, U59))","v":-1.3543580134844153E-5}]
[null,null,null,{"$f":"D54","v":"Weighted Network PTO"},{"$f":"IFERROR(E59*E60,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(F59*F60,\"Check HI5+HI4\")","v":2.6793251154069758E-3},{"$f":"D61","v":"Weighted Network PTO"},{"$f":"IFERROR(H59*H60,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I59*I60,\"Check HI5+HI4+HI3\")","v":3.5214637450176681E-3},{"$f":"G61","v":"Weighted Network PTO"},{"$f":"IFERROR(K59*K60,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L59*L60,\"No Asset or Intervention to Check\")","v":4.6766983277580195E-3}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C29:D29","v":"LTS Pipelines - Piggable"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C63,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":0},0,0,0,0,{"$f":"SUM(D68:H68)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C63,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C63,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(K68:O68)","v":0},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C63,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},0,31.338999999999999,0.35,0,{"$f":"SUM(Y68:AC68)","v":31.689},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C63,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C63,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF68:AJ68)","v":0}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D69:H69)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K69:O69)","v":0},null,null,null,null,null,null,null,"C3",0,115.27,124.83,43.756999999999998,10.64,{"$f":"SUM(Y69:AC69)","v":294.49699999999996},"C3","-","-","-","-","-",{"$f":"SUM(AF69:AJ69)","v":0}]
[null,null,"C2",0,0,0,0,0,{"$f":"SUM(D70:H70)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(K70:O70)","v":0},null,null,null,null,null,null,null,"C2",0,51.777000000000001,58.189,0,0,{"$f":"SUM(Y70:AC70)","v":109.96600000000001},"C2","-","-","-","-","-",{"$f":"SUM(AF70:AJ70)","v":0}]
[null,null,"C1",0,130.19999999999999,450.5,135.69999999999999,49.5,{"$f":"SUM(D71:H71)","v":765.90000000000009},"C1","-","-",-430.7,-135.69999999999999,-49.5,{"$f":"SUM(K71:O71)","v":-615.9},null,null,null,null,null,null,null,"C1",0,2.4580000000000002,77.396000000000001,0,9.4719999999999995,{"$f":"SUM(Y71:AC71)","v":89.325999999999993},"C1","-","-","-","-","-",{"$f":"SUM(AF71:AJ71)","v":0}]
[null,null,"Total",{"$f":"SUM(D68:D71)","v":0},130.19999999999999,450.5,135.69999999999999,49.5,765.90000000000009,"Total",{"$f":"SUM(K68:K71)","v":0},0,-430.7,-135.69999999999999,-49.5,-615.9,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y68:Y71)","v":0},169.505,291.75399999999996,44.106999999999999,20.112000000000002,525.47799999999995,"Total",{"$f":"SUM(AF68:AF71)","v":0},0,0,0,0,0]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D49","v":"Part 1 of PTO"},{"$f":"IF(SUM(G71,H71)<>0, ROUND((SUM(H71,G71,N71,O71)/(G71+H71)),4), \"-\")","v":0},{"$f":"IF(SUM(AB71+AC71)<>0, ROUND((SUM(AB71,AC71,AI71,AJ71)/SUM(AB71,AC71)),4), \"-\")","v":1},{"$f":"D75","v":"Part 1 of PTO"},{"$f":"IF(SUM(G70,H70,G71,H71)<>0, ROUND((SUM(G70,H70,G71,H71,N70,O70,N71,O71)/SUM(G70,H70,G71,H71)),4), \"-\")","v":0},{"$f":"IF(SUM(AC70,AB70,AB71,AC71)<>0, ROUND((SUM(AC70,AB70,AB71,AC71,AI70,AJ70,AI71,AJ71)/SUM(AC70,AB70,AB71,AC71)),4), \"-\")","v":1},{"$f":"G75","v":"Part 1 of PTO"},{"$f":"IF(SUM(G69,H69,G70,H70,G71,H71)<>0, ROUND((SUM(G69,H69,G70,H70,G71,H71,N69,O69,N70,O70,N71,O71)/SUM(G69,H69,G70,H70,G71,H71)),4), \"-\")","v":0},{"$f":"IF(SUM(AB69,AC69,AB70,AC70,AB71,AC71)<>0, ROUND((SUM(AB69,AC69,AB70,AC70,AB71,AC71,AI69,AJ69,AI70,AJ70,AI71,AJ71)/SUM(AB69,AC69,AB70,AC70,AB71,AC71)),4), \"-\")","v":1},"PTO's",{"$f":"N101","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM34","v":65},{"$f":"'3.0_Data_Copy'!AR34","v":65},null,{"$f":"O75","v":65},{"$f":"P75","v":65},null,{"$f":"O75","v":65},{"$f":"P75","v":65}]
[null,null,"perspective",{"$f":"D50","v":"Part 2 of PTO"},{"$f":"IF(P72<>0, ROUND(((P72-SUM(N71,O71))/P72),4), \"-\")","v":0.69930000000000003},{"$f":"IF(AK72<>0, ROUND(((AK72-SUM(AJ71,AI71))/AK72),4), \"-\")","v":"-"},"Part 2 of PTO",{"$f":"IF(P72<>0, ROUND(((P72-SUM(N70,O70,N71,O71))/P72),4), \"-\")","v":0.69930000000000003},{"$f":"IF(AK72<>0, ROUND(((AK72-SUM(AI70,AJ70,AI71,AJ71))/AK72),4), \"-\")","v":"-"},"Part 2 of PTO",{"$f":"IF(P72<>0, ROUND((P72-SUM(N69:O71))/P72,4), \"-\")","v":0.69930000000000003},{"$f":"IF(AK72<>0, ROUND((AK72-SUM(AI69:AJ71))/AK72,4), \"-\")","v":"-"},"% Interpretation",{"$f":"N102","v":"Weighted intervention volume_Individual asset category"},{"$f":"O75*F79","v":1.5574779541996773E-2},{"$f":"P75*F79","v":1.5574779541996773E-2},null,{"$f":"O76","v":1.5574779541996773E-2},{"$f":"P76","v":1.5574779541996773E-2},null,{"$f":"O76","v":1.5574779541996773E-2},{"$f":"P76","v":1.5574779541996773E-2}]
[null,null,null,{"$f":"D51","v":"Part 3 of PTO"},{"$f":"SUM(G71,H71)","v":185.2},{"$f":"SUM(AB71,AC71)","v":9.4719999999999995},"Part 3 of PTO",{"$f":"SUM(G70,H70,G71,H71)","v":185.2},{"$f":"SUM(AC70,AB70,AB71,AC71)","v":9.4719999999999995},"Part 3 of PTO",{"$f":"SUM(G69,H69,G70,H70,G71,H71)","v":185.2},{"$f":"SUM(AB69,AC69,AB70,AC70,AB71,AC71)","v":63.869},null,{"$f":"N103","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O77","v":345.30739148698768},null,null,{"$f":"R77","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G71+H71)<>0, P72<>0), SQRT(ABS(E75*E76))*E77, \"Check C1+C2\")","v":0},{"$f":"IF(AND((AB71+AC71)<>0, AK72<>0), SQRT(ABS(F75*F76))*F77, \"Check C1+C2\")","v":"Check C1+C2"},"PTO",{"$f":"IF(AND((G70+H70+G71+H71)<>0, P72<>0), SQRT(ABS(H75*H76))*H77, \"Check C1+C2+C3\")","v":0},{"$f":"IF(AND((AC70+AB70+AB71+AC71)<>0, AK72<>0), SQRT(ABS(I75*I76))*I77, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},"PTO",{"$f":"IF(AND((G69+H69+G70+H70+G71+H71)<>0, P72<>0), SQRT(ABS(K75*K76))*K77, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AB69+AC69+AB70+AC70+AB71+AC71)<>0, AK72<>0), SQRT(ABS(L75*L76))*L77, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E80-F80, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H80-I80, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},null,null,{"$f":"IFERROR(K80-L80, \"No Intervention to Check\")","v":"No Intervention to Check"}]
[null,null,null,"Network weighting factor",{"$f":"F79","v":2.396119929537965E-4},2.396119929537965E-4,"Network weighting factor",{"$f":"I79","v":2.396119929537965E-4},{"$f":"F79","v":2.396119929537965E-4},"Network weighting factor",{"$f":"L79","v":2.396119929537965E-4},{"$f":"F79","v":2.396119929537965E-4},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O77=0, \"No Intervention\", IFERROR(O78/O77, O78))","v":"Check C1+C2"},null,null,{"$f":"IF(R77=0, \"No Intervention\", IFERROR(R78/R77, R78))","v":"Check C1+C2+C3"},null,null,{"$f":"IF(U77=0, \"No Intervention\", IFERROR(U78/U77, U78))","v":"No Intervention to Check"}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E78*E79,\"Check C1+C2\")","v":0},{"$f":"IFERROR(F78*F79,\"Check C1+C2\")","v":"Check C1+C2"},"Weighted Network PTO",{"$f":"IFERROR(H78*H79,\"Check C1+C2\")","v":0},{"$f":"IFERROR(I78*I79,\"Check C1+C2+C3\")","v":"Check C1+C2+C3"},"Weighted Network PTO",{"$f":"IFERROR(K78*K79,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L78*L79,\"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D56","v":"Part 1 of PTO"},{"$f":"IF(AND(H72<>0, P72<>0),ROUND((SUM(H72,O72)/H72),4), \"-\")","v":0},{"$f":"IF(AC72<>0, ROUND((SUM(AC72,AJ72)/AC72),4), \"-\")","v":1},{"$f":"D82","v":"Part 1 of PTO"},{"$f":"IF(SUM(H72,G72)<>0, ROUND((SUM(H72,G72,O72,N72)/SUM(H72,G72)),4), \"-\")","v":0},{"$f":"IF(SUM(AC72,AB72)<>0, ROUND((SUM(AC72,AB72,AJ72,AI72)/SUM(AC72,AB72)), 4), \"-\")","v":1},{"$f":"G82","v":"Part 1 of PTO"},{"$f":"IF(SUM(H72,G72,F72)<>0, ROUND((SUM(H72,G72,F72,O72,N72,M72)/SUM(H72,G72,F72)), 4), \"-\")","v":3.1099999999999999E-2},{"$f":"IF(SUM(AC72,AA72,AB72)<>0, ROUND((SUM(AC72,AA72,AB72,AJ72,AI72,AH72)/SUM(AC72,AA72,AB72)), 4), \"-\")","v":1},{"$f":"M75","v":"PTO's"},{"$f":"N75","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O75","v":65},{"$f":"P75","v":65},null,{"$f":"R75","v":65},{"$f":"S75","v":65},null,{"$f":"U75","v":65},{"$f":"V75","v":65}]
[null,null,"perspective",{"$f":"D57","v":"Part 2 of PTO"},{"$f":"IF(P72<>0, ROUND((P72-SUM(O72))/P72,4), \"-\")","v":0.91959999999999997},{"$f":"IF(AK72<>0, ROUND((AK72-SUM(AJ72))/AK72,4), \"-\")","v":"-"},{"$f":"D83","v":"Part 2 of PTO"},{"$f":"IF(P72<>0, ROUND((P72-SUM(O72,N72))/P72,4), \"-\")","v":0.69930000000000003},{"$f":"IF(AK72<>0, ROUND((AK72-SUM(AJ72,AI72))/AK72,4), \"-\")","v":"-"},{"$f":"G83","v":"Part 2 of PTO"},{"$f":"IF(P72<>0, ROUND((P72-SUM(O72,N72,M72))/P72,4), \"-\")","v":0},{"$f":"IF(AK72<>0, ROUND((AK72-SUM(AJ72,AI72,AH72))/AK72,4), \"-\")","v":"-"},{"$f":"M76","v":"% Interpretation"},{"$f":"N76","v":"Weighted intervention volume_Individual asset category"},{"$f":"O82*F86","v":1.5574779541996773E-2},{"$f":"P82*F86","v":1.5574779541996773E-2},null,{"$f":"O83","v":1.5574779541996773E-2},{"$f":"P83","v":1.5574779541996773E-2},null,{"$f":"O83","v":1.5574779541996773E-2},{"$f":"P83","v":1.5574779541996773E-2}]
[null,null,null,{"$f":"D58","v":"Part 3 of PTO"},{"$f":"H72","v":49.5},{"$f":"AC72","v":20.112000000000002},{"$f":"D84","v":"Part 3 of PTO"},{"$f":"SUM(H72,G72)","v":185.2},{"$f":"SUM(AC72,AB72)","v":64.218999999999994},{"$f":"G84","v":"Part 3 of PTO"},{"$f":"SUM(H72,G72,F72)","v":635.70000000000005},{"$f":"SUM(AC72,AA72,AB72)","v":355.97299999999996},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O84","v":345.30739148698768},null,null,{"$f":"R84","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H72<>0, P72<>0), SQRT(ABS(E82*E83))*E84, \"Check HI5+HI4\")","v":0},{"$f":"IF(AND(AC72<>0, AK72<>0), SQRT(ABS(F82*F83))*F84, \"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"D85","v":"PTO"},{"$f":"IF(AND((H72+G72)<>0, P72<>0), SQRT(ABS(H82*H83))*H84, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC72+AB72)<>0, AK72<>0), SQRT(ABS(I82*I83))*I84, \"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},{"$f":"G85","v":"PTO"},{"$f":"IF(AND((H72+G72+F72)<>0, P72<>0), SQRT(ABS(K82*K83))*K84, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC72+AA72+AB72)<>0, AK72<>0), SQRT(ABS(L82*L83))*L84, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E87-F87, \"Check HI5+HI4\")","v":"Check HI5+HI4"},null,null,{"$f":"IFERROR(H87-I87, \"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},null,null,{"$f":"IFERROR(K87-L87, \"No Intervention to Check\")","v":"No Intervention to Check"}]
[null,null,null,{"$f":"D79","v":"Network weighting factor"},{"$f":"F86","v":2.396119929537965E-4},{"$f":"F79","v":2.396119929537965E-4},{"$f":"G79","v":"Network weighting factor"},{"$f":"I86","v":2.396119929537965E-4},{"$f":"F86","v":2.396119929537965E-4},{"$f":"J79","v":"Network weighting factor"},{"$f":"L86","v":2.396119929537965E-4},{"$f":"F86","v":2.396119929537965E-4},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O84=0, \"No Intervention\", IFERROR(O85/O84, O85))","v":"Check HI5+HI4"},null,null,{"$f":"IF(R84=0, \"No Intervention\", IFERROR(R85/R84, R85))","v":"Check HI5+HI4+HI3"},null,null,{"$f":"IF(U84=0, \"No Intervention\", IFERROR(U85/U84, U85))","v":"No Intervention to Check"}]
[null,null,null,{"$f":"D80","v":"Weighted Network PTO"},{"$f":"IFERROR(E85*E86,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(F85*F86,\"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"D87","v":"Weighted Network PTO"},{"$f":"IFERROR(H85*H86,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I85*I86,\"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},{"$f":"G87","v":"Weighted Network PTO"},{"$f":"IFERROR(K85*K86,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L85*L86,\"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C39:D39","v":"LTS Pipelines – Non  Piggable"},"LV Switchgear (at s/s)","LV Switchgear (at s/s)","LV Switchgear (at s/s)"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C89,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":0},0,0,0,0,{"$f":"SUM(D94:H94)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C89,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C89,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(K94:O94)","v":0},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C89,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},33.365000000000002,60.14,11.013999999999999,12.414,{"$f":"SUM(Y94:AC94)","v":116.93299999999999},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C89,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C89,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF94:AJ94)","v":0}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D95:H95)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K95:O95)","v":0},null,null,null,null,null,null,null,"C3",0,46.411000000000001,62.4,54.179000000000002,6.9610000000000003,{"$f":"SUM(Y95:AC95)","v":169.95100000000002},"C3","-","-","-",-10.893000000000001,"-",{"$f":"SUM(AF95:AJ95)","v":-10.893000000000001}]
[null,null,"C2",0,0,0,0,0,{"$f":"SUM(D96:H96)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(K96:O96)","v":0},null,null,null,null,null,null,null,"C2",0,13.792999999999999,4.4249999999999998,19.736999999999998,0,{"$f":"SUM(Y96:AC96)","v":37.954999999999998},"C2","-","-","-",-14.202999999999999,"-",{"$f":"SUM(AF96:AJ96)","v":-14.202999999999999}]
[null,null,"C1",0,0,61.136240467078252,81.514987289437684,61.136240467078252,{"$f":"SUM(D97:H97)","v":203.7874682235942},"C1","-","-","-",-81.514987289437684,-61.136240467078252,{"$f":"SUM(K97:O97)","v":-142.65122775651594},null,null,null,null,null,null,null,"C1",0,3.9580000000000002,46.155000000000001,0.32200000000000001,19.010000000000002,{"$f":"SUM(Y97:AC97)","v":69.445000000000007},"C1","-","-","-","-","-",{"$f":"SUM(AF97:AJ97)","v":0}]
[null,null,"Total",{"$f":"SUM(D94:D97)","v":0},0,61.136240467078252,81.514987289437684,61.136240467078252,203.7874682235942,"Total",{"$f":"SUM(K94:K97)","v":0},0,0,-81.514987289437684,-61.136240467078252,-142.65122775651594,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y94:Y97)","v":0},97.527000000000015,173.12,85.251999999999995,38.385000000000005,394.28399999999999,"Total",{"$f":"SUM(AF94:AF97)","v":0},0,0,-25.096,0,-25.096]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D75","v":"Part 1 of PTO"},{"$f":"IF(SUM(G97,H97)<>0, ROUND((SUM(H97,G97,N97,O97)/(G97+H97)),4), \"-\")","v":0},{"$f":"IF(SUM(AB97+AC97)<>0, ROUND((SUM(AB97,AC97,AI97,AJ97)/SUM(AB97,AC97)),4), \"-\")","v":1},{"$f":"D101","v":"Part 1 of PTO"},{"$f":"IF(SUM(G96,H96,G97,H97)<>0, ROUND((SUM(G96,H96,G97,H97,N96,O96,N97,O97)/SUM(G96,H96,G97,H97)),4), \"-\")","v":0},{"$f":"IF(SUM(AC96,AB96,AB97,AC97)<>0, ROUND((SUM(AC96,AB96,AB97,AC97,AI96,AJ96,AI97,AJ97)/SUM(AC96,AB96,AB97,AC97)),4), \"-\")","v":0.63649999999999995},{"$f":"G101","v":"Part 1 of PTO"},{"$f":"IF(SUM(G95,H95,G96,H96,G97,H97)<>0, ROUND((SUM(G95,H95,G96,H96,G97,H97,N95,O95,N96,O96,N97,O97)/SUM(G95,H95,G96,H96,G97,H97)),4), \"-\")","v":0},{"$f":"IF(SUM(AB95,AC95,AB96,AC96,AB97,AC97)<>0, ROUND((SUM(AB95,AC95,AB96,AC96,AB97,AC97,AI95,AJ95,AI96,AJ96,AI97,AJ97)/SUM(AB95,AC95,AB96,AC96,AB97,AC97)),4), \"-\")","v":0.74960000000000004},"PTO's",{"$f":"N127","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM44","v":136},{"$f":"'3.0_Data_Copy'!AR44","v":136},null,{"$f":"O101","v":136},{"$f":"P101","v":136},null,{"$f":"O101","v":136},{"$f":"P101","v":136}]
[null,null,"perspective",{"$f":"D76","v":"Part 2 of PTO"},{"$f":"IF(P98<>0, ROUND(((P98-SUM(N97,O97))/P98),4), \"-\")","v":0},{"$f":"IF(AK98<>0, ROUND(((AK98-SUM(AJ97,AI97))/AK98),4), \"-\")","v":1},"Part 2 of PTO",{"$f":"IF(P98<>0, ROUND(((P98-SUM(N96,O96,N97,O97))/P98),4), \"-\")","v":0},{"$f":"IF(AK98<>0, ROUND(((AK98-SUM(AI96,AJ96,AI97,AJ97))/AK98),4), \"-\")","v":0.43409999999999999},"Part 2 of PTO",{"$f":"IF(P98<>0, ROUND((P98-SUM(N95:O97))/P98,4), \"-\")","v":0},{"$f":"IF(AK98<>0, ROUND((AK98-SUM(AI95:AJ97))/AK98,4), \"-\")","v":0},"% Interpretation",{"$f":"N128","v":"Weighted intervention volume_Individual asset category"},{"$f":"O101*F105","v":0.8595306188730234},{"$f":"P101*F105","v":0.8595306188730234},null,{"$f":"O102","v":0.8595306188730234},{"$f":"P102","v":0.8595306188730234},null,{"$f":"O102","v":0.8595306188730234},{"$f":"P102","v":0.8595306188730234}]
[null,null,null,{"$f":"D77","v":"Part 3 of PTO"},{"$f":"SUM(G97,H97)","v":142.65122775651594},{"$f":"SUM(AB97,AC97)","v":19.332000000000001},"Part 3 of PTO",{"$f":"SUM(G96,H96,G97,H97)","v":142.65122775651594},{"$f":"SUM(AC96,AB96,AB97,AC97)","v":39.069000000000003},"Part 3 of PTO",{"$f":"SUM(G95,H95,G96,H96,G97,H97)","v":142.65122775651594},{"$f":"SUM(AB95,AC95,AB96,AC96,AB97,AC97)","v":100.209},null,{"$f":"N129","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O103","v":345.30739148698768},null,null,{"$f":"R103","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G97+H97)<>0, P98<>0), SQRT(ABS(E101*E102))*E103, \"Check C1+C2\")","v":0},{"$f":"IF(AND((AB97+AC97)<>0, AK98<>0), SQRT(ABS(F101*F102))*F103, \"Check C1+C2\")","v":19.332000000000001},"PTO",{"$f":"IF(AND((G96+H96+G97+H97)<>0, P98<>0), SQRT(ABS(H101*H102))*H103, \"Check C1+C2+C3\")","v":0},{"$f":"IF(AND((AC96+AB96+AB97+AC97)<>0, AK98<>0), SQRT(ABS(I101*I102))*I103, \"Check C1+C2+C3\")","v":20.536498235160217},"PTO",{"$f":"IF(AND((G95+H95+G96+H96+G97+H97)<>0, P98<>0), SQRT(ABS(K101*K102))*K103, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AB95+AC95+AB96+AC96+AB97+AC97)<>0, AK98<>0), SQRT(ABS(L101*L102))*L103, \"No Asset or Intervention to Check\")","v":0},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E106-F106, \"Check C1+C2\")","v":-0.1221797494415683},null,null,{"$f":"IFERROR(H106-I106, \"Check C1+C2+C3\")","v":-0.12979227233494128},null,null,{"$f":"IFERROR(K106-L106, \"No Intervention to Check\")","v":0}]
[null,null,null,"Network weighting factor",{"$f":"F105","v":6.3200780799487011E-3},6.3200780799487011E-3,"Network weighting factor",{"$f":"I105","v":6.3200780799487011E-3},{"$f":"F105","v":6.3200780799487011E-3},"Network weighting factor",{"$f":"L105","v":6.3200780799487011E-3},{"$f":"F105","v":6.3200780799487011E-3},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O103=0, \"No Intervention\", IFERROR(O104/O103, O104))","v":-3.5382894329434713E-4},null,null,{"$f":"IF(R103=0, \"No Intervention\", IFERROR(R104/R103, R104))","v":-3.7587458460133278E-4},null,null,{"$f":"IF(U103=0, \"No Intervention\", IFERROR(U104/U103, U104))","v":0}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E104*E105,\"Check C1+C2\")","v":0},{"$f":"IFERROR(F104*F105,\"Check C1+C2\")","v":0.1221797494415683},"Weighted Network PTO",{"$f":"IFERROR(H104*H105,\"Check C1+C2\")","v":0},{"$f":"IFERROR(I104*I105,\"Check C1+C2+C3\")","v":0.12979227233494128},"Weighted Network PTO",{"$f":"IFERROR(K104*K105,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L104*L105,\"No Asset or Intervention to Check\")","v":0}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D82","v":"Part 1 of PTO"},{"$f":"IF(AND(H98<>0, P98<>0),ROUND((SUM(H98,O98)/H98),4), \"-\")","v":0},{"$f":"IF(AC98<>0, ROUND((SUM(AC98,AJ98)/AC98),4), \"-\")","v":1},{"$f":"D108","v":"Part 1 of PTO"},{"$f":"IF(SUM(H98,G98)<>0, ROUND((SUM(H98,G98,O98,N98)/SUM(H98,G98)),4), \"-\")","v":0},{"$f":"IF(SUM(AC98,AB98)<>0, ROUND((SUM(AC98,AB98,AJ98,AI98)/SUM(AC98,AB98)), 4), \"-\")","v":0.79700000000000004},{"$f":"G108","v":"Part 1 of PTO"},{"$f":"IF(SUM(H98,G98,F98)<>0, ROUND((SUM(H98,G98,F98,O98,N98,M98)/SUM(H98,G98,F98)), 4), \"-\")","v":0.3},{"$f":"IF(SUM(AC98,AA98,AB98)<>0, ROUND((SUM(AC98,AA98,AB98,AJ98,AI98,AH98)/SUM(AC98,AA98,AB98)), 4), \"-\")","v":0.91539999999999999},{"$f":"M101","v":"PTO's"},{"$f":"N101","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O101","v":136},{"$f":"P101","v":136},null,{"$f":"R101","v":136},{"$f":"S101","v":136},null,{"$f":"U101","v":136},{"$f":"V101","v":136}]
[null,null,"perspective",{"$f":"D83","v":"Part 2 of PTO"},{"$f":"IF(P98<>0, ROUND((P98-SUM(O98))/P98,4), \"-\")","v":0.57140000000000002},{"$f":"IF(AK98<>0, ROUND((AK98-SUM(AJ98))/AK98,4), \"-\")","v":1},{"$f":"D109","v":"Part 2 of PTO"},{"$f":"IF(P98<>0, ROUND((P98-SUM(O98,N98))/P98,4), \"-\")","v":0},{"$f":"IF(AK98<>0, ROUND((AK98-SUM(AJ98,AI98))/AK98,4), \"-\")","v":0},{"$f":"G109","v":"Part 2 of PTO"},{"$f":"IF(P98<>0, ROUND((P98-SUM(O98,N98,M98))/P98,4), \"-\")","v":0},{"$f":"IF(AK98<>0, ROUND((AK98-SUM(AJ98,AI98,AH98))/AK98,4), \"-\")","v":0},{"$f":"M102","v":"% Interpretation"},{"$f":"N102","v":"Weighted intervention volume_Individual asset category"},{"$f":"O108*F112","v":0.8595306188730234},{"$f":"P108*F112","v":0.8595306188730234},null,{"$f":"O109","v":0.8595306188730234},{"$f":"P109","v":0.8595306188730234},null,{"$f":"O109","v":0.8595306188730234},{"$f":"P109","v":0.8595306188730234}]
[null,null,null,{"$f":"D84","v":"Part 3 of PTO"},{"$f":"H98","v":61.136240467078252},{"$f":"AC98","v":38.385000000000005},{"$f":"D110","v":"Part 3 of PTO"},{"$f":"SUM(H98,G98)","v":142.65122775651594},{"$f":"SUM(AC98,AB98)","v":123.637},{"$f":"G110","v":"Part 3 of PTO"},{"$f":"SUM(H98,G98,F98)","v":203.7874682235942},{"$f":"SUM(AC98,AA98,AB98)","v":296.75700000000001},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O110","v":345.30739148698768},null,null,{"$f":"R110","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H98<>0, P98<>0), SQRT(ABS(E108*E109))*E110, \"Check HI5+HI4\")","v":0},{"$f":"IF(AND(AC98<>0, AK98<>0), SQRT(ABS(F108*F109))*F110, \"Check HI5+HI4\")","v":38.385000000000005},{"$f":"D111","v":"PTO"},{"$f":"IF(AND((H98+G98)<>0, P98<>0), SQRT(ABS(H108*H109))*H110, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC98+AB98)<>0, AK98<>0), SQRT(ABS(I108*I109))*I110, \"Check HI5+HI4+HI3\")","v":0},{"$f":"G111","v":"PTO"},{"$f":"IF(AND((H98+G98+F98)<>0, P98<>0), SQRT(ABS(K108*K109))*K110, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC98+AA98+AB98)<>0, AK98<>0), SQRT(ABS(L108*L109))*L110, \"No Asset or Intervention to Check\")","v":0},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E113-F113, \"Check HI5+HI4\")","v":-0.24259619709883093},null,null,{"$f":"IFERROR(H113-I113, \"Check HI5+HI4+HI3\")","v":0},null,null,{"$f":"IFERROR(K113-L113, \"No Intervention to Check\")","v":0}]
[null,null,null,{"$f":"D105","v":"Network weighting factor"},{"$f":"F112","v":6.3200780799487011E-3},{"$f":"F105","v":6.3200780799487011E-3},{"$f":"G105","v":"Network weighting factor"},{"$f":"I112","v":6.3200780799487011E-3},{"$f":"F112","v":6.3200780799487011E-3},{"$f":"J105","v":"Network weighting factor"},{"$f":"L112","v":6.3200780799487011E-3},{"$f":"F112","v":6.3200780799487011E-3},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O110=0, \"No Intervention\", IFERROR(O111/O110, O111))","v":-7.0255141673668101E-4},null,null,{"$f":"IF(R110=0, \"No Intervention\", IFERROR(R111/R110, R111))","v":0},null,null,{"$f":"IF(U110=0, \"No Intervention\", IFERROR(U111/U110, U111))","v":0}]
[null,null,null,{"$f":"D106","v":"Weighted Network PTO"},{"$f":"IFERROR(E111*E112,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(F111*F112,\"Check HI5+HI4\")","v":0.24259619709883093},{"$f":"D113","v":"Weighted Network PTO"},{"$f":"IFERROR(H111*H112,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I111*I112,\"Check HI5+HI4+HI3\")","v":0},{"$f":"G113","v":"Weighted Network PTO"},{"$f":"IFERROR(K111*K112,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L111*L112,\"No Asset or Intervention to Check\")","v":0}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C49:D49","v":"Distribution Mains (Iron)"},"LV UGB and LV Pillar OD (not at s/s)","LV UGB and LV Pillar OD (not at s/s)","LV UGB and LV Pillar OD (not at s/s)"]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C115,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":20},0,0,0,116.07436699999991,{"$f":"SUM(D120:H120)","v":136.07436699999991},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C115,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C115,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-",-100,{"$f":"SUM(K120:O120)","v":-100},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C115,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},0,0,0,0,{"$f":"SUM(Y120:AC120)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C115,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C115,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF120:AJ120)","v":0}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D121:H121)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K121:O121)","v":0},null,null,null,null,null,null,null,"C3",0,0,139.11914000000002,0,0,{"$f":"SUM(Y121:AC121)","v":139.11914000000002},"C3","-","-",-0.62506000000001904,"-","-",{"$f":"SUM(AF121:AJ121)","v":-0.62506000000001904}]
[null,null,"C2",0,0,0,0,0,{"$f":"SUM(D122:H122)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(K122:O122)","v":0},null,null,null,null,null,null,null,"C2",0,0,0,1154.1344299999998,0,{"$f":"SUM(Y122:AC122)","v":1154.1344299999998},"C2","-","-","-","-","-",{"$f":"SUM(AF122:AJ122)","v":0}]
[null,null,"C1",1040.7953585974969,0,0,0,9290.3892744024979,{"$f":"SUM(D123:H123)","v":10331.184632999995},"C1","-","-","-","-",-3785.7025379941197,{"$f":"SUM(K123:O123)","v":-3785.7025379941197},null,null,null,null,null,null,null,"C1",0,0,0,0,7976.3879799998394,{"$f":"SUM(Y123:AC123)","v":7976.3879799998394},"C1","-","-","-","-",-2742.0735399999339,{"$f":"SUM(AF123:AJ123)","v":-2742.0735399999339}]
[null,null,"Total",{"$f":"SUM(D120:D123)","v":1060.7953585974969},0,0,0,9406.4636414024972,10467.258999999995,"Total",{"$f":"SUM(K120:K123)","v":0},0,0,0,-3885.7025379941197,-3885.7025379941197,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y120:Y123)","v":0},0,139.11914000000002,1154.1344299999998,7976.3879799998394,9269.6415499998402,"Total",{"$f":"SUM(AF120:AF123)","v":0},0,-0.62506000000001904,0,-2742.0735399999339,-2742.6985999999338]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D101","v":"Part 1 of PTO"},{"$f":"IF(SUM(G123,H123)<>0, ROUND((SUM(H123,G123,N123,O123)/(G123+H123)),4), \"-\")","v":0.59250000000000003},{"$f":"IF(SUM(AB123+AC123)<>0, ROUND((SUM(AB123,AC123,AI123,AJ123)/SUM(AB123,AC123)),4), \"-\")","v":0.65620000000000001},{"$f":"D127","v":"Part 1 of PTO"},{"$f":"IF(SUM(G122,H122,G123,H123)<>0, ROUND((SUM(G122,H122,G123,H123,N122,O122,N123,O123)/SUM(G122,H122,G123,H123)),4), \"-\")","v":0.59250000000000003},{"$f":"IF(SUM(AC122,AB122,AB123,AC123)<>0, ROUND((SUM(AC122,AB122,AB123,AC123,AI122,AJ122,AI123,AJ123)/SUM(AC122,AB122,AB123,AC123)),4), \"-\")","v":0.69969999999999999},{"$f":"G127","v":"Part 1 of PTO"},{"$f":"IF(SUM(G121,H121,G122,H122,G123,H123)<>0, ROUND((SUM(G121,H121,G122,H122,G123,H123,N121,O121,N122,O122,N123,O123)/SUM(G121,H121,G122,H122,G123,H123)),4), \"-\")","v":0.59250000000000003},{"$f":"IF(SUM(AB121,AC121,AB122,AC122,AB123,AC123)<>0, ROUND((SUM(AB121,AC121,AB122,AC122,AB123,AC123,AI121,AJ121,AI122,AJ122,AI123,AJ123)/SUM(AB121,AC121,AB122,AC122,AB123,AC123)),4), \"-\")","v":0.69969999999999999},"PTO's",{"$f":"N153","v":"Unweighted intervention volume_Individual asset category"},1870.6,1870.6,null,{"$f":"O127","v":1870.6},{"$f":"P127","v":1870.6},null,{"$f":"O127","v":1870.6},{"$f":"P127","v":1870.6}]
[null,null,"perspective",{"$f":"D102","v":"Part 2 of PTO"},{"$f":"IF(P124<>0, ROUND(((P124-SUM(N123,O123))/P124),4), \"-\")","v":2.5700000000000001E-2},{"$f":"IF(AK124<>0, ROUND(((AK124-SUM(AJ123,AI123))/AK124),4), \"-\")","v":2.0000000000000001E-4},"Part 2 of PTO",{"$f":"IF(P124<>0, ROUND(((P124-SUM(N122,O122,N123,O123))/P124),4), \"-\")","v":2.5700000000000001E-2},{"$f":"IF(AK124<>0, ROUND(((AK124-SUM(AI122,AJ122,AI123,AJ123))/AK124),4), \"-\")","v":2.0000000000000001E-4},"Part 2 of PTO",{"$f":"IF(P124<>0, ROUND((P124-SUM(N121:O123))/P124,4), \"-\")","v":2.5700000000000001E-2},{"$f":"IF(AK124<>0, ROUND((AK124-SUM(AI121:AJ123))/AK124,4), \"-\")","v":2.0000000000000001E-4},"% Interpretation",{"$f":"N154","v":"Weighted intervention volume_Individual asset category"},{"$f":"O127*F131","v":82.342534795955899},{"$f":"P127*F131","v":82.342534795955899},null,{"$f":"O128","v":82.342534795955899},{"$f":"P128","v":82.342534795955899},null,{"$f":"O128","v":82.342534795955899},{"$f":"P128","v":82.342534795955899}]
[null,null,null,{"$f":"D103","v":"Part 3 of PTO"},{"$f":"SUM(G123,H123)","v":9290.3892744024979},{"$f":"SUM(AB123,AC123)","v":7976.3879799998394},"Part 3 of PTO",{"$f":"SUM(G122,H122,G123,H123)","v":9290.3892744024979},{"$f":"SUM(AC122,AB122,AB123,AC123)","v":9130.5224099998395},"Part 3 of PTO",{"$f":"SUM(G121,H121,G122,H122,G123,H123)","v":9290.3892744024979},{"$f":"SUM(AB121,AC121,AB122,AC122,AB123,AC123)","v":9130.5224099998395},null,{"$f":"N155","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O129","v":345.30739148698768},null,null,{"$f":"R129","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G123+H123)<>0, P124<>0), SQRT(ABS(E127*E128))*E129, \"Check C1+C2\")","v":1146.4223669501948},{"$f":"IF(AND((AB123+AC123)<>0, AK124<>0), SQRT(ABS(F127*F128))*F129, \"Check C1+C2\")","v":91.377522979288798},"PTO",{"$f":"IF(AND((G122+H122+G123+H123)<>0, P124<>0), SQRT(ABS(H127*H128))*H129, \"Check C1+C2+C3\")","v":1146.4223669501948},{"$f":"IF(AND((AC122+AB122+AB123+AC123)<>0, AK124<>0), SQRT(ABS(I127*I128))*I129, \"Check C1+C2+C3\")","v":108.01064549738848},"PTO",{"$f":"IF(AND((G121+H121+G122+H122+G123+H123)<>0, P124<>0), SQRT(ABS(K127*K128))*K129, \"No Asset or Intervention to Check\")","v":1146.4223669501948},{"$f":"IF(AND((AB121+AC121+AB122+AC122+AB123+AC123)<>0, AK124<>0), SQRT(ABS(L127*L128))*L129, \"No Asset or Intervention to Check\")","v":108.01064549738848},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E132-F132, \"Check C1+C2\")","v":46.442353670463056},null,null,{"$f":"IFERROR(H132-I132, \"Check C1+C2+C3\")","v":45.710174973942145},null,null,{"$f":"IFERROR(K132-L132, \"No Intervention to Check\")","v":45.710174973942145}]
[null,null,null,"Network weighting factor",{"$f":"F131","v":4.4019317222258048E-2},4.4019317222258048E-2,"Network weighting factor",{"$f":"I131","v":4.4019317222258048E-2},{"$f":"F131","v":4.4019317222258048E-2},"Network weighting factor",{"$f":"L131","v":4.4019317222258048E-2},{"$f":"F131","v":4.4019317222258048E-2},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O129=0, \"No Intervention\", IFERROR(O130/O129, O130))","v":0.13449568360083353},null,null,{"$f":"IF(R129=0, \"No Intervention\", IFERROR(R130/R129, R130))","v":0.13237531573564551},null,null,{"$f":"IF(U129=0, \"No Intervention\", IFERROR(U130/U129, U130))","v":0.13237531573564551}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E130*E131,\"Check C1+C2\")","v":50.464729841472547},{"$f":"IFERROR(F130*F131,\"Check C1+C2\")","v":4.0223761710094879},"Weighted Network PTO",{"$f":"IFERROR(H130*H131,\"Check C1+C2\")","v":50.464729841472547},{"$f":"IFERROR(I130*I131,\"Check C1+C2+C3\")","v":4.754554867530401},"Weighted Network PTO",{"$f":"IFERROR(K130*K131,\"Check C1+C2\")","v":50.464729841472547},{"$f":"IFERROR(L130*L131,\"No Asset or Intervention to Check\")","v":4.754554867530401}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D108","v":"Part 1 of PTO"},{"$f":"IF(AND(H124<>0, P124<>0),ROUND((SUM(H124,O124)/H124),4), \"-\")","v":0.58689999999999998},{"$f":"IF(AC124<>0, ROUND((SUM(AC124,AJ124)/AC124),4), \"-\")","v":0.65620000000000001},{"$f":"D134","v":"Part 1 of PTO"},{"$f":"IF(SUM(H124,G124)<>0, ROUND((SUM(H124,G124,O124,N124)/SUM(H124,G124)),4), \"-\")","v":0.58689999999999998},{"$f":"IF(SUM(AC124,AB124)<>0, ROUND((SUM(AC124,AB124,AJ124,AI124)/SUM(AC124,AB124)), 4), \"-\")","v":0.69969999999999999},{"$f":"G134","v":"Part 1 of PTO"},{"$f":"IF(SUM(H124,G124,F124)<>0, ROUND((SUM(H124,G124,F124,O124,N124,M124)/SUM(H124,G124,F124)), 4), \"-\")","v":0.58689999999999998},{"$f":"IF(SUM(AC124,AA124,AB124)<>0, ROUND((SUM(AC124,AA124,AB124,AJ124,AI124,AH124)/SUM(AC124,AA124,AB124)), 4), \"-\")","v":0.70409999999999995},{"$f":"M127","v":"PTO's"},{"$f":"N127","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O127","v":1870.6},{"$f":"P127","v":1870.6},null,{"$f":"R127","v":1870.6},{"$f":"S127","v":1870.6},null,{"$f":"U127","v":1870.6},{"$f":"V127","v":1870.6}]
[null,null,"perspective",{"$f":"D109","v":"Part 2 of PTO"},{"$f":"IF(P124<>0, ROUND((P124-SUM(O124))/P124,4), \"-\")","v":0},{"$f":"IF(AK124<>0, ROUND((AK124-SUM(AJ124))/AK124,4), \"-\")","v":2.0000000000000001E-4},{"$f":"D135","v":"Part 2 of PTO"},{"$f":"IF(P124<>0, ROUND((P124-SUM(O124,N124))/P124,4), \"-\")","v":0},{"$f":"IF(AK124<>0, ROUND((AK124-SUM(AJ124,AI124))/AK124,4), \"-\")","v":2.0000000000000001E-4},{"$f":"G135","v":"Part 2 of PTO"},{"$f":"IF(P124<>0, ROUND((P124-SUM(O124,N124,M124))/P124,4), \"-\")","v":0},{"$f":"IF(AK124<>0, ROUND((AK124-SUM(AJ124,AI124,AH124))/AK124,4), \"-\")","v":0},{"$f":"M128","v":"% Interpretation"},{"$f":"N128","v":"Weighted intervention volume_Individual asset category"},{"$f":"O134*F138","v":82.342534795955899},{"$f":"P134*F138","v":82.342534795955899},null,{"$f":"O135","v":82.342534795955899},{"$f":"P135","v":82.342534795955899},null,{"$f":"O135","v":82.342534795955899},{"$f":"P135","v":82.342534795955899}]
[null,null,null,{"$f":"D110","v":"Part 3 of PTO"},{"$f":"H124","v":9406.4636414024972},{"$f":"AC124","v":7976.3879799998394},{"$f":"D136","v":"Part 3 of PTO"},{"$f":"SUM(H124,G124)","v":9406.4636414024972},{"$f":"SUM(AC124,AB124)","v":9130.5224099998395},{"$f":"G136","v":"Part 3 of PTO"},{"$f":"SUM(H124,G124,F124)","v":9406.4636414024972},{"$f":"SUM(AC124,AA124,AB124)","v":9269.6415499998384},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O136","v":345.30739148698768},null,null,{"$f":"R136","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H124<>0, P124<>0), SQRT(ABS(E134*E135))*E136, \"Check HI5+HI4\")","v":0},{"$f":"IF(AND(AC124<>0, AK124<>0), SQRT(ABS(F134*F135))*F136, \"Check HI5+HI4\")","v":91.377522979288798},{"$f":"D137","v":"PTO"},{"$f":"IF(AND((H124+G124)<>0, P124<>0), SQRT(ABS(H134*H135))*H136, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC124+AB124)<>0, AK124<>0), SQRT(ABS(I134*I135))*I136, \"Check HI5+HI4+HI3\")","v":108.01064549738848},{"$f":"G137","v":"PTO"},{"$f":"IF(AND((H124+G124+F124)<>0, P124<>0), SQRT(ABS(K134*K135))*K136, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC124+AA124+AB124)<>0, AK124<>0), SQRT(ABS(L134*L135))*L136, \"No Asset or Intervention to Check\")","v":0},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E139-F139, \"Check HI5+HI4\")","v":-4.0223761710094879},null,null,{"$f":"IFERROR(H139-I139, \"Check HI5+HI4+HI3\")","v":-4.754554867530401},null,null,{"$f":"IFERROR(K139-L139, \"No Intervention to Check\")","v":0}]
[null,null,null,{"$f":"D131","v":"Network weighting factor"},{"$f":"F138","v":4.4019317222258048E-2},{"$f":"F131","v":4.4019317222258048E-2},{"$f":"G131","v":"Network weighting factor"},{"$f":"I138","v":4.4019317222258048E-2},{"$f":"F138","v":4.4019317222258048E-2},{"$f":"J131","v":"Network weighting factor"},{"$f":"L138","v":4.4019317222258048E-2},{"$f":"F138","v":4.4019317222258048E-2},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O136=0, \"No Intervention\", IFERROR(O137/O136, O137))","v":-1.1648682507744883E-2},null,null,{"$f":"IF(R136=0, \"No Intervention\", IFERROR(R137/R136, R137))","v":-1.3769050372932919E-2},null,null,{"$f":"IF(U136=0, \"No Intervention\", IFERROR(U137/U136, U137))","v":0}]
[null,null,null,{"$f":"D132","v":"Weighted Network PTO"},{"$f":"IFERROR(E137*E138,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(F137*F138,\"Check HI5+HI4\")","v":4.0223761710094879},{"$f":"D139","v":"Weighted Network PTO"},{"$f":"IFERROR(H137*H138,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I137*I138,\"Check HI5+HI4+HI3\")","v":4.754554867530401},{"$f":"G139","v":"Weighted Network PTO"},{"$f":"IFERROR(K137*K138,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L137*L138,\"No Asset or Intervention to Check\")","v":0}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C59:D59","v":"Distribution Mains  (PE)"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C141,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":19519.705542853764},185.80606000000049,0,0,0,{"$f":"SUM(D146:H146)","v":19705.511602853763},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C141,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C141,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(K146:O146)","v":0},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C141,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":22505.985800000886},0,0,0,0,{"$f":"SUM(Y146:AC146)","v":22505.985800000886},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C141,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C141,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF146:AJ146)","v":0}]
[null,null,"C3",2487.7568083538495,0,0,0,0,{"$f":"SUM(D147:H147)","v":2487.7568083538495},"C3","-","-","-","-","-",{"$f":"SUM(K147:O147)","v":0},null,null,null,null,null,null,null,"C3",0,0,0,0,0,{"$f":"SUM(Y147:AC147)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(AF147:AJ147)","v":0}]
[null,null,"C2",278.71397309637757,0,0,0,0,{"$f":"SUM(D148:H148)","v":278.71397309637757},"C2","-","-","-","-","-",{"$f":"SUM(K148:O148)","v":0},null,null,null,null,null,null,null,"C2",0,0,0,0,0,{"$f":"SUM(Y148:AC148)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(AF148:AJ148)","v":0}]
[null,null,"C1",0,0,0,0,0,{"$f":"SUM(D149:H149)","v":0},"C1","-","-","-","-","-",{"$f":"SUM(K149:O149)","v":0},null,null,null,null,null,null,null,"C1",0,0,0,0,0,{"$f":"SUM(Y149:AC149)","v":0},"C1","-","-","-","-","-",{"$f":"SUM(AF149:AJ149)","v":0}]
[null,null,"Total",{"$f":"SUM(D146:D149)","v":22286.176324303993},185.80606000000049,0,0,0,22471.982384303992,"Total",{"$f":"SUM(K146:K149)","v":0},0,0,0,0,0,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y146:Y149)","v":22505.985800000886},0,0,0,0,22505.985800000886,"Total",{"$f":"SUM(AF146:AF149)","v":0},0,0,0,0,0]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D127","v":"Part 1 of PTO"},{"$f":"IF(SUM(G149,H149)<>0, ROUND((SUM(H149,G149,N149,O149)/(G149+H149)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB149+AC149)<>0, ROUND((SUM(AB149,AC149,AI149,AJ149)/SUM(AB149,AC149)),4), \"-\")","v":"-"},{"$f":"D153","v":"Part 1 of PTO"},{"$f":"IF(SUM(G148,H148,G149,H149)<>0, ROUND((SUM(G148,H148,G149,H149,N148,O148,N149,O149)/SUM(G148,H148,G149,H149)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AC148,AB148,AB149,AC149)<>0, ROUND((SUM(AC148,AB148,AB149,AC149,AI148,AJ148,AI149,AJ149)/SUM(AC148,AB148,AB149,AC149)),4), \"-\")","v":"-"},{"$f":"G153","v":"Part 1 of PTO"},{"$f":"IF(SUM(G147,H147,G148,H148,G149,H149)<>0, ROUND((SUM(G147,H147,G148,H148,G149,H149,N147,O147,N148,O148,N149,O149)/SUM(G147,H147,G148,H148,G149,H149)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB147,AC147,AB148,AC148,AB149,AC149)<>0, ROUND((SUM(AB147,AC147,AB148,AC148,AB149,AC149,AI147,AJ147,AI148,AJ148,AI149,AJ149)/SUM(AB147,AC147,AB148,AC148,AB149,AC149)),4), \"-\")","v":"-"},"PTO's",{"$f":"N179","v":"Unweighted intervention volume_Individual asset category"},0,0,null,{"$f":"O153","v":0},{"$f":"P153","v":0},null,{"$f":"O153","v":0},{"$f":"P153","v":0}]
[null,null,"perspective",{"$f":"D128","v":"Part 2 of PTO"},{"$f":"IF(P150<>0, ROUND(((P150-SUM(N149,O149))/P150),4), \"-\")","v":"-"},{"$f":"IF(AK150<>0, ROUND(((AK150-SUM(AJ149,AI149))/AK150),4), \"-\")","v":"-"},"Part 2 of PTO",{"$f":"IF(P150<>0, ROUND(((P150-SUM(N148,O148,N149,O149))/P150),4), \"-\")","v":"-"},{"$f":"IF(AK150<>0, ROUND(((AK150-SUM(AI148,AJ148,AI149,AJ149))/AK150),4), \"-\")","v":"-"},"Part 2 of PTO",{"$f":"IF(P150<>0, ROUND((P150-SUM(N147:O149))/P150,4), \"-\")","v":"-"},{"$f":"IF(AK150<>0, ROUND((AK150-SUM(AI147:AJ149))/AK150,4), \"-\")","v":"-"},"% Interpretation",{"$f":"N180","v":"Weighted intervention volume_Individual asset category"},{"$f":"O153*F157","v":0},{"$f":"P153*F157","v":0},null,{"$f":"O154","v":0},{"$f":"P154","v":0},null,{"$f":"O154","v":0},{"$f":"P154","v":0}]
[null,null,null,{"$f":"D129","v":"Part 3 of PTO"},{"$f":"SUM(G149,H149)","v":0},{"$f":"SUM(AB149,AC149)","v":0},"Part 3 of PTO",{"$f":"SUM(G148,H148,G149,H149)","v":0},{"$f":"SUM(AC148,AB148,AB149,AC149)","v":0},"Part 3 of PTO",{"$f":"SUM(G147,H147,G148,H148,G149,H149)","v":0},{"$f":"SUM(AB147,AC147,AB148,AC148,AB149,AC149)","v":0},null,{"$f":"N181","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O155","v":345.30739148698768},null,null,{"$f":"R155","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G149+H149)<>0, P150<>0), SQRT(ABS(E153*E154))*E155, \"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IF(AND((AB149+AC149)<>0, AK150<>0), SQRT(ABS(F153*F154))*F155, \"Check C1+C2\")","v":"Check C1+C2"},"PTO",{"$f":"IF(AND((G148+H148+G149+H149)<>0, P150<>0), SQRT(ABS(H153*H154))*H155, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},{"$f":"IF(AND((AC148+AB148+AB149+AC149)<>0, AK150<>0), SQRT(ABS(I153*I154))*I155, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},"PTO",{"$f":"IF(AND((G147+H147+G148+H148+G149+H149)<>0, P150<>0), SQRT(ABS(K153*K154))*K155, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},{"$f":"IF(AND((AB147+AC147+AB148+AC148+AB149+AC149)<>0, AK150<>0), SQRT(ABS(L153*L154))*L155, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E158-F158, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H158-I158, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},null,null,{"$f":"IFERROR(K158-L158, \"No Intervention to Check\")","v":"No Intervention to Check"}]
[null,null,null,"Network weighting factor",{"$f":"F157","v":0},0,"Network weighting factor",{"$f":"I157","v":0},{"$f":"F157","v":0},"Network weighting factor",{"$f":"L157","v":0},{"$f":"F157","v":0},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O155=0, \"No Intervention\", IFERROR(O156/O155, O156))","v":"Check C1+C2"},null,null,{"$f":"IF(R155=0, \"No Intervention\", IFERROR(R156/R155, R156))","v":"Check C1+C2+C3"},null,null,{"$f":"IF(U155=0, \"No Intervention\", IFERROR(U156/U155, U156))","v":"No Intervention to Check"}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E156*E157,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(F156*F157,\"Check C1+C2\")","v":"Check C1+C2"},"Weighted Network PTO",{"$f":"IFERROR(H156*H157,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(I156*I157,\"Check C1+C2+C3\")","v":"Check C1+C2+C3"},"Weighted Network PTO",{"$f":"IFERROR(K156*K157,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(L156*L157,\"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D134","v":"Part 1 of PTO"},{"$f":"IF(AND(H150<>0, P150<>0),ROUND((SUM(H150,O150)/H150),4), \"-\")","v":"-"},{"$f":"IF(AC150<>0, ROUND((SUM(AC150,AJ150)/AC150),4), \"-\")","v":"-"},{"$f":"D160","v":"Part 1 of PTO"},{"$f":"IF(SUM(H150,G150)<>0, ROUND((SUM(H150,G150,O150,N150)/SUM(H150,G150)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AC150,AB150)<>0, ROUND((SUM(AC150,AB150,AJ150,AI150)/SUM(AC150,AB150)), 4), \"-\")","v":"-"},{"$f":"G160","v":"Part 1 of PTO"},{"$f":"IF(SUM(H150,G150,F150)<>0, ROUND((SUM(H150,G150,F150,O150,N150,M150)/SUM(H150,G150,F150)), 4), \"-\")","v":"-"},{"$f":"IF(SUM(AC150,AA150,AB150)<>0, ROUND((SUM(AC150,AA150,AB150,AJ150,AI150,AH150)/SUM(AC150,AA150,AB150)), 4), \"-\")","v":"-"},{"$f":"M153","v":"PTO's"},{"$f":"N153","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O153","v":0},{"$f":"P153","v":0},null,{"$f":"R153","v":0},{"$f":"S153","v":0},null,{"$f":"U153","v":0},{"$f":"V153","v":0}]
[null,null,"perspective",{"$f":"D135","v":"Part 2 of PTO"},{"$f":"IF(P150<>0, ROUND((P150-SUM(O150))/P150,4), \"-\")","v":"-"},{"$f":"IF(AK150<>0, ROUND((AK150-SUM(AJ150))/AK150,4), \"-\")","v":"-"},{"$f":"D161","v":"Part 2 of PTO"},{"$f":"IF(P150<>0, ROUND((P150-SUM(O150,N150))/P150,4), \"-\")","v":"-"},{"$f":"IF(AK150<>0, ROUND((AK150-SUM(AJ150,AI150))/AK150,4), \"-\")","v":"-"},{"$f":"G161","v":"Part 2 of PTO"},{"$f":"IF(P150<>0, ROUND((P150-SUM(O150,N150,M150))/P150,4), \"-\")","v":"-"},{"$f":"IF(AK150<>0, ROUND((AK150-SUM(AJ150,AI150,AH150))/AK150,4), \"-\")","v":"-"},{"$f":"M154","v":"% Interpretation"},{"$f":"N154","v":"Weighted intervention volume_Individual asset category"},{"$f":"O160*F164","v":0},{"$f":"P160*F164","v":0},null,{"$f":"O161","v":0},{"$f":"P161","v":0},null,{"$f":"O161","v":0},{"$f":"P161","v":0}]
[null,null,null,{"$f":"D136","v":"Part 3 of PTO"},{"$f":"H150","v":0},{"$f":"AC150","v":0},{"$f":"D162","v":"Part 3 of PTO"},{"$f":"SUM(H150,G150)","v":0},{"$f":"SUM(AC150,AB150)","v":0},{"$f":"G162","v":"Part 3 of PTO"},{"$f":"SUM(H150,G150,F150)","v":0},{"$f":"SUM(AC150,AA150,AB150)","v":0},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O162","v":345.30739148698768},null,null,{"$f":"R162","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H150<>0, P150<>0), SQRT(ABS(E160*E161))*E162, \"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IF(AND(AC150<>0, AK150<>0), SQRT(ABS(F160*F161))*F162, \"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"D163","v":"PTO"},{"$f":"IF(AND((H150+G150)<>0, P150<>0), SQRT(ABS(H160*H161))*H162, \"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},{"$f":"IF(AND((AC150+AB150)<>0, AK150<>0), SQRT(ABS(I160*I161))*I162, \"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},{"$f":"G163","v":"PTO"},{"$f":"IF(AND((H150+G150+F150)<>0, P150<>0), SQRT(ABS(K160*K161))*K162, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},{"$f":"IF(AND((AC150+AA150+AB150)<>0, AK150<>0), SQRT(ABS(L160*L161))*L162, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E165-F165, \"Check HI5+HI4\")","v":"Check HI5+HI4"},null,null,{"$f":"IFERROR(H165-I165, \"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},null,null,{"$f":"IFERROR(K165-L165, \"No Intervention to Check\")","v":"No Intervention to Check"}]
[null,null,null,{"$f":"D157","v":"Network weighting factor"},{"$f":"F164","v":0},{"$f":"F157","v":0},{"$f":"G157","v":"Network weighting factor"},{"$f":"I164","v":0},{"$f":"F164","v":0},{"$f":"J157","v":"Network weighting factor"},{"$f":"L164","v":0},{"$f":"F164","v":0},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O162=0, \"No Intervention\", IFERROR(O163/O162, O163))","v":"Check HI5+HI4"},null,null,{"$f":"IF(R162=0, \"No Intervention\", IFERROR(R163/R162, R163))","v":"Check HI5+HI4+HI3"},null,null,{"$f":"IF(U162=0, \"No Intervention\", IFERROR(U163/U162, U163))","v":"No Intervention to Check"}]
[null,null,null,{"$f":"D158","v":"Weighted Network PTO"},{"$f":"IFERROR(E163*E164,\"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IFERROR(F163*F164,\"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"D165","v":"Weighted Network PTO"},{"$f":"IFERROR(H163*H164,\"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IFERROR(I163*I164,\"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},{"$f":"G165","v":"Weighted Network PTO"},{"$f":"IFERROR(K163*K164,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(L163*L164,\"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C69:D69","v":"Distribution Mains  (Steel)"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C167,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":0},0,858.41085073571037,0,0,{"$f":"SUM(D172:H172)","v":858.41085073571037},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C167,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C167,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-",-305.67865005456758,"-","-",{"$f":"SUM(K172:O172)","v":-305.67865005456758},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C167,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},0,0,0,0,{"$f":"SUM(Y172:AC172)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C167,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C167,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF172:AJ172)","v":0}]
[null,null,"C3",0,0,185.72086975039784,0,0,{"$f":"SUM(D173:H173)","v":185.72086975039784},"C3","-","-",-16.450175520055808,"-","-",{"$f":"SUM(K173:O173)","v":-16.450175520055808},null,null,null,null,null,null,null,"C3",0,0,0,0,0,{"$f":"SUM(Y173:AC173)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(AF173:AJ173)","v":0}]
[null,null,"C2",0,296.12599999999998,74.005258984522811,0,0,{"$f":"SUM(D174:H174)","v":370.13125898452279},"C2","-","-",-0.22117442537654597,"-","-",{"$f":"SUM(K174:O174)","v":-0.22117442537654597},null,null,null,null,null,null,null,"C2",0,0,0,0,0,{"$f":"SUM(Y174:AC174)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(AF174:AJ174)","v":0}]
[null,null,"C1",0,124.63099999999999,0,0,0,{"$f":"SUM(D175:H175)","v":124.63099999999999},"C1","-","-","-","-","-",{"$f":"SUM(K175:O175)","v":0},null,null,null,null,null,null,null,"C1",0,280.95855,159.45257999999998,0,1072.68902000002,{"$f":"SUM(Y175:AC175)","v":1513.10015000002},"C1","-",-0.85925000000003138,-0.87369999999998527,"-",-38.183389999999918,{"$f":"SUM(AF175:AJ175)","v":-39.916339999999934}]
[null,null,"Total",{"$f":"SUM(D172:D175)","v":0},420.75699999999995,1118.1369794706311,0,0,1538.8939794706309,"Total",{"$f":"SUM(K172:K175)","v":0},0,-322.34999999999997,0,0,-322.34999999999997,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y172:Y175)","v":0},280.95855,159.45257999999998,0,1072.68902000002,1513.10015000002,"Total",{"$f":"SUM(AF172:AF175)","v":0},-0.85925000000003138,-0.87369999999998527,0,-38.183389999999918,-39.916339999999934]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D153","v":"Part 1 of PTO"},{"$f":"IF(SUM(G175,H175)<>0, ROUND((SUM(H175,G175,N175,O175)/(G175+H175)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB175+AC175)<>0, ROUND((SUM(AB175,AC175,AI175,AJ175)/SUM(AB175,AC175)),4), \"-\")","v":0.96440000000000003},{"$f":"D179","v":"Part 1 of PTO"},{"$f":"IF(SUM(G174,H174,G175,H175)<>0, ROUND((SUM(G174,H174,G175,H175,N174,O174,N175,O175)/SUM(G174,H174,G175,H175)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AC174,AB174,AB175,AC175)<>0, ROUND((SUM(AC174,AB174,AB175,AC175,AI174,AJ174,AI175,AJ175)/SUM(AC174,AB174,AB175,AC175)),4), \"-\")","v":0.96440000000000003},{"$f":"G179","v":"Part 1 of PTO"},{"$f":"IF(SUM(G173,H173,G174,H174,G175,H175)<>0, ROUND((SUM(G173,H173,G174,H174,G175,H175,N173,O173,N174,O174,N175,O175)/SUM(G173,H173,G174,H174,G175,H175)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB173,AC173,AB174,AC174,AB175,AC175)<>0, ROUND((SUM(AB173,AC173,AB174,AC174,AB175,AC175,AI173,AJ173,AI174,AJ174,AI175,AJ175)/SUM(AB173,AC173,AB174,AC174,AB175,AC175)),4), \"-\")","v":0.96440000000000003},"PTO's",{"$f":"N205","v":"Unweighted intervention volume_Individual asset category"},389.8,389.8,null,{"$f":"O179","v":389.8},{"$f":"P179","v":389.8},null,{"$f":"O179","v":389.8},{"$f":"P179","v":389.8}]
[null,null,"perspective",{"$f":"D154","v":"Part 2 of PTO"},{"$f":"IF(P176<>0, ROUND(((P176-SUM(N175,O175))/P176),4), \"-\")","v":1},{"$f":"IF(AK176<>0, ROUND(((AK176-SUM(AJ175,AI175))/AK176),4), \"-\")","v":4.3400000000000001E-2},"Part 2 of PTO",{"$f":"IF(P176<>0, ROUND(((P176-SUM(N174,O174,N175,O175))/P176),4), \"-\")","v":1},{"$f":"IF(AK176<>0, ROUND(((AK176-SUM(AI174,AJ174,AI175,AJ175))/AK176),4), \"-\")","v":4.3400000000000001E-2},"Part 2 of PTO",{"$f":"IF(P176<>0, ROUND((P176-SUM(N173:O175))/P176,4), \"-\")","v":1},{"$f":"IF(AK176<>0, ROUND((AK176-SUM(AI173:AJ175))/AK176,4), \"-\")","v":4.3400000000000001E-2},"% Interpretation",{"$f":"N206","v":"Weighted intervention volume_Individual asset category"},{"$f":"O179*F183","v":27.659463148146891},{"$f":"P179*F183","v":27.659463148146891},null,{"$f":"O180","v":27.659463148146891},{"$f":"P180","v":27.659463148146891},null,{"$f":"O180","v":27.659463148146891},{"$f":"P180","v":27.659463148146891}]
[null,null,null,{"$f":"D155","v":"Part 3 of PTO"},{"$f":"SUM(G175,H175)","v":0},{"$f":"SUM(AB175,AC175)","v":1072.68902000002},"Part 3 of PTO",{"$f":"SUM(G174,H174,G175,H175)","v":0},{"$f":"SUM(AC174,AB174,AB175,AC175)","v":1072.68902000002},"Part 3 of PTO",{"$f":"SUM(G173,H173,G174,H174,G175,H175)","v":0},{"$f":"SUM(AB173,AC173,AB174,AC174,AB175,AC175)","v":1072.68902000002},null,{"$f":"N207","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O181","v":345.30739148698768},null,null,{"$f":"R181","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G175+H175)<>0, P176<>0), SQRT(ABS(E179*E180))*E181, \"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IF(AND((AB175+AC175)<>0, AK176<>0), SQRT(ABS(F179*F180))*F181, \"Check C1+C2\")","v":219.45592002622269},"PTO",{"$f":"IF(AND((G174+H174+G175+H175)<>0, P176<>0), SQRT(ABS(H179*H180))*H181, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},{"$f":"IF(AND((AC174+AB174+AB175+AC175)<>0, AK176<>0), SQRT(ABS(I179*I180))*I181, \"Check C1+C2+C3\")","v":219.45592002622269},"PTO",{"$f":"IF(AND((G173+H173+G174+H174+G175+H175)<>0, P176<>0), SQRT(ABS(K179*K180))*K181, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},{"$f":"IF(AND((AB173+AC173+AB174+AC174+AB175+AC175)<>0, AK176<>0), SQRT(ABS(L179*L180))*L181, \"No Asset or Intervention to Check\")","v":219.45592002622269},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E184-F184, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H184-I184, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},null,null,{"$f":"IFERROR(K184-L184, \"No Intervention to Check\")","v":"No Intervention to Check"}]
[null,null,null,"Network weighting factor",{"$f":"F183","v":7.0958089143527164E-2},7.0958089143527164E-2,"Network weighting factor",{"$f":"I183","v":7.0958089143527164E-2},{"$f":"F183","v":7.0958089143527164E-2},"Network weighting factor",{"$f":"L183","v":7.0958089143527164E-2},{"$f":"F183","v":7.0958089143527164E-2},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O181=0, \"No Intervention\", IFERROR(O182/O181, O182))","v":"Check C1+C2"},null,null,{"$f":"IF(R181=0, \"No Intervention\", IFERROR(R182/R181, R182))","v":"Check C1+C2+C3"},null,null,{"$f":"IF(U181=0, \"No Intervention\", IFERROR(U182/U181, U182))","v":"No Intervention to Check"}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E182*E183,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(F182*F183,\"Check C1+C2\")","v":15.572172736295478},"Weighted Network PTO",{"$f":"IFERROR(H182*H183,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(I182*I183,\"Check C1+C2+C3\")","v":15.572172736295478},"Weighted Network PTO",{"$f":"IFERROR(K182*K183,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(L182*L183,\"No Asset or Intervention to Check\")","v":15.572172736295478}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D160","v":"Part 1 of PTO"},{"$f":"IF(AND(H176<>0, P176<>0),ROUND((SUM(H176,O176)/H176),4), \"-\")","v":"-"},{"$f":"IF(AC176<>0, ROUND((SUM(AC176,AJ176)/AC176),4), \"-\")","v":0.96440000000000003},{"$f":"D186","v":"Part 1 of PTO"},{"$f":"IF(SUM(H176,G176)<>0, ROUND((SUM(H176,G176,O176,N176)/SUM(H176,G176)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AC176,AB176)<>0, ROUND((SUM(AC176,AB176,AJ176,AI176)/SUM(AC176,AB176)), 4), \"-\")","v":0.96440000000000003},{"$f":"G186","v":"Part 1 of PTO"},{"$f":"IF(SUM(H176,G176,F176)<>0, ROUND((SUM(H176,G176,F176,O176,N176,M176)/SUM(H176,G176,F176)), 4), \"-\")","v":0.7117},{"$f":"IF(SUM(AC176,AA176,AB176)<>0, ROUND((SUM(AC176,AA176,AB176,AJ176,AI176,AH176)/SUM(AC176,AA176,AB176)), 4), \"-\")","v":0.96830000000000005},{"$f":"M179","v":"PTO's"},{"$f":"N179","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O179","v":389.8},{"$f":"P179","v":389.8},null,{"$f":"R179","v":389.8},{"$f":"S179","v":389.8},null,{"$f":"U179","v":389.8},{"$f":"V179","v":389.8}]
[null,null,"perspective",{"$f":"D161","v":"Part 2 of PTO"},{"$f":"IF(P176<>0, ROUND((P176-SUM(O176))/P176,4), \"-\")","v":1},{"$f":"IF(AK176<>0, ROUND((AK176-SUM(AJ176))/AK176,4), \"-\")","v":4.3400000000000001E-2},{"$f":"D187","v":"Part 2 of PTO"},{"$f":"IF(P176<>0, ROUND((P176-SUM(O176,N176))/P176,4), \"-\")","v":1},{"$f":"IF(AK176<>0, ROUND((AK176-SUM(AJ176,AI176))/AK176,4), \"-\")","v":4.3400000000000001E-2},{"$f":"G187","v":"Part 2 of PTO"},{"$f":"IF(P176<>0, ROUND((P176-SUM(O176,N176,M176))/P176,4), \"-\")","v":0},{"$f":"IF(AK176<>0, ROUND((AK176-SUM(AJ176,AI176,AH176))/AK176,4), \"-\")","v":2.1499999999999998E-2},{"$f":"M180","v":"% Interpretation"},{"$f":"N180","v":"Weighted intervention volume_Individual asset category"},{"$f":"O186*F190","v":27.659463148146891},{"$f":"P186*F190","v":27.659463148146891},null,{"$f":"O187","v":27.659463148146891},{"$f":"P187","v":27.659463148146891},null,{"$f":"O187","v":27.659463148146891},{"$f":"P187","v":27.659463148146891}]
[null,null,null,{"$f":"D162","v":"Part 3 of PTO"},{"$f":"H176","v":0},{"$f":"AC176","v":1072.68902000002},{"$f":"D188","v":"Part 3 of PTO"},{"$f":"SUM(H176,G176)","v":0},{"$f":"SUM(AC176,AB176)","v":1072.68902000002},{"$f":"G188","v":"Part 3 of PTO"},{"$f":"SUM(H176,G176,F176)","v":1118.1369794706311},{"$f":"SUM(AC176,AA176,AB176)","v":1232.1416000000199},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O188","v":345.30739148698768},null,null,{"$f":"R188","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H176<>0, P176<>0), SQRT(ABS(E186*E187))*E188, \"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IF(AND(AC176<>0, AK176<>0), SQRT(ABS(F186*F187))*F188, \"Check HI5+HI4\")","v":219.45592002622269},{"$f":"D189","v":"PTO"},{"$f":"IF(AND((H176+G176)<>0, P176<>0), SQRT(ABS(H186*H187))*H188, \"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},{"$f":"IF(AND((AC176+AB176)<>0, AK176<>0), SQRT(ABS(I186*I187))*I188, \"Check HI5+HI4+HI3\")","v":219.45592002622269},{"$f":"G189","v":"PTO"},{"$f":"IF(AND((H176+G176+F176)<>0, P176<>0), SQRT(ABS(K186*K187))*K188, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC176+AA176+AB176)<>0, AK176<>0), SQRT(ABS(L186*L187))*L188, \"No Asset or Intervention to Check\")","v":177.78078376863985},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E191-F191, \"Check HI5+HI4\")","v":"Check HI5+HI4"},null,null,{"$f":"IFERROR(H191-I191, \"Check HI5+HI4+HI3\")","v":"Check HI5+HI4+HI3"},null,null,{"$f":"IFERROR(K191-L191, \"No Intervention to Check\")","v":-12.614984702661273}]
[null,null,null,{"$f":"D183","v":"Network weighting factor"},{"$f":"F190","v":7.0958089143527164E-2},{"$f":"F183","v":7.0958089143527164E-2},{"$f":"G183","v":"Network weighting factor"},{"$f":"I190","v":7.0958089143527164E-2},{"$f":"F190","v":7.0958089143527164E-2},{"$f":"J183","v":"Network weighting factor"},{"$f":"L190","v":7.0958089143527164E-2},{"$f":"F190","v":7.0958089143527164E-2},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O188=0, \"No Intervention\", IFERROR(O189/O188, O189))","v":"Check HI5+HI4"},null,null,{"$f":"IF(R188=0, \"No Intervention\", IFERROR(R189/R188, R189))","v":"Check HI5+HI4+HI3"},null,null,{"$f":"IF(U188=0, \"No Intervention\", IFERROR(U189/U188, U189))","v":-3.6532622856225903E-2}]
[null,null,null,{"$f":"D184","v":"Weighted Network PTO"},{"$f":"IFERROR(E189*E190,\"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IFERROR(F189*F190,\"Check HI5+HI4\")","v":15.572172736295478},{"$f":"D191","v":"Weighted Network PTO"},{"$f":"IFERROR(H189*H190,\"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IFERROR(I189*I190,\"Check HI5+HI4+HI3\")","v":15.572172736295478},{"$f":"G191","v":"Weighted Network PTO"},{"$f":"IFERROR(K189*K190,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L189*L190,\"No Asset or Intervention to Check\")","v":12.614984702661273}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C79:D79","v":"Distribution Mains  (other)"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C193,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":0},0,0,0,0,{"$f":"SUM(D198:H198)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C193,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C193,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(K198:O198)","v":0},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C193,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},0,0,0,0,{"$f":"SUM(Y198:AC198)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C193,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C193,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF198:AJ198)","v":0}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D199:H199)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K199:O199)","v":0},null,null,null,null,null,null,null,"C3",0,0,0,0,0,{"$f":"SUM(Y199:AC199)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(AF199:AJ199)","v":0}]
[null,null,"C2",0,0,0,0,0,{"$f":"SUM(D200:H200)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(K200:O200)","v":0},null,null,null,null,null,null,null,"C2",0,0,0,0,0,{"$f":"SUM(Y200:AC200)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(AF200:AJ200)","v":0}]
[null,null,"C1",0,0,0,0,119,{"$f":"SUM(D201:H201)","v":119},"C1","-","-","-","-",-64.599999999999994,{"$f":"SUM(K201:O201)","v":-64.599999999999994},null,null,null,null,null,null,null,"C1",0,0,0,1.2413699999999999,112.91145000000002,{"$f":"SUM(Y201:AC201)","v":114.15282000000002},"C1","-","-","-","-",-112.91145000000002,{"$f":"SUM(AF201:AJ201)","v":-112.91145000000002}]
[null,null,"Total",{"$f":"SUM(D198:D201)","v":0},0,0,0,119,119,"Total",{"$f":"SUM(K198:K201)","v":0},0,0,0,-64.599999999999994,-64.599999999999994,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y198:Y201)","v":0},0,0,1.2413699999999999,112.91145000000002,114.15282000000002,"Total",{"$f":"SUM(AF198:AF201)","v":0},0,0,0,-112.91145000000002,-112.91145000000002]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D179","v":"Part 1 of PTO"},{"$f":"IF(SUM(G201,H201)<>0, ROUND((SUM(H201,G201,N201,O201)/(G201+H201)),4), \"-\")","v":0.45710000000000001},{"$f":"IF(SUM(AB201+AC201)<>0, ROUND((SUM(AB201,AC201,AI201,AJ201)/SUM(AB201,AC201)),4), \"-\")","v":1.09E-2},{"$f":"D205","v":"Part 1 of PTO"},{"$f":"IF(SUM(G200,H200,G201,H201)<>0, ROUND((SUM(G200,H200,G201,H201,N200,O200,N201,O201)/SUM(G200,H200,G201,H201)),4), \"-\")","v":0.45710000000000001},{"$f":"IF(SUM(AC200,AB200,AB201,AC201)<>0, ROUND((SUM(AC200,AB200,AB201,AC201,AI200,AJ200,AI201,AJ201)/SUM(AC200,AB200,AB201,AC201)),4), \"-\")","v":1.09E-2},{"$f":"G205","v":"Part 1 of PTO"},{"$f":"IF(SUM(G199,H199,G200,H200,G201,H201)<>0, ROUND((SUM(G199,H199,G200,H200,G201,H201,N199,O199,N200,O200,N201,O201)/SUM(G199,H199,G200,H200,G201,H201)),4), \"-\")","v":0.45710000000000001},{"$f":"IF(SUM(AB199,AC199,AB200,AC200,AB201,AC201)<>0, ROUND((SUM(AB199,AC199,AB200,AC200,AB201,AC201,AI199,AJ199,AI200,AJ200,AI201,AJ201)/SUM(AB199,AC199,AB200,AC200,AB201,AC201)),4), \"-\")","v":1.09E-2},"PTO's",{"$f":"N231","v":"Unweighted intervention volume_Individual asset category"},0,0,null,{"$f":"O205","v":0},{"$f":"P205","v":0},null,{"$f":"O205","v":0},{"$f":"P205","v":0}]
[null,null,"perspective",{"$f":"D180","v":"Part 2 of PTO"},{"$f":"IF(P202<>0, ROUND(((P202-SUM(N201,O201))/P202),4), \"-\")","v":0},{"$f":"IF(AK202<>0, ROUND(((AK202-SUM(AJ201,AI201))/AK202),4), \"-\")","v":0},"Part 2 of PTO",{"$f":"IF(P202<>0, ROUND(((P202-SUM(N200,O200,N201,O201))/P202),4), \"-\")","v":0},{"$f":"IF(AK202<>0, ROUND(((AK202-SUM(AI200,AJ200,AI201,AJ201))/AK202),4), \"-\")","v":0},"Part 2 of PTO",{"$f":"IF(P202<>0, ROUND((P202-SUM(N199:O201))/P202,4), \"-\")","v":0},{"$f":"IF(AK202<>0, ROUND((AK202-SUM(AI199:AJ201))/AK202,4), \"-\")","v":0},"% Interpretation",{"$f":"N232","v":"Weighted intervention volume_Individual asset category"},{"$f":"O205*F209","v":0},{"$f":"P205*F209","v":0},null,{"$f":"O206","v":0},{"$f":"P206","v":0},null,{"$f":"O206","v":0},{"$f":"P206","v":0}]
[null,null,null,{"$f":"D181","v":"Part 3 of PTO"},{"$f":"SUM(G201,H201)","v":119},{"$f":"SUM(AB201,AC201)","v":114.15282000000002},"Part 3 of PTO",{"$f":"SUM(G200,H200,G201,H201)","v":119},{"$f":"SUM(AC200,AB200,AB201,AC201)","v":114.15282000000002},"Part 3 of PTO",{"$f":"SUM(G199,H199,G200,H200,G201,H201)","v":119},{"$f":"SUM(AB199,AC199,AB200,AC200,AB201,AC201)","v":114.15282000000002},null,{"$f":"N233","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O207","v":345.30739148698768},null,null,{"$f":"R207","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G201+H201)<>0, P202<>0), SQRT(ABS(E205*E206))*E207, \"Check C1+C2\")","v":0},{"$f":"IF(AND((AB201+AC201)<>0, AK202<>0), SQRT(ABS(F205*F206))*F207, \"Check C1+C2\")","v":0},"PTO",{"$f":"IF(AND((G200+H200+G201+H201)<>0, P202<>0), SQRT(ABS(H205*H206))*H207, \"Check C1+C2+C3\")","v":0},{"$f":"IF(AND((AC200+AB200+AB201+AC201)<>0, AK202<>0), SQRT(ABS(I205*I206))*I207, \"Check C1+C2+C3\")","v":0},"PTO",{"$f":"IF(AND((G199+H199+G200+H200+G201+H201)<>0, P202<>0), SQRT(ABS(K205*K206))*K207, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AB199+AC199+AB200+AC200+AB201+AC201)<>0, AK202<>0), SQRT(ABS(L205*L206))*L207, \"No Asset or Intervention to Check\")","v":0},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E210-F210, \"Check C1+C2\")","v":0},null,null,{"$f":"IFERROR(H210-I210, \"Check C1+C2+C3\")","v":0},null,null,{"$f":"IFERROR(K210-L210, \"No Intervention to Check\")","v":0}]
[null,null,null,"Network weighting factor",{"$f":"F209","v":3.7769192412028849E-2},3.7769192412028849E-2,"Network weighting factor",{"$f":"I209","v":3.7769192412028849E-2},{"$f":"F209","v":3.7769192412028849E-2},"Network weighting factor",{"$f":"L209","v":3.7769192412028849E-2},{"$f":"F209","v":3.7769192412028849E-2},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O207=0, \"No Intervention\", IFERROR(O208/O207, O208))","v":0},null,null,{"$f":"IF(R207=0, \"No Intervention\", IFERROR(R208/R207, R208))","v":0},null,null,{"$f":"IF(U207=0, \"No Intervention\", IFERROR(U208/U207, U208))","v":0}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E208*E209,\"Check C1+C2\")","v":0},{"$f":"IFERROR(F208*F209,\"Check C1+C2\")","v":0},"Weighted Network PTO",{"$f":"IFERROR(H208*H209,\"Check C1+C2\")","v":0},{"$f":"IFERROR(I208*I209,\"Check C1+C2+C3\")","v":0},"Weighted Network PTO",{"$f":"IFERROR(K208*K209,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L208*L209,\"No Asset or Intervention to Check\")","v":0}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D186","v":"Part 1 of PTO"},{"$f":"IF(AND(H202<>0, P202<>0),ROUND((SUM(H202,O202)/H202),4), \"-\")","v":0.45710000000000001},{"$f":"IF(AC202<>0, ROUND((SUM(AC202,AJ202)/AC202),4), \"-\")","v":0},{"$f":"D212","v":"Part 1 of PTO"},{"$f":"IF(SUM(H202,G202)<>0, ROUND((SUM(H202,G202,O202,N202)/SUM(H202,G202)),4), \"-\")","v":0.45710000000000001},{"$f":"IF(SUM(AC202,AB202)<>0, ROUND((SUM(AC202,AB202,AJ202,AI202)/SUM(AC202,AB202)), 4), \"-\")","v":1.09E-2},{"$f":"G212","v":"Part 1 of PTO"},{"$f":"IF(SUM(H202,G202,F202)<>0, ROUND((SUM(H202,G202,F202,O202,N202,M202)/SUM(H202,G202,F202)), 4), \"-\")","v":0.45710000000000001},{"$f":"IF(SUM(AC202,AA202,AB202)<>0, ROUND((SUM(AC202,AA202,AB202,AJ202,AI202,AH202)/SUM(AC202,AA202,AB202)), 4), \"-\")","v":1.09E-2},{"$f":"M205","v":"PTO's"},{"$f":"N205","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O205","v":0},{"$f":"P205","v":0},null,{"$f":"R205","v":0},{"$f":"S205","v":0},null,{"$f":"U205","v":0},{"$f":"V205","v":0}]
[null,null,"perspective",{"$f":"D187","v":"Part 2 of PTO"},{"$f":"IF(P202<>0, ROUND((P202-SUM(O202))/P202,4), \"-\")","v":0},{"$f":"IF(AK202<>0, ROUND((AK202-SUM(AJ202))/AK202,4), \"-\")","v":0},{"$f":"D213","v":"Part 2 of PTO"},{"$f":"IF(P202<>0, ROUND((P202-SUM(O202,N202))/P202,4), \"-\")","v":0},{"$f":"IF(AK202<>0, ROUND((AK202-SUM(AJ202,AI202))/AK202,4), \"-\")","v":0},{"$f":"G213","v":"Part 2 of PTO"},{"$f":"IF(P202<>0, ROUND((P202-SUM(O202,N202,M202))/P202,4), \"-\")","v":0},{"$f":"IF(AK202<>0, ROUND((AK202-SUM(AJ202,AI202,AH202))/AK202,4), \"-\")","v":0},{"$f":"M206","v":"% Interpretation"},{"$f":"N206","v":"Weighted intervention volume_Individual asset category"},{"$f":"O212*F216","v":0},{"$f":"P212*F216","v":0},null,{"$f":"O213","v":0},{"$f":"P213","v":0},null,{"$f":"O213","v":0},{"$f":"P213","v":0}]
[null,null,null,{"$f":"D188","v":"Part 3 of PTO"},{"$f":"H202","v":119},{"$f":"AC202","v":112.91145000000002},{"$f":"D214","v":"Part 3 of PTO"},{"$f":"SUM(H202,G202)","v":119},{"$f":"SUM(AC202,AB202)","v":114.15282000000002},{"$f":"G214","v":"Part 3 of PTO"},{"$f":"SUM(H202,G202,F202)","v":119},{"$f":"SUM(AC202,AA202,AB202)","v":114.15282000000002},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O214","v":345.30739148698768},null,null,{"$f":"R214","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H202<>0, P202<>0), SQRT(ABS(E212*E213))*E214, \"Check HI5+HI4\")","v":0},{"$f":"IF(AND(AC202<>0, AK202<>0), SQRT(ABS(F212*F213))*F214, \"Check HI5+HI4\")","v":0},{"$f":"D215","v":"PTO"},{"$f":"IF(AND((H202+G202)<>0, P202<>0), SQRT(ABS(H212*H213))*H214, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC202+AB202)<>0, AK202<>0), SQRT(ABS(I212*I213))*I214, \"Check HI5+HI4+HI3\")","v":0},{"$f":"G215","v":"PTO"},{"$f":"IF(AND((H202+G202+F202)<>0, P202<>0), SQRT(ABS(K212*K213))*K214, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC202+AA202+AB202)<>0, AK202<>0), SQRT(ABS(L212*L213))*L214, \"No Asset or Intervention to Check\")","v":0},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E217-F217, \"Check HI5+HI4\")","v":0},null,null,{"$f":"IFERROR(H217-I217, \"Check HI5+HI4+HI3\")","v":0},null,null,{"$f":"IFERROR(K217-L217, \"No Intervention to Check\")","v":0}]
[null,null,null,{"$f":"D209","v":"Network weighting factor"},{"$f":"F216","v":3.7769192412028849E-2},{"$f":"F209","v":3.7769192412028849E-2},{"$f":"G209","v":"Network weighting factor"},{"$f":"I216","v":3.7769192412028849E-2},{"$f":"F216","v":3.7769192412028849E-2},{"$f":"J209","v":"Network weighting factor"},{"$f":"L216","v":3.7769192412028849E-2},{"$f":"F216","v":3.7769192412028849E-2},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O214=0, \"No Intervention\", IFERROR(O215/O214, O215))","v":0},null,null,{"$f":"IF(R214=0, \"No Intervention\", IFERROR(R215/R214, R215))","v":0},null,null,{"$f":"IF(U214=0, \"No Intervention\", IFERROR(U215/U214, U215))","v":0}]
[null,null,null,{"$f":"D210","v":"Weighted Network PTO"},{"$f":"IFERROR(E215*E216,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(F215*F216,\"Check HI5+HI4\")","v":0},{"$f":"D217","v":"Weighted Network PTO"},{"$f":"IFERROR(H215*H216,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I215*I216,\"Check HI5+HI4+HI3\")","v":0},{"$f":"G217","v":"Weighted Network PTO"},{"$f":"IFERROR(K215*K216,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L215*L216,\"No Asset or Intervention to Check\")","v":0}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C89:D89","v":"Services"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C219,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":2258933},0,0,24331,367135,{"$f":"SUM(D224:H224)","v":2650399},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C219,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C219,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-",-500,-226566,{"$f":"SUM(K224:O224)","v":-227066},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C219,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":2208652.55264033},0,0,0,0,{"$f":"SUM(Y224:AC224)","v":2208652.55264033},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C219,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C219,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF224:AJ224)","v":0}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D225:H225)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K225:O225)","v":0},null,null,null,null,null,null,null,"C3",22952,0,0,0,0,{"$f":"SUM(Y225:AC225)","v":22952},"C3","-","-","-","-","-",{"$f":"SUM(AF225:AJ225)","v":0}]
[null,null,"C2",0,0,0,0,0,{"$f":"SUM(D226:H226)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(K226:O226)","v":0},null,null,null,null,null,null,null,"C2",0,0,0,0,0,{"$f":"SUM(Y226:AC226)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(AF226:AJ226)","v":0}]
[null,null,"C1",0,0,0,0,0,{"$f":"SUM(D227:H227)","v":0},"C1","-","-","-","-","-",{"$f":"SUM(K227:O227)","v":0},null,null,null,null,null,null,null,"C1",0,0,0,0,441377.447897479,{"$f":"SUM(Y227:AC227)","v":441377.447897479},"C1","-","-","-","-",-223238,{"$f":"SUM(AF227:AJ227)","v":-223238}]
[null,null,"Total",{"$f":"SUM(D224:D227)","v":2258933},0,0,24331,367135,2650399,"Total",{"$f":"SUM(K224:K227)","v":0},0,0,-500,-226566,-227066,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y224:Y227)","v":2231604.55264033},0,0,0,441377.447897479,2672982.000537809,"Total",{"$f":"SUM(AF224:AF227)","v":0},0,0,0,-223238,-223238]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D205","v":"Part 1 of PTO"},{"$f":"IF(SUM(G227,H227)<>0, ROUND((SUM(H227,G227,N227,O227)/(G227+H227)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB227+AC227)<>0, ROUND((SUM(AB227,AC227,AI227,AJ227)/SUM(AB227,AC227)),4), \"-\")","v":0.49419999999999997},{"$f":"D231","v":"Part 1 of PTO"},{"$f":"IF(SUM(G226,H226,G227,H227)<>0, ROUND((SUM(G226,H226,G227,H227,N226,O226,N227,O227)/SUM(G226,H226,G227,H227)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AC226,AB226,AB227,AC227)<>0, ROUND((SUM(AC226,AB226,AB227,AC227,AI226,AJ226,AI227,AJ227)/SUM(AC226,AB226,AB227,AC227)),4), \"-\")","v":0.49419999999999997},{"$f":"G231","v":"Part 1 of PTO"},{"$f":"IF(SUM(G225,H225,G226,H226,G227,H227)<>0, ROUND((SUM(G225,H225,G226,H226,G227,H227,N225,O225,N226,O226,N227,O227)/SUM(G225,H225,G226,H226,G227,H227)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB225,AC225,AB226,AC226,AB227,AC227)<>0, ROUND((SUM(AB225,AC225,AB226,AC226,AB227,AC227,AI225,AJ225,AI226,AJ226,AI227,AJ227)/SUM(AB225,AC225,AB226,AC226,AB227,AC227)),4), \"-\")","v":0.49419999999999997},"PTO's",{"$f":"N257","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM94","v":229785},{"$f":"'3.0_Data_Copy'!AR94","v":229785},null,{"$f":"O231","v":229785},{"$f":"P231","v":229785},null,{"$f":"O231","v":229785},{"$f":"P231","v":229785}]
[null,null,"perspective",{"$f":"D206","v":"Part 2 of PTO"},{"$f":"IF(P228<>0, ROUND(((P228-SUM(N227,O227))/P228),4), \"-\")","v":1},{"$f":"IF(AK228<>0, ROUND(((AK228-SUM(AJ227,AI227))/AK228),4), \"-\")","v":0},"Part 2 of PTO",{"$f":"IF(P228<>0, ROUND(((P228-SUM(N226,O226,N227,O227))/P228),4), \"-\")","v":1},{"$f":"IF(AK228<>0, ROUND(((AK228-SUM(AI226,AJ226,AI227,AJ227))/AK228),4), \"-\")","v":0},"Part 2 of PTO",{"$f":"IF(P228<>0, ROUND((P228-SUM(N225:O227))/P228,4), \"-\")","v":1},{"$f":"IF(AK228<>0, ROUND((AK228-SUM(AI225:AJ227))/AK228,4), \"-\")","v":0},"% Interpretation",{"$f":"N258","v":"Weighted intervention volume_Individual asset category"},{"$f":"O231*F235","v":51.469068123712802},{"$f":"P231*F235","v":51.469068123712802},null,{"$f":"O232","v":51.469068123712802},{"$f":"P232","v":51.469068123712802},null,{"$f":"O232","v":51.469068123712802},{"$f":"P232","v":51.469068123712802}]
[null,null,null,{"$f":"D207","v":"Part 3 of PTO"},{"$f":"SUM(G227,H227)","v":0},{"$f":"SUM(AB227,AC227)","v":441377.447897479},"Part 3 of PTO",{"$f":"SUM(G226,H226,G227,H227)","v":0},{"$f":"SUM(AC226,AB226,AB227,AC227)","v":441377.447897479},"Part 3 of PTO",{"$f":"SUM(G225,H225,G226,H226,G227,H227)","v":0},{"$f":"SUM(AB225,AC225,AB226,AC226,AB227,AC227)","v":441377.447897479},null,{"$f":"N259","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O233","v":345.30739148698768},null,null,{"$f":"R233","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G227+H227)<>0, P228<>0), SQRT(ABS(E231*E232))*E233, \"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IF(AND((AB227+AC227)<>0, AK228<>0), SQRT(ABS(F231*F232))*F233, \"Check C1+C2\")","v":0},"PTO",{"$f":"IF(AND((G226+H226+G227+H227)<>0, P228<>0), SQRT(ABS(H231*H232))*H233, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},{"$f":"IF(AND((AC226+AB226+AB227+AC227)<>0, AK228<>0), SQRT(ABS(I231*I232))*I233, \"Check C1+C2+C3\")","v":0},"PTO",{"$f":"IF(AND((G225+H225+G226+H226+G227+H227)<>0, P228<>0), SQRT(ABS(K231*K232))*K233, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},{"$f":"IF(AND((AB225+AC225+AB226+AC226+AB227+AC227)<>0, AK228<>0), SQRT(ABS(L231*L232))*L233, \"No Asset or Intervention to Check\")","v":0},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E236-F236, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H236-I236, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},null,null,{"$f":"IFERROR(K236-L236, \"No Intervention to Check\")","v":"No Intervention to Check"}]
[null,null,null,"Network weighting factor",{"$f":"F235","v":2.2398793708776815E-4},2.2398793708776815E-4,"Network weighting factor",{"$f":"I235","v":2.2398793708776815E-4},{"$f":"F235","v":2.2398793708776815E-4},"Network weighting factor",{"$f":"L235","v":2.2398793708776815E-4},{"$f":"F235","v":2.2398793708776815E-4},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O233=0, \"No Intervention\", IFERROR(O234/O233, O234))","v":"Check C1+C2"},null,null,{"$f":"IF(R233=0, \"No Intervention\", IFERROR(R234/R233, R234))","v":"Check C1+C2+C3"},null,null,{"$f":"IF(U233=0, \"No Intervention\", IFERROR(U234/U233, U234))","v":"No Intervention to Check"}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E234*E235,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(F234*F235,\"Check C1+C2\")","v":0},"Weighted Network PTO",{"$f":"IFERROR(H234*H235,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(I234*I235,\"Check C1+C2+C3\")","v":0},"Weighted Network PTO",{"$f":"IFERROR(K234*K235,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(L234*L235,\"No Asset or Intervention to Check\")","v":0}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D212","v":"Part 1 of PTO"},{"$f":"IF(AND(H228<>0, P228<>0),ROUND((SUM(H228,O228)/H228),4), \"-\")","v":0.38290000000000002},{"$f":"IF(AC228<>0, ROUND((SUM(AC228,AJ228)/AC228),4), \"-\")","v":0.49419999999999997},{"$f":"D238","v":"Part 1 of PTO"},{"$f":"IF(SUM(H228,G228)<>0, ROUND((SUM(H228,G228,O228,N228)/SUM(H228,G228)),4), \"-\")","v":0.42},{"$f":"IF(SUM(AC228,AB228)<>0, ROUND((SUM(AC228,AB228,AJ228,AI228)/SUM(AC228,AB228)), 4), \"-\")","v":0.49419999999999997},{"$f":"G238","v":"Part 1 of PTO"},{"$f":"IF(SUM(H228,G228,F228)<>0, ROUND((SUM(H228,G228,F228,O228,N228,M228)/SUM(H228,G228,F228)), 4), \"-\")","v":0.42},{"$f":"IF(SUM(AC228,AA228,AB228)<>0, ROUND((SUM(AC228,AA228,AB228,AJ228,AI228,AH228)/SUM(AC228,AA228,AB228)), 4), \"-\")","v":0.49419999999999997},{"$f":"M231","v":"PTO's"},{"$f":"N231","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O231","v":229785},{"$f":"P231","v":229785},null,{"$f":"R231","v":229785},{"$f":"S231","v":229785},null,{"$f":"U231","v":229785},{"$f":"V231","v":229785}]
[null,null,"perspective",{"$f":"D213","v":"Part 2 of PTO"},{"$f":"IF(P228<>0, ROUND((P228-SUM(O228))/P228,4), \"-\")","v":2.2000000000000001E-3},{"$f":"IF(AK228<>0, ROUND((AK228-SUM(AJ228))/AK228,4), \"-\")","v":0},{"$f":"D239","v":"Part 2 of PTO"},{"$f":"IF(P228<>0, ROUND((P228-SUM(O228,N228))/P228,4), \"-\")","v":0},{"$f":"IF(AK228<>0, ROUND((AK228-SUM(AJ228,AI228))/AK228,4), \"-\")","v":0},{"$f":"G239","v":"Part 2 of PTO"},{"$f":"IF(P228<>0, ROUND((P228-SUM(O228,N228,M228))/P228,4), \"-\")","v":0},{"$f":"IF(AK228<>0, ROUND((AK228-SUM(AJ228,AI228,AH228))/AK228,4), \"-\")","v":0},{"$f":"M232","v":"% Interpretation"},{"$f":"N232","v":"Weighted intervention volume_Individual asset category"},{"$f":"O238*F242","v":51.469068123712802},{"$f":"P238*F242","v":51.469068123712802},null,{"$f":"O239","v":51.469068123712802},{"$f":"P239","v":51.469068123712802},null,{"$f":"O239","v":51.469068123712802},{"$f":"P239","v":51.469068123712802}]
[null,null,null,{"$f":"D214","v":"Part 3 of PTO"},{"$f":"H228","v":367135},{"$f":"AC228","v":441377.447897479},{"$f":"D240","v":"Part 3 of PTO"},{"$f":"SUM(H228,G228)","v":391466},{"$f":"SUM(AC228,AB228)","v":441377.447897479},{"$f":"G240","v":"Part 3 of PTO"},{"$f":"SUM(H228,G228,F228)","v":391466},{"$f":"SUM(AC228,AA228,AB228)","v":441377.447897479},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O240","v":345.30739148698768},null,null,{"$f":"R240","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H228<>0, P228<>0), SQRT(ABS(E238*E239))*E240, \"Check HI5+HI4\")","v":10655.646700532798},{"$f":"IF(AND(AC228<>0, AK228<>0), SQRT(ABS(F238*F239))*F240, \"Check HI5+HI4\")","v":0},{"$f":"D241","v":"PTO"},{"$f":"IF(AND((H228+G228)<>0, P228<>0), SQRT(ABS(H238*H239))*H240, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC228+AB228)<>0, AK228<>0), SQRT(ABS(I238*I239))*I240, \"Check HI5+HI4+HI3\")","v":0},{"$f":"G241","v":"PTO"},{"$f":"IF(AND((H228+G228+F228)<>0, P228<>0), SQRT(ABS(K238*K239))*K240, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC228+AA228+AB228)<>0, AK228<>0), SQRT(ABS(L238*L239))*L240, \"No Asset or Intervention to Check\")","v":0},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E243-F243, \"Check HI5+HI4\")","v":2.3867363227884244},null,null,{"$f":"IFERROR(H243-I243, \"Check HI5+HI4+HI3\")","v":0},null,null,{"$f":"IFERROR(K243-L243, \"No Intervention to Check\")","v":0}]
[null,null,null,{"$f":"D235","v":"Network weighting factor"},{"$f":"F242","v":2.2398793708776815E-4},{"$f":"F235","v":2.2398793708776815E-4},{"$f":"G235","v":"Network weighting factor"},{"$f":"I242","v":2.2398793708776815E-4},{"$f":"F242","v":2.2398793708776815E-4},{"$f":"J235","v":"Network weighting factor"},{"$f":"L242","v":2.2398793708776815E-4},{"$f":"F242","v":2.2398793708776815E-4},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O240=0, \"No Intervention\", IFERROR(O241/O240, O241))","v":6.9119178495151458E-3},null,null,{"$f":"IF(R240=0, \"No Intervention\", IFERROR(R241/R240, R241))","v":0},null,null,{"$f":"IF(U240=0, \"No Intervention\", IFERROR(U241/U240, U241))","v":0}]
[null,null,null,{"$f":"D236","v":"Weighted Network PTO"},{"$f":"IFERROR(E241*E242,\"Check HI5+HI4\")","v":2.3867363227884244},{"$f":"IFERROR(F241*F242,\"Check HI5+HI4\")","v":0},{"$f":"D243","v":"Weighted Network PTO"},{"$f":"IFERROR(H241*H242,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I241*I242,\"Check HI5+HI4+HI3\")","v":0},{"$f":"G243","v":"Weighted Network PTO"},{"$f":"IFERROR(K241*K242,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L241*L242,\"No Asset or Intervention to Check\")","v":0}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C99:D99","v":"MOB Risers"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C245,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":0},0,0,0,0,{"$f":"SUM(D250:H250)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C245,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C245,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(K250:O250)","v":0},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C245,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":961},33,1619,34,0,{"$f":"SUM(Y250:AC250)","v":2647},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C245,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C245,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-",-25,"-","-",{"$f":"SUM(AF250:AJ250)","v":-25}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D251:H251)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K251:O251)","v":0},null,null,null,null,null,null,null,"C3",44,0,276,5412,444,{"$f":"SUM(Y251:AC251)","v":6176},"C3","-","-","-",-88,-9,{"$f":"SUM(AF251:AJ251)","v":-97}]
[null,null,"C2",0,0,85145,974,0,{"$f":"SUM(D252:H252)","v":86119},"C2","-","-","-",-196,"-",{"$f":"SUM(K252:O252)","v":-196},null,null,null,null,null,null,null,"C2",25,0,0,123,554,{"$f":"SUM(Y252:AC252)","v":702},"C2","-","-","-","-",-4,{"$f":"SUM(AF252:AJ252)","v":-4}]
[null,null,"C1",0,0,0,0,0,{"$f":"SUM(D253:H253)","v":0},"C1","-","-","-","-","-",{"$f":"SUM(K253:O253)","v":0},null,null,null,null,null,null,null,"C1",7,0,0,0,1290,{"$f":"SUM(Y253:AC253)","v":1297},"C1","-","-","-","-",-37,{"$f":"SUM(AF253:AJ253)","v":-37}]
[null,null,"Total",{"$f":"SUM(D250:D253)","v":0},0,85145,974,0,86119,"Total",{"$f":"SUM(K250:K253)","v":0},0,0,-196,0,-196,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y250:Y253)","v":1037},33,1895,5569,2288,10822,"Total",{"$f":"SUM(AF250:AF253)","v":0},0,-25,-88,-50,-163]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D231","v":"Part 1 of PTO"},{"$f":"IF(SUM(G253,H253)<>0, ROUND((SUM(H253,G253,N253,O253)/(G253+H253)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB253+AC253)<>0, ROUND((SUM(AB253,AC253,AI253,AJ253)/SUM(AB253,AC253)),4), \"-\")","v":0.97130000000000005},{"$f":"D257","v":"Part 1 of PTO"},{"$f":"IF(SUM(G252,H252,G253,H253)<>0, ROUND((SUM(G252,H252,G253,H253,N252,O252,N253,O253)/SUM(G252,H252,G253,H253)),4), \"-\")","v":0.79879999999999995},{"$f":"IF(SUM(AC252,AB252,AB253,AC253)<>0, ROUND((SUM(AC252,AB252,AB253,AC253,AI252,AJ252,AI253,AJ253)/SUM(AC252,AB252,AB253,AC253)),4), \"-\")","v":0.97919999999999996},{"$f":"G257","v":"Part 1 of PTO"},{"$f":"IF(SUM(G251,H251,G252,H252,G253,H253)<>0, ROUND((SUM(G251,H251,G252,H252,G253,H253,N251,O251,N252,O252,N253,O253)/SUM(G251,H251,G252,H252,G253,H253)),4), \"-\")","v":0.79879999999999995},{"$f":"IF(SUM(AB251,AC251,AB252,AC252,AB253,AC253)<>0, ROUND((SUM(AB251,AC251,AB252,AC252,AB253,AC253,AI251,AJ251,AI252,AJ252,AI253,AJ253)/SUM(AB251,AC251,AB252,AC252,AB253,AC253)),4), \"-\")","v":0.98240000000000005},"PTO's",{"$f":"N283","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM104","v":246},{"$f":"'3.0_Data_Copy'!AR104","v":246},null,{"$f":"O257","v":246},{"$f":"P257","v":246},null,{"$f":"O257","v":246},{"$f":"P257","v":246}]
[null,null,"perspective",{"$f":"D232","v":"Part 2 of PTO"},{"$f":"IF(P254<>0, ROUND(((P254-SUM(N253,O253))/P254),4), \"-\")","v":1},{"$f":"IF(AK254<>0, ROUND(((AK254-SUM(AJ253,AI253))/AK254),4), \"-\")","v":0.77300000000000002},"Part 2 of PTO",{"$f":"IF(P254<>0, ROUND(((P254-SUM(N252,O252,N253,O253))/P254),4), \"-\")","v":0},{"$f":"IF(AK254<>0, ROUND(((AK254-SUM(AI252,AJ252,AI253,AJ253))/AK254),4), \"-\")","v":0.74850000000000005},"Part 2 of PTO",{"$f":"IF(P254<>0, ROUND((P254-SUM(N251:O253))/P254,4), \"-\")","v":0},{"$f":"IF(AK254<>0, ROUND((AK254-SUM(AI251:AJ253))/AK254,4), \"-\")","v":0.15340000000000001},"% Interpretation",{"$f":"N284","v":"Weighted intervention volume_Individual asset category"},{"$f":"O257*F261","v":0.80843883827893537},{"$f":"P257*F261","v":0.80843883827893537},null,{"$f":"O258","v":0.80843883827893537},{"$f":"P258","v":0.80843883827893537},null,{"$f":"O258","v":0.80843883827893537},{"$f":"P258","v":0.80843883827893537}]
[null,null,null,{"$f":"D233","v":"Part 3 of PTO"},{"$f":"SUM(G253,H253)","v":0},{"$f":"SUM(AB253,AC253)","v":1290},"Part 3 of PTO",{"$f":"SUM(G252,H252,G253,H253)","v":974},{"$f":"SUM(AC252,AB252,AB253,AC253)","v":1967},"Part 3 of PTO",{"$f":"SUM(G251,H251,G252,H252,G253,H253)","v":974},{"$f":"SUM(AB251,AC251,AB252,AC252,AB253,AC253)","v":7823},null,{"$f":"N285","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O259","v":345.30739148698768},null,null,{"$f":"R259","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G253+H253)<>0, P254<>0), SQRT(ABS(E257*E258))*E259, \"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IF(AND((AB253+AC253)<>0, AK254<>0), SQRT(ABS(F257*F258))*F259, \"Check C1+C2\")","v":1117.7795288383124},"PTO",{"$f":"IF(AND((G252+H252+G253+H253)<>0, P254<>0), SQRT(ABS(H257*H258))*H259, \"Check C1+C2+C3\")","v":0},{"$f":"IF(AND((AC252+AB252+AB253+AC253)<>0, AK254<>0), SQRT(ABS(I257*I258))*I259, \"Check C1+C2+C3\")","v":1683.9762598317116},"PTO",{"$f":"IF(AND((G251+H251+G252+H252+G253+H253)<>0, P254<>0), SQRT(ABS(K257*K258))*K259, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AB251+AC251+AB252+AC252+AB253+AC253)<>0, AK254<>0), SQRT(ABS(L257*L258))*L259, \"No Asset or Intervention to Check\")","v":3036.8978698982687},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E262-F262, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H262-I262, \"Check C1+C2+C3\")","v":-5.5341130536083556},null,null,{"$f":"IFERROR(K262-L262, \"No Intervention to Check\")","v":-9.9802690484241054}]
[null,null,null,"Network weighting factor",{"$f":"F261","v":3.2863367409712821E-3},3.2863367409712821E-3,"Network weighting factor",{"$f":"I261","v":3.2863367409712821E-3},{"$f":"F261","v":3.2863367409712821E-3},"Network weighting factor",{"$f":"L261","v":3.2863367409712821E-3},{"$f":"F261","v":3.2863367409712821E-3},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O259=0, \"No Intervention\", IFERROR(O260/O259, O260))","v":"Check C1+C2"},null,null,{"$f":"IF(R259=0, \"No Intervention\", IFERROR(R260/R259, R260))","v":-1.602662783955176E-2},null,null,{"$f":"IF(U259=0, \"No Intervention\", IFERROR(U260/U259, U260))","v":-2.8902564191998173E-2}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E260*E261,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(F260*F261,\"Check C1+C2\")","v":3.6733999339269148},"Weighted Network PTO",{"$f":"IFERROR(H260*H261,\"Check C1+C2\")","v":0},{"$f":"IFERROR(I260*I261,\"Check C1+C2+C3\")","v":5.5341130536083556},"Weighted Network PTO",{"$f":"IFERROR(K260*K261,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L260*L261,\"No Asset or Intervention to Check\")","v":9.9802690484241054}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D238","v":"Part 1 of PTO"},{"$f":"IF(AND(H254<>0, P254<>0),ROUND((SUM(H254,O254)/H254),4), \"-\")","v":"-"},{"$f":"IF(AC254<>0, ROUND((SUM(AC254,AJ254)/AC254),4), \"-\")","v":0.97809999999999997},{"$f":"D264","v":"Part 1 of PTO"},{"$f":"IF(SUM(H254,G254)<>0, ROUND((SUM(H254,G254,O254,N254)/SUM(H254,G254)),4), \"-\")","v":0.79879999999999995},{"$f":"IF(SUM(AC254,AB254)<>0, ROUND((SUM(AC254,AB254,AJ254,AI254)/SUM(AC254,AB254)), 4), \"-\")","v":0.98240000000000005},{"$f":"G264","v":"Part 1 of PTO"},{"$f":"IF(SUM(H254,G254,F254)<>0, ROUND((SUM(H254,G254,F254,O254,N254,M254)/SUM(H254,G254,F254)), 4), \"-\")","v":0.99770000000000003},{"$f":"IF(SUM(AC254,AA254,AB254)<>0, ROUND((SUM(AC254,AA254,AB254,AJ254,AI254,AH254)/SUM(AC254,AA254,AB254)), 4), \"-\")","v":0.98329999999999995},{"$f":"M257","v":"PTO's"},{"$f":"N257","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O257","v":246},{"$f":"P257","v":246},null,{"$f":"R257","v":246},{"$f":"S257","v":246},null,{"$f":"U257","v":246},{"$f":"V257","v":246}]
[null,null,"perspective",{"$f":"D239","v":"Part 2 of PTO"},{"$f":"IF(P254<>0, ROUND((P254-SUM(O254))/P254,4), \"-\")","v":1},{"$f":"IF(AK254<>0, ROUND((AK254-SUM(AJ254))/AK254,4), \"-\")","v":0.69330000000000003},{"$f":"D265","v":"Part 2 of PTO"},{"$f":"IF(P254<>0, ROUND((P254-SUM(O254,N254))/P254,4), \"-\")","v":0},{"$f":"IF(AK254<>0, ROUND((AK254-SUM(AJ254,AI254))/AK254,4), \"-\")","v":0.15340000000000001},{"$f":"G265","v":"Part 2 of PTO"},{"$f":"IF(P254<>0, ROUND((P254-SUM(O254,N254,M254))/P254,4), \"-\")","v":0},{"$f":"IF(AK254<>0, ROUND((AK254-SUM(AJ254,AI254,AH254))/AK254,4), \"-\")","v":0},{"$f":"M258","v":"% Interpretation"},{"$f":"N258","v":"Weighted intervention volume_Individual asset category"},{"$f":"O264*F268","v":0.80843883827893537},{"$f":"P264*F268","v":0.80843883827893537},null,{"$f":"O265","v":0.80843883827893537},{"$f":"P265","v":0.80843883827893537},null,{"$f":"O265","v":0.80843883827893537},{"$f":"P265","v":0.80843883827893537}]
[null,null,null,{"$f":"D240","v":"Part 3 of PTO"},{"$f":"H254","v":0},{"$f":"AC254","v":2288},{"$f":"D266","v":"Part 3 of PTO"},{"$f":"SUM(H254,G254)","v":974},{"$f":"SUM(AC254,AB254)","v":7857},{"$f":"G266","v":"Part 3 of PTO"},{"$f":"SUM(H254,G254,F254)","v":86119},{"$f":"SUM(AC254,AA254,AB254)","v":9752},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O266","v":345.30739148698768},null,null,{"$f":"R266","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H254<>0, P254<>0), SQRT(ABS(E264*E265))*E266, \"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IF(AND(AC254<>0, AK254<>0), SQRT(ABS(F264*F265))*F266, \"Check HI5+HI4\")","v":1884.1186552372756},{"$f":"D267","v":"PTO"},{"$f":"IF(AND((H254+G254)<>0, P254<>0), SQRT(ABS(H264*H265))*H266, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC254+AB254)<>0, AK254<>0), SQRT(ABS(I264*I265))*I266, \"Check HI5+HI4+HI3\")","v":3050.0967101867186},{"$f":"G267","v":"PTO"},{"$f":"IF(AND((H254+G254+F254)<>0, P254<>0), SQRT(ABS(K264*K265))*K266, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC254+AA254+AB254)<>0, AK254<>0), SQRT(ABS(L264*L265))*L266, \"No Asset or Intervention to Check\")","v":0},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E269-F269, \"Check HI5+HI4\")","v":"Check HI5+HI4"},null,null,{"$f":"IFERROR(H269-I269, \"Check HI5+HI4+HI3\")","v":-10.02364488220225},null,null,{"$f":"IFERROR(K269-L269, \"No Intervention to Check\")","v":0}]
[null,null,null,{"$f":"D261","v":"Network weighting factor"},{"$f":"F268","v":3.2863367409712821E-3},{"$f":"F261","v":3.2863367409712821E-3},{"$f":"G261","v":"Network weighting factor"},{"$f":"I268","v":3.2863367409712821E-3},{"$f":"F268","v":3.2863367409712821E-3},{"$f":"J261","v":"Network weighting factor"},{"$f":"L268","v":3.2863367409712821E-3},{"$f":"F268","v":3.2863367409712821E-3},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O266=0, \"No Intervention\", IFERROR(O267/O266, O267))","v":"Check HI5+HI4"},null,null,{"$f":"IF(R266=0, \"No Intervention\", IFERROR(R267/R266, R267))","v":-2.9028179324623503E-2},null,null,{"$f":"IF(U266=0, \"No Intervention\", IFERROR(U267/U266, U267))","v":0}]
[null,null,null,{"$f":"D262","v":"Weighted Network PTO"},{"$f":"IFERROR(E267*E268,\"Check HI5+HI4\")","v":"Check HI5+HI4"},{"$f":"IFERROR(F267*F268,\"Check HI5+HI4\")","v":6.1918483610556629},{"$f":"D269","v":"Weighted Network PTO"},{"$f":"IFERROR(H267*H268,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I267*I268,\"Check HI5+HI4+HI3\")","v":10.02364488220225},{"$f":"G269","v":"Weighted Network PTO"},{"$f":"IFERROR(K267*K268,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L267*L268,\"No Asset or Intervention to Check\")","v":0}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C109:D109","v":"NTS Offtakes"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C271,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":0},0,0,0,0,{"$f":"SUM(D276:H276)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C271,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C271,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(K276:O276)","v":0},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C271,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},0,0,0,3,{"$f":"SUM(Y276:AC276)","v":3},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C271,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C271,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF276:AJ276)","v":0}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D277:H277)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K277:O277)","v":0},null,null,null,null,null,null,null,"C3",0,10,17,4,2,{"$f":"SUM(Y277:AC277)","v":33},"C3","-",-2,-11,-2,-1,{"$f":"SUM(AF277:AJ277)","v":-16}]
[null,null,"C2",0,0,0,0,0,{"$f":"SUM(D278:H278)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(K278:O278)","v":0},null,null,null,null,null,null,null,"C2",0,1,1,1,9,{"$f":"SUM(Y278:AC278)","v":12},"C2","-","-",-1,"-",-3,{"$f":"SUM(AF278:AJ278)","v":-4}]
[null,null,"C1",0,15.119999999999997,20.160000000000004,12.12,9.6000000000000014,{"$f":"SUM(D279:H279)","v":57},"C1","-","-",-12.96,-6.7200000000000006,-9.6000000000000014,{"$f":"SUM(K279:O279)","v":-29.28},null,null,null,null,null,null,null,"C1",0,0,2,2,28,{"$f":"SUM(Y279:AC279)","v":32},"C1","-","-",-1,"-",-8,{"$f":"SUM(AF279:AJ279)","v":-9}]
[null,null,"Total",{"$f":"SUM(D276:D279)","v":0},15.119999999999997,20.160000000000004,12.12,9.6000000000000014,57,"Total",{"$f":"SUM(K276:K279)","v":0},0,-12.96,-6.7200000000000006,-9.6000000000000014,-29.28,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y276:Y279)","v":0},11,20,7,42,80,"Total",{"$f":"SUM(AF276:AF279)","v":0},-2,-13,-2,-12,-29]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D257","v":"Part 1 of PTO"},{"$f":"IF(SUM(G279,H279)<>0, ROUND((SUM(H279,G279,N279,O279)/(G279+H279)),4), \"-\")","v":0.24859999999999999},{"$f":"IF(SUM(AB279+AC279)<>0, ROUND((SUM(AB279,AC279,AI279,AJ279)/SUM(AB279,AC279)),4), \"-\")","v":0.73329999999999995},{"$f":"D283","v":"Part 1 of PTO"},{"$f":"IF(SUM(G278,H278,G279,H279)<>0, ROUND((SUM(G278,H278,G279,H279,N278,O278,N279,O279)/SUM(G278,H278,G279,H279)),4), \"-\")","v":0.24859999999999999},{"$f":"IF(SUM(AC278,AB278,AB279,AC279)<>0, ROUND((SUM(AC278,AB278,AB279,AC279,AI278,AJ278,AI279,AJ279)/SUM(AC278,AB278,AB279,AC279)),4), \"-\")","v":0.72499999999999998},{"$f":"G283","v":"Part 1 of PTO"},{"$f":"IF(SUM(G277,H277,G278,H278,G279,H279)<>0, ROUND((SUM(G277,H277,G278,H278,G279,H279,N277,O277,N278,O278,N279,O279)/SUM(G277,H277,G278,H278,G279,H279)),4), \"-\")","v":0.24859999999999999},{"$f":"IF(SUM(AB277,AC277,AB278,AC278,AB279,AC279)<>0, ROUND((SUM(AB277,AC277,AB278,AC278,AB279,AC279,AI277,AJ277,AI278,AJ278,AI279,AJ279)/SUM(AB277,AC277,AB278,AC278,AB279,AC279)),4), \"-\")","v":0.69569999999999999},"PTO's",{"$f":"N309","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM114","v":81},{"$f":"'3.0_Data_Copy'!AR114","v":81},null,{"$f":"O283","v":81},{"$f":"P283","v":81},null,{"$f":"O283","v":81},{"$f":"P283","v":81}]
[null,null,"perspective",{"$f":"D258","v":"Part 2 of PTO"},{"$f":"IF(P280<>0, ROUND(((P280-SUM(N279,O279))/P280),4), \"-\")","v":0.44259999999999999},{"$f":"IF(AK280<>0, ROUND(((AK280-SUM(AJ279,AI279))/AK280),4), \"-\")","v":0.72409999999999997},"Part 2 of PTO",{"$f":"IF(P280<>0, ROUND(((P280-SUM(N278,O278,N279,O279))/P280),4), \"-\")","v":0.44259999999999999},{"$f":"IF(AK280<>0, ROUND(((AK280-SUM(AI278,AJ278,AI279,AJ279))/AK280),4), \"-\")","v":0.62070000000000003},"Part 2 of PTO",{"$f":"IF(P280<>0, ROUND((P280-SUM(N277:O279))/P280,4), \"-\")","v":0.44259999999999999},{"$f":"IF(AK280<>0, ROUND((AK280-SUM(AI277:AJ279))/AK280,4), \"-\")","v":0.51719999999999999},"% Interpretation",{"$f":"N310","v":"Weighted intervention volume_Individual asset category"},{"$f":"O283*F287","v":46.891011624895683},{"$f":"P283*F287","v":46.891011624895683},null,{"$f":"O284","v":46.891011624895683},{"$f":"P284","v":46.891011624895683},null,{"$f":"O284","v":46.891011624895683},{"$f":"P284","v":46.891011624895683}]
[null,null,null,{"$f":"D259","v":"Part 3 of PTO"},{"$f":"SUM(G279,H279)","v":21.72},{"$f":"SUM(AB279,AC279)","v":30},"Part 3 of PTO",{"$f":"SUM(G278,H278,G279,H279)","v":21.72},{"$f":"SUM(AC278,AB278,AB279,AC279)","v":40},"Part 3 of PTO",{"$f":"SUM(G277,H277,G278,H278,G279,H279)","v":21.72},{"$f":"SUM(AB277,AC277,AB278,AC278,AB279,AC279)","v":46},null,{"$f":"N311","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O285","v":345.30739148698768},null,null,{"$f":"R285","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G279+H279)<>0, P280<>0), SQRT(ABS(E283*E284))*E285, \"Check C1+C2\")","v":7.2047030879158367},{"$f":"IF(AND((AB279+AC279)<>0, AK280<>0), SQRT(ABS(F283*F284))*F285, \"Check C1+C2\")","v":21.860564425467153},"PTO",{"$f":"IF(AND((G278+H278+G279+H279)<>0, P280<>0), SQRT(ABS(H283*H284))*H285, \"Check C1+C2+C3\")","v":7.2047030879158367},{"$f":"IF(AND((AC278+AB278+AB279+AC279)<>0, AK280<>0), SQRT(ABS(I283*I284))*I285, \"Check C1+C2+C3\")","v":26.833039335863539},"PTO",{"$f":"IF(AND((G277+H277+G278+H278+G279+H279)<>0, P280<>0), SQRT(ABS(K283*K284))*K285, \"No Asset or Intervention to Check\")","v":7.2047030879158367},{"$f":"IF(AND((AB277+AC277+AB278+AC278+AB279+AC279)<>0, AK280<>0), SQRT(ABS(L283*L284))*L285, \"No Asset or Intervention to Check\")","v":27.592947298902306},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E288-F288, \"Check C1+C2\")","v":-8.4842983253330608},null,null,{"$f":"IFERROR(H288-I288, \"Check C1+C2+C3\")","v":-11.362870903455271},null,null,{"$f":"IFERROR(K288-L288, \"No Intervention to Check\")","v":-11.802782670476279}]
[null,null,null,"Network weighting factor",{"$f":"F287","v":0.57890137808513187},0.57890137808513187,"Network weighting factor",{"$f":"I287","v":0.57890137808513187},{"$f":"F287","v":0.57890137808513187},"Network weighting factor",{"$f":"L287","v":0.57890137808513187},{"$f":"F287","v":0.57890137808513187},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O285=0, \"No Intervention\", IFERROR(O286/O285, O286))","v":-2.4570277192148601E-2},null,null,{"$f":"IF(R285=0, \"No Intervention\", IFERROR(R286/R285, R286))","v":-3.290653830062442E-2},null,null,{"$f":"IF(U285=0, \"No Intervention\", IFERROR(U286/U285, U286))","v":-3.4180509776087567E-2}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E286*E287,\"Check C1+C2\")","v":4.1708125462886825},{"$f":"IFERROR(F286*F287,\"Check C1+C2\")","v":12.655110871621744},"Weighted Network PTO",{"$f":"IFERROR(H286*H287,\"Check C1+C2\")","v":4.1708125462886825},{"$f":"IFERROR(I286*I287,\"Check C1+C2+C3\")","v":15.533683449743954},"Weighted Network PTO",{"$f":"IFERROR(K286*K287,\"Check C1+C2\")","v":4.1708125462886825},{"$f":"IFERROR(L286*L287,\"No Asset or Intervention to Check\")","v":15.973595216764963}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D264","v":"Part 1 of PTO"},{"$f":"IF(AND(H280<>0, P280<>0),ROUND((SUM(H280,O280)/H280),4), \"-\")","v":0},{"$f":"IF(AC280<>0, ROUND((SUM(AC280,AJ280)/AC280),4), \"-\")","v":0.71430000000000005},{"$f":"D290","v":"Part 1 of PTO"},{"$f":"IF(SUM(H280,G280)<>0, ROUND((SUM(H280,G280,O280,N280)/SUM(H280,G280)),4), \"-\")","v":0.24859999999999999},{"$f":"IF(SUM(AC280,AB280)<>0, ROUND((SUM(AC280,AB280,AJ280,AI280)/SUM(AC280,AB280)), 4), \"-\")","v":0.71430000000000005},{"$f":"G290","v":"Part 1 of PTO"},{"$f":"IF(SUM(H280,G280,F280)<>0, ROUND((SUM(H280,G280,F280,O280,N280,M280)/SUM(H280,G280,F280)), 4), \"-\")","v":0.3009},{"$f":"IF(SUM(AC280,AA280,AB280)<>0, ROUND((SUM(AC280,AA280,AB280,AJ280,AI280,AH280)/SUM(AC280,AA280,AB280)), 4), \"-\")","v":0.60870000000000002},{"$f":"M283","v":"PTO's"},{"$f":"N283","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O283","v":81},{"$f":"P283","v":81},null,{"$f":"R283","v":81},{"$f":"S283","v":81},null,{"$f":"U283","v":81},{"$f":"V283","v":81}]
[null,null,"perspective",{"$f":"D265","v":"Part 2 of PTO"},{"$f":"IF(P280<>0, ROUND((P280-SUM(O280))/P280,4), \"-\")","v":0.67210000000000003},{"$f":"IF(AK280<>0, ROUND((AK280-SUM(AJ280))/AK280,4), \"-\")","v":0.58620000000000005},{"$f":"D291","v":"Part 2 of PTO"},{"$f":"IF(P280<>0, ROUND((P280-SUM(O280,N280))/P280,4), \"-\")","v":0.44259999999999999},{"$f":"IF(AK280<>0, ROUND((AK280-SUM(AJ280,AI280))/AK280,4), \"-\")","v":0.51719999999999999},{"$f":"G291","v":"Part 2 of PTO"},{"$f":"IF(P280<>0, ROUND((P280-SUM(O280,N280,M280))/P280,4), \"-\")","v":0},{"$f":"IF(AK280<>0, ROUND((AK280-SUM(AJ280,AI280,AH280))/AK280,4), \"-\")","v":6.9000000000000006E-2},{"$f":"M284","v":"% Interpretation"},{"$f":"N284","v":"Weighted intervention volume_Individual asset category"},{"$f":"O290*F294","v":46.891011624895683},{"$f":"P290*F294","v":46.891011624895683},null,{"$f":"O291","v":46.891011624895683},{"$f":"P291","v":46.891011624895683},null,{"$f":"O291","v":46.891011624895683},{"$f":"P291","v":46.891011624895683}]
[null,null,null,{"$f":"D266","v":"Part 3 of PTO"},{"$f":"H280","v":9.6000000000000014},{"$f":"AC280","v":42},{"$f":"D292","v":"Part 3 of PTO"},{"$f":"SUM(H280,G280)","v":21.72},{"$f":"SUM(AC280,AB280)","v":49},{"$f":"G292","v":"Part 3 of PTO"},{"$f":"SUM(H280,G280,F280)","v":41.88},{"$f":"SUM(AC280,AA280,AB280)","v":69},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O292","v":345.30739148698768},null,null,{"$f":"R292","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H280<>0, P280<>0), SQRT(ABS(E290*E291))*E292, \"Check HI5+HI4\")","v":0},{"$f":"IF(AND(AC280<>0, AK280<>0), SQRT(ABS(F290*F291))*F292, \"Check HI5+HI4\")","v":27.177688868628991},{"$f":"D293","v":"PTO"},{"$f":"IF(AND((H280+G280)<>0, P280<>0), SQRT(ABS(H290*H291))*H292, \"Check HI5+HI4+HI3\")","v":7.2047030879158367},{"$f":"IF(AND((AC280+AB280)<>0, AK280<>0), SQRT(ABS(I290*I291))*I292, \"Check HI5+HI4+HI3\")","v":29.782809470565397},{"$f":"G293","v":"PTO"},{"$f":"IF(AND((H280+G280+F280)<>0, P280<>0), SQRT(ABS(K290*K291))*K292, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC280+AA280+AB280)<>0, AK280<>0), SQRT(ABS(L290*L291))*L292, \"No Asset or Intervention to Check\")","v":14.140842559762838},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E295-F295, \"Check HI5+HI4\")","v":-15.733201539218271},null,null,{"$f":"IFERROR(H295-I295, \"Check HI5+HI4+HI3\")","v":-13.070496899468541},null,null,{"$f":"IFERROR(K295-L295, \"No Intervention to Check\")","v":-8.1861532451315906}]
[null,null,null,{"$f":"D287","v":"Network weighting factor"},{"$f":"F294","v":0.57890137808513187},{"$f":"F287","v":0.57890137808513187},{"$f":"G287","v":"Network weighting factor"},{"$f":"I294","v":0.57890137808513187},{"$f":"F294","v":0.57890137808513187},{"$f":"J287","v":"Network weighting factor"},{"$f":"L294","v":0.57890137808513187},{"$f":"F294","v":0.57890137808513187},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O292=0, \"No Intervention\", IFERROR(O293/O292, O293))","v":-4.5562886654313482E-2},null,null,{"$f":"IF(R292=0, \"No Intervention\", IFERROR(R293/R292, R293))","v":-3.7851772715270939E-2},null,null,{"$f":"IF(U292=0, \"No Intervention\", IFERROR(U293/U292, U293))","v":-2.3706857851723894E-2}]
[null,null,null,{"$f":"D288","v":"Weighted Network PTO"},{"$f":"IFERROR(E293*E294,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(F293*F294,\"Check HI5+HI4\")","v":15.733201539218271},{"$f":"D295","v":"Weighted Network PTO"},{"$f":"IFERROR(H293*H294,\"Check HI5+HI4\")","v":4.1708125462886825},{"$f":"IFERROR(I293*I294,\"Check HI5+HI4+HI3\")","v":17.241309445757224},{"$f":"G295","v":"Weighted Network PTO"},{"$f":"IFERROR(K293*K294,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L293*L294,\"No Asset or Intervention to Check\")","v":8.1861532451315906}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C119:D119","v":"PRSs"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C297,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":0},0,0,0,0,{"$f":"SUM(D302:H302)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C297,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C297,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(K302:O302)","v":0},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C297,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},23,2,3,0,{"$f":"SUM(Y302:AC302)","v":28},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C297,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C297,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-",-1,"-",{"$f":"SUM(AF302:AJ302)","v":-1}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D303:H303)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K303:O303)","v":0},null,null,null,null,null,null,null,"C3",0,103,49,27,13,{"$f":"SUM(Y303:AC303)","v":192},"C3","-",-25,-19,-4,-4,{"$f":"SUM(AF303:AJ303)","v":-52}]
[null,null,"C2",0,79.559999999999988,106.08000000000001,57.319999999999993,50.040000000000006,{"$f":"SUM(D304:H304)","v":293},"C2","-","-",-75.040000000000006,-30.08,-46.08,{"$f":"SUM(K304:O304)","v":-151.19999999999999},null,null,null,null,null,null,null,"C2",0,12,14,21,23,{"$f":"SUM(Y304:AC304)","v":70},"C2","-",-7,-7,-12,-7,{"$f":"SUM(AF304:AJ304)","v":-33}]
[null,null,"C1",0,60.120000000000005,80.16,33.200000000000003,13.52,{"$f":"SUM(D305:H305)","v":187.00000000000003},"C1","-","-",-71.2,-25.76,-12.799999999999999,{"$f":"SUM(K305:O305)","v":-109.76},null,null,null,null,null,null,null,"C1",0,13,11,21,110,{"$f":"SUM(Y305:AC305)","v":155},"C1","-",-2,-2,-10,-49,{"$f":"SUM(AF305:AJ305)","v":-63}]
[null,null,"Total",{"$f":"SUM(D302:D305)","v":0},139.68,186.24,90.52,63.56,480,"Total",{"$f":"SUM(K302:K305)","v":0},0,-146.24,-55.84,-58.879999999999995,-260.95999999999998,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y302:Y305)","v":0},151,76,72,146,445,"Total",{"$f":"SUM(AF302:AF305)","v":0},-34,-28,-27,-60,-149]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D283","v":"Part 1 of PTO"},{"$f":"IF(SUM(G305,H305)<>0, ROUND((SUM(H305,G305,N305,O305)/(G305+H305)),4), \"-\")","v":0.17469999999999999},{"$f":"IF(SUM(AB305+AC305)<>0, ROUND((SUM(AB305,AC305,AI305,AJ305)/SUM(AB305,AC305)),4), \"-\")","v":0.54959999999999998},{"$f":"D309","v":"Part 1 of PTO"},{"$f":"IF(SUM(G304,H304,G305,H305)<>0, ROUND((SUM(G304,H304,G305,H305,N304,O304,N305,O305)/SUM(G304,H304,G305,H305)),4), \"-\")","v":0.2555},{"$f":"IF(SUM(AC304,AB304,AB305,AC305)<>0, ROUND((SUM(AC304,AB304,AB305,AC305,AI304,AJ304,AI305,AJ305)/SUM(AC304,AB304,AB305,AC305)),4), \"-\")","v":0.55430000000000001},{"$f":"G309","v":"Part 1 of PTO"},{"$f":"IF(SUM(G303,H303,G304,H304,G305,H305)<>0, ROUND((SUM(G303,H303,G304,H304,G305,H305,N303,O303,N304,O304,N305,O305)/SUM(G303,H303,G304,H304,G305,H305)),4), \"-\")","v":0.2555},{"$f":"IF(SUM(AB303,AC303,AB304,AC304,AB305,AC305)<>0, ROUND((SUM(AB303,AC303,AB304,AC304,AB305,AC305,AI303,AJ303,AI304,AJ304,AI305,AJ305)/SUM(AB303,AC303,AB304,AC304,AB305,AC305)),4), \"-\")","v":0.6},"PTO's",{"$f":"N335","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM124","v":520},{"$f":"'3.0_Data_Copy'!AR124","v":520},null,{"$f":"O309","v":520},{"$f":"P309","v":520},null,{"$f":"O309","v":520},{"$f":"P309","v":520}]
[null,null,"perspective",{"$f":"D284","v":"Part 2 of PTO"},{"$f":"IF(P306<>0, ROUND(((P306-SUM(N305,O305))/P306),4), \"-\")","v":0.85219999999999996},{"$f":"IF(AK306<>0, ROUND(((AK306-SUM(AJ305,AI305))/AK306),4), \"-\")","v":0.60399999999999998},"Part 2 of PTO",{"$f":"IF(P306<>0, ROUND(((P306-SUM(N304,O304,N305,O305))/P306),4), \"-\")","v":0.56040000000000001},{"$f":"IF(AK306<>0, ROUND(((AK306-SUM(AI304,AJ304,AI305,AJ305))/AK306),4), \"-\")","v":0.47649999999999998},"Part 2 of PTO",{"$f":"IF(P306<>0, ROUND((P306-SUM(N303:O305))/P306,4), \"-\")","v":0.56040000000000001},{"$f":"IF(AK306<>0, ROUND((AK306-SUM(AI303:AJ305))/AK306,4), \"-\")","v":0.42280000000000001},"% Interpretation",{"$f":"N336","v":"Weighted intervention volume_Individual asset category"},{"$f":"O309*F313","v":131.41249112402303},{"$f":"P309*F313","v":131.41249112402303},null,{"$f":"O310","v":131.41249112402303},{"$f":"P310","v":131.41249112402303},null,{"$f":"O310","v":131.41249112402303},{"$f":"P310","v":131.41249112402303}]
[null,null,null,{"$f":"D285","v":"Part 3 of PTO"},{"$f":"SUM(G305,H305)","v":46.72},{"$f":"SUM(AB305,AC305)","v":131},"Part 3 of PTO",{"$f":"SUM(G304,H304,G305,H305)","v":154.08000000000001},{"$f":"SUM(AC304,AB304,AB305,AC305)","v":175},"Part 3 of PTO",{"$f":"SUM(G303,H303,G304,H304,G305,H305)","v":154.08000000000001},{"$f":"SUM(AB303,AC303,AB304,AC304,AB305,AC305)","v":215},null,{"$f":"N337","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O311","v":345.30739148698768},null,null,{"$f":"R311","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G305+H305)<>0, P306<>0), SQRT(ABS(E309*E310))*E311, \"Check C1+C2\")","v":18.026858571904754},{"$f":"IF(AND((AB305+AC305)<>0, AK306<>0), SQRT(ABS(F309*F310))*F311, \"Check C1+C2\")","v":75.476738816671187},"PTO",{"$f":"IF(AND((G304+H304+G305+H305)<>0, P306<>0), SQRT(ABS(H309*H310))*H311, \"Check C1+C2+C3\")","v":58.302984323052286},{"$f":"IF(AND((AC304+AB304+AB305+AC305)<>0, AK306<>0), SQRT(ABS(I309*I310))*I311, \"Check C1+C2+C3\")","v":89.937733842642487},"PTO",{"$f":"IF(AND((G303+H303+G304+H304+G305+H305)<>0, P306<>0), SQRT(ABS(K309*K310))*K311, \"No Asset or Intervention to Check\")","v":58.302984323052286},{"$f":"IF(AND((AB303+AC303+AB304+AC304+AB305+AC305)<>0, AK306<>0), SQRT(ABS(L309*L310))*L311, \"No Asset or Intervention to Check\")","v":108.28830961835169},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E314-F314, \"Check C1+C2\")","v":-14.518522841810684},null,null,{"$f":"IFERROR(H314-I314, \"Check C1+C2+C3\")","v":-7.9946177701035364},null,null,{"$f":"IFERROR(K314-L314, \"No Intervention to Check\")","v":-12.632107916730648}]
[null,null,null,"Network weighting factor",{"$f":"F313","v":0.25271632908465969},0.25271632908465969,"Network weighting factor",{"$f":"I313","v":0.25271632908465969},{"$f":"F313","v":0.25271632908465969},"Network weighting factor",{"$f":"L313","v":0.25271632908465969},{"$f":"F313","v":0.25271632908465969},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O311=0, \"No Intervention\", IFERROR(O312/O311, O312))","v":-4.2045213047105567E-2},null,null,{"$f":"IF(R311=0, \"No Intervention\", IFERROR(R312/R311, R312))","v":-2.3152176776976986E-2},null,null,{"$f":"IF(U311=0, \"No Intervention\", IFERROR(U312/U311, U312))","v":-3.6582211178084981E-2}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E312*E313,\"Check C1+C2\")","v":4.5556815232201},{"$f":"IFERROR(F312*F313,\"Check C1+C2\")","v":19.074204365030784},"Weighted Network PTO",{"$f":"IFERROR(H312*H313,\"Check C1+C2\")","v":14.734116172802237},{"$f":"IFERROR(I312*I313,\"Check C1+C2+C3\")","v":22.728733942905773},"Weighted Network PTO",{"$f":"IFERROR(K312*K313,\"Check C1+C2\")","v":14.734116172802237},{"$f":"IFERROR(L312*L313,\"No Asset or Intervention to Check\")","v":27.366224089532885}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D290","v":"Part 1 of PTO"},{"$f":"IF(AND(H306<>0, P306<>0),ROUND((SUM(H306,O306)/H306),4), \"-\")","v":7.3599999999999999E-2},{"$f":"IF(AC306<>0, ROUND((SUM(AC306,AJ306)/AC306),4), \"-\")","v":0.58899999999999997},{"$f":"D316","v":"Part 1 of PTO"},{"$f":"IF(SUM(H306,G306)<>0, ROUND((SUM(H306,G306,O306,N306)/SUM(H306,G306)),4), \"-\")","v":0.2555},{"$f":"IF(SUM(AC306,AB306)<>0, ROUND((SUM(AC306,AB306,AJ306,AI306)/SUM(AC306,AB306)), 4), \"-\")","v":0.60089999999999999},{"$f":"G316","v":"Part 1 of PTO"},{"$f":"IF(SUM(H306,G306,F306)<>0, ROUND((SUM(H306,G306,F306,O306,N306,M306)/SUM(H306,G306,F306)), 4), \"-\")","v":0.23319999999999999},{"$f":"IF(SUM(AC306,AA306,AB306)<>0, ROUND((SUM(AC306,AA306,AB306,AJ306,AI306,AH306)/SUM(AC306,AA306,AB306)), 4), \"-\")","v":0.60880000000000001},{"$f":"M309","v":"PTO's"},{"$f":"N309","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O309","v":520},{"$f":"P309","v":520},null,{"$f":"R309","v":520},{"$f":"S309","v":520},null,{"$f":"U309","v":520},{"$f":"V309","v":520}]
[null,null,"perspective",{"$f":"D291","v":"Part 2 of PTO"},{"$f":"IF(P306<>0, ROUND((P306-SUM(O306))/P306,4), \"-\")","v":0.77439999999999998},{"$f":"IF(AK306<>0, ROUND((AK306-SUM(AJ306))/AK306,4), \"-\")","v":0.59730000000000005},{"$f":"D317","v":"Part 2 of PTO"},{"$f":"IF(P306<>0, ROUND((P306-SUM(O306,N306))/P306,4), \"-\")","v":0.56040000000000001},{"$f":"IF(AK306<>0, ROUND((AK306-SUM(AJ306,AI306))/AK306,4), \"-\")","v":0.41610000000000003},{"$f":"G317","v":"Part 2 of PTO"},{"$f":"IF(P306<>0, ROUND((P306-SUM(O306,N306,M306))/P306,4), \"-\")","v":0},{"$f":"IF(AK306<>0, ROUND((AK306-SUM(AJ306,AI306,AH306))/AK306,4), \"-\")","v":0.22819999999999999},{"$f":"M310","v":"% Interpretation"},{"$f":"N310","v":"Weighted intervention volume_Individual asset category"},{"$f":"O316*F320","v":131.41249112402303},{"$f":"P316*F320","v":131.41249112402303},null,{"$f":"O317","v":131.41249112402303},{"$f":"P317","v":131.41249112402303},null,{"$f":"O317","v":131.41249112402303},{"$f":"P317","v":131.41249112402303}]
[null,null,null,{"$f":"D292","v":"Part 3 of PTO"},{"$f":"H306","v":63.56},{"$f":"AC306","v":146},{"$f":"D318","v":"Part 3 of PTO"},{"$f":"SUM(H306,G306)","v":154.07999999999998},{"$f":"SUM(AC306,AB306)","v":218},{"$f":"G318","v":"Part 3 of PTO"},{"$f":"SUM(H306,G306,F306)","v":340.32},{"$f":"SUM(AC306,AA306,AB306)","v":294},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O318","v":345.30739148698768},null,null,{"$f":"R318","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H306<>0, P306<>0), SQRT(ABS(E316*E317))*E318, \"Check HI5+HI4\")","v":15.174188259205961},{"$f":"IF(AND(AC306<>0, AK306<>0), SQRT(ABS(F316*F317))*F318, \"Check HI5+HI4\")","v":86.597780371092654},{"$f":"D319","v":"PTO"},{"$f":"IF(AND((H306+G306)<>0, P306<>0), SQRT(ABS(H316*H317))*H318, \"Check HI5+HI4+HI3\")","v":58.302984323052279},{"$f":"IF(AND((AC306+AB306)<>0, AK306<>0), SQRT(ABS(I316*I317))*I318, \"Check HI5+HI4+HI3\")","v":109.00751856069378},{"$f":"G319","v":"PTO"},{"$f":"IF(AND((H306+G306+F306)<>0, P306<>0), SQRT(ABS(K316*K317))*K318, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC306+AA306+AB306)<>0, AK306<>0), SQRT(ABS(L316*L317))*L318, \"No Asset or Intervention to Check\")","v":109.58281999364682},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E321-F321, \"Check HI5+HI4\")","v":-18.049908008556063},null,null,{"$f":"IFERROR(H321-I321, \"Check HI5+HI4+HI3\")","v":-12.813863760484203},null,null,{"$f":"IFERROR(K321-L321, \"No Intervention to Check\")","v":-27.693367999539475}]
[null,null,null,{"$f":"D313","v":"Network weighting factor"},{"$f":"F320","v":0.25271632908465969},{"$f":"F313","v":0.25271632908465969},{"$f":"G313","v":"Network weighting factor"},{"$f":"I320","v":0.25271632908465969},{"$f":"F320","v":0.25271632908465969},{"$f":"J313","v":"Network weighting factor"},{"$f":"L320","v":0.25271632908465969},{"$f":"F320","v":0.25271632908465969},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O318=0, \"No Intervention\", IFERROR(O319/O318, O319))","v":-5.2272000118005708E-2},null,null,{"$f":"IF(R318=0, \"No Intervention\", IFERROR(R319/R318, R319))","v":-3.7108570729703222E-2},null,null,{"$f":"IF(U318=0, \"No Intervention\", IFERROR(U319/U318, U319))","v":-8.0199175234229106E-2}]
[null,null,null,{"$f":"D314","v":"Weighted Network PTO"},{"$f":"IFERROR(E319*E320,\"Check HI5+HI4\")","v":3.8347651537060727},{"$f":"IFERROR(F319*F320,\"Check HI5+HI4\")","v":21.884673162262136},{"$f":"D321","v":"Weighted Network PTO"},{"$f":"IFERROR(H319*H320,\"Check HI5+HI4\")","v":14.734116172802235},{"$f":"IFERROR(I319*I320,\"Check HI5+HI4+HI3\")","v":27.547979933286438},{"$f":"G321","v":"Weighted Network PTO"},{"$f":"IFERROR(K319*K320,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L319*L320,\"No Asset or Intervention to Check\")","v":27.693367999539475}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C129:D129","v":"District Governors"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C323,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":26.3568},75.207999999999998,154.07680000000002,168.92159999999998,122.43680000000001,{"$f":"SUM(D328:H328)","v":547},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C323,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C323,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-",-32.921599999999984,-95.436800000000005,{"$f":"SUM(K328:O328)","v":-128.35839999999999},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C323,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},0,0,0,0,{"$f":"SUM(Y328:AC328)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C323,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C323,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF328:AJ328)","v":0}]
[null,null,"C3",92.47999999999999,263.21439999999996,539.10239999999999,591.63679999999999,430.56640000000004,{"$f":"SUM(D329:H329)","v":1917},"C3","-","-","-",-114.63679999999999,-334.56640000000004,{"$f":"SUM(K329:O329)","v":-449.20320000000004},null,null,null,null,null,null,null,"C3",566,1011,225,33,133,{"$f":"SUM(Y329:AC329)","v":1968},"C3","-",-227,-56,"-",-28,{"$f":"SUM(AF329:AJ329)","v":-311}]
[null,null,"C2",12.947199999999999,37.155199999999994,76.769599999999997,84.409599999999998,61.718400000000003,{"$f":"SUM(D330:H330)","v":273},"C2","-","-","-",-16.409599999999998,-47.718400000000003,{"$f":"SUM(K330:O330)","v":-64.128},null,null,null,null,null,null,null,"C2",10,189,167,78,213,{"$f":"SUM(Y330:AC330)","v":657},"C2","-",-26,-52,-9,-53,{"$f":"SUM(AF330:AJ330)","v":-140}]
[null,null,"C1",0,0,0,0,0,{"$f":"SUM(D331:H331)","v":0},"C1","-","-","-","-","-",{"$f":"SUM(K331:O331)","v":0},null,null,null,null,null,null,null,"C1",0,0,1,2,102,{"$f":"SUM(Y331:AC331)","v":105},"C1","-","-","-","-",-5,{"$f":"SUM(AF331:AJ331)","v":-5}]
[null,null,"Total",{"$f":"SUM(D328:D331)","v":131.78399999999999},375.5775999999999,769.94880000000001,844.96799999999996,614.72160000000008,2737,"Total",{"$f":"SUM(K328:K331)","v":0},0,0,-163.96799999999996,-477.72160000000008,-641.68960000000004,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y328:Y331)","v":576},1200,393,113,448,2730,"Total",{"$f":"SUM(AF328:AF331)","v":0},-253,-108,-9,-86,-456]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D309","v":"Part 1 of PTO"},{"$f":"IF(SUM(G331,H331)<>0, ROUND((SUM(H331,G331,N331,O331)/(G331+H331)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB331+AC331)<>0, ROUND((SUM(AB331,AC331,AI331,AJ331)/SUM(AB331,AC331)),4), \"-\")","v":0.95189999999999997},{"$f":"D335","v":"Part 1 of PTO"},{"$f":"IF(SUM(G330,H330,G331,H331)<>0, ROUND((SUM(G330,H330,G331,H331,N330,O330,N331,O331)/SUM(G330,H330,G331,H331)),4), \"-\")","v":0.56120000000000003},{"$f":"IF(SUM(AC330,AB330,AB331,AC331)<>0, ROUND((SUM(AC330,AB330,AB331,AC331,AI330,AJ330,AI331,AJ331)/SUM(AC330,AB330,AB331,AC331)),4), \"-\")","v":0.83040000000000003},{"$f":"G335","v":"Part 1 of PTO"},{"$f":"IF(SUM(G329,H329,G330,H330,G331,H331)<>0, ROUND((SUM(G329,H329,G330,H330,G331,H331,N329,O329,N330,O330,N331,O331)/SUM(G329,H329,G330,H330,G331,H331)),4), \"-\")","v":0.56059999999999999},{"$f":"IF(SUM(AB329,AC329,AB330,AC330,AB331,AC331)<>0, ROUND((SUM(AB329,AC329,AB330,AC330,AB331,AC331,AI329,AJ329,AI330,AJ330,AI331,AJ331)/SUM(AB329,AC329,AB330,AC330,AB331,AC331)),4), \"-\")","v":0.83069999999999999},"PTO's",{"$f":"N361","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM134","v":837},{"$f":"'3.0_Data_Copy'!AR134","v":837},null,{"$f":"O335","v":837},{"$f":"P335","v":837},null,{"$f":"O335","v":837},{"$f":"P335","v":837}]
[null,null,"perspective",{"$f":"D310","v":"Part 2 of PTO"},{"$f":"IF(P332<>0, ROUND(((P332-SUM(N331,O331))/P332),4), \"-\")","v":1},{"$f":"IF(AK332<>0, ROUND(((AK332-SUM(AJ331,AI331))/AK332),4), \"-\")","v":0.98899999999999999},"Part 2 of PTO",{"$f":"IF(P332<>0, ROUND(((P332-SUM(N330,O330,N331,O331))/P332),4), \"-\")","v":0.90010000000000001},{"$f":"IF(AK332<>0, ROUND(((AK332-SUM(AI330,AJ330,AI331,AJ331))/AK332),4), \"-\")","v":0.85309999999999997},"Part 2 of PTO",{"$f":"IF(P332<>0, ROUND((P332-SUM(N329:O331))/P332,4), \"-\")","v":0.2},{"$f":"IF(AK332<>0, ROUND((AK332-SUM(AI329:AJ331))/AK332,4), \"-\")","v":0.79169999999999996},"% Interpretation",{"$f":"N362","v":"Weighted intervention volume_Individual asset category"},{"$f":"O335*F339","v":3.4493546480733555},{"$f":"P335*F339","v":3.4493546480733555},null,{"$f":"O336","v":3.4493546480733555},{"$f":"P336","v":3.4493546480733555},null,{"$f":"O336","v":3.4493546480733555},{"$f":"P336","v":3.4493546480733555}]
[null,null,null,{"$f":"D311","v":"Part 3 of PTO"},{"$f":"SUM(G331,H331)","v":0},{"$f":"SUM(AB331,AC331)","v":104},"Part 3 of PTO",{"$f":"SUM(G330,H330,G331,H331)","v":146.12799999999999},{"$f":"SUM(AC330,AB330,AB331,AC331)","v":395},"Part 3 of PTO",{"$f":"SUM(G329,H329,G330,H330,G331,H331)","v":1168.3312000000001},{"$f":"SUM(AB329,AC329,AB330,AC330,AB331,AC331)","v":561},null,{"$f":"N363","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O337","v":345.30739148698768},null,null,{"$f":"R337","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G331+H331)<>0, P332<>0), SQRT(ABS(E335*E336))*E337, \"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IF(AND((AB331+AC331)<>0, AK332<>0), SQRT(ABS(F335*F336))*F337, \"Check C1+C2\")","v":100.90836013730478},"PTO",{"$f":"IF(AND((G330+H330+G331+H331)<>0, P332<>0), SQRT(ABS(H335*H336))*H337, \"Check C1+C2+C3\")","v":103.85744931246535},{"$f":"IF(AND((AC330+AB330+AB331+AC331)<>0, AK332<>0), SQRT(ABS(I335*I336))*I337, \"Check C1+C2+C3\")","v":332.46102297261854},"PTO",{"$f":"IF(AND((G329+H329+G330+H330+G331+H331)<>0, P332<>0), SQRT(ABS(K335*K336))*K337, \"No Asset or Intervention to Check\")","v":391.20781247210863},{"$f":"IF(AND((AB329+AC329+AB330+AC330+AB331+AC331)<>0, AK332<>0), SQRT(ABS(L335*L336))*L337, \"No Asset or Intervention to Check\")","v":454.95169662502633},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E340-F340, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H340-I340, \"Check C1+C2+C3\")","v":-0.94209653449322484},null,null,{"$f":"IFERROR(K340-L340, \"No Intervention to Check\")","v":-0.26269446008257602}]
[null,null,null,"Network weighting factor",{"$f":"F339","v":4.121092769502217E-3},4.121092769502217E-3,"Network weighting factor",{"$f":"I339","v":4.121092769502217E-3},{"$f":"F339","v":4.121092769502217E-3},"Network weighting factor",{"$f":"L339","v":4.121092769502217E-3},{"$f":"F339","v":4.121092769502217E-3},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O337=0, \"No Intervention\", IFERROR(O338/O337, O338))","v":"Check C1+C2"},null,null,{"$f":"IF(R337=0, \"No Intervention\", IFERROR(R338/R337, R338))","v":-2.7282837197208569E-3},null,null,{"$f":"IF(U337=0, \"No Intervention\", IFERROR(U338/U337, U338))","v":-7.6075539232259737E-4}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E338*E339,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(F338*F339,\"Check C1+C2\")","v":0.41585271334417245},"Weighted Network PTO",{"$f":"IFERROR(H338*H339,\"Check C1+C2\")","v":0.42800618342054392},{"$f":"IFERROR(I338*I339,\"Check C1+C2+C3\")","v":1.3701027179137688},"Weighted Network PTO",{"$f":"IFERROR(K338*K339,\"Check C1+C2\")","v":1.6122036873515861},{"$f":"IFERROR(L338*L339,\"No Asset or Intervention to Check\")","v":1.8748981474341622}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D316","v":"Part 1 of PTO"},{"$f":"IF(AND(H332<>0, P332<>0),ROUND((SUM(H332,O332)/H332),4), \"-\")","v":0.22289999999999999},{"$f":"IF(AC332<>0, ROUND((SUM(AC332,AJ332)/AC332),4), \"-\")","v":0.80800000000000005},{"$f":"D342","v":"Part 1 of PTO"},{"$f":"IF(SUM(H332,G332)<>0, ROUND((SUM(H332,G332,O332,N332)/SUM(H332,G332)),4), \"-\")","v":0.56040000000000001},{"$f":"IF(SUM(AC332,AB332)<>0, ROUND((SUM(AC332,AB332,AJ332,AI332)/SUM(AC332,AB332)), 4), \"-\")","v":0.83069999999999999},{"$f":"G342","v":"Part 1 of PTO"},{"$f":"IF(SUM(H332,G332,F332)<>0, ROUND((SUM(H332,G332,F332,O332,N332,M332)/SUM(H332,G332,F332)), 4), \"-\")","v":0.71220000000000006},{"$f":"IF(SUM(AC332,AA332,AB332)<>0, ROUND((SUM(AC332,AA332,AB332,AJ332,AI332,AH332)/SUM(AC332,AA332,AB332)), 4), \"-\")","v":0.78720000000000001},{"$f":"M335","v":"PTO's"},{"$f":"N335","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O335","v":837},{"$f":"P335","v":837},null,{"$f":"R335","v":837},{"$f":"S335","v":837},null,{"$f":"U335","v":837},{"$f":"V335","v":837}]
[null,null,"perspective",{"$f":"D317","v":"Part 2 of PTO"},{"$f":"IF(P332<>0, ROUND((P332-SUM(O332))/P332,4), \"-\")","v":0.2555},{"$f":"IF(AK332<>0, ROUND((AK332-SUM(AJ332))/AK332,4), \"-\")","v":0.81140000000000001},{"$f":"D343","v":"Part 2 of PTO"},{"$f":"IF(P332<>0, ROUND((P332-SUM(O332,N332))/P332,4), \"-\")","v":0},{"$f":"IF(AK332<>0, ROUND((AK332-SUM(AJ332,AI332))/AK332,4), \"-\")","v":0.79169999999999996},{"$f":"G343","v":"Part 2 of PTO"},{"$f":"IF(P332<>0, ROUND((P332-SUM(O332,N332,M332))/P332,4), \"-\")","v":0},{"$f":"IF(AK332<>0, ROUND((AK332-SUM(AJ332,AI332,AH332))/AK332,4), \"-\")","v":0.55479999999999996},{"$f":"M336","v":"% Interpretation"},{"$f":"N336","v":"Weighted intervention volume_Individual asset category"},{"$f":"O342*F346","v":3.4493546480733555},{"$f":"P342*F346","v":3.4493546480733555},null,{"$f":"O343","v":3.4493546480733555},{"$f":"P343","v":3.4493546480733555},null,{"$f":"O343","v":3.4493546480733555},{"$f":"P343","v":3.4493546480733555}]
[null,null,null,{"$f":"D318","v":"Part 3 of PTO"},{"$f":"H332","v":614.72160000000008},{"$f":"AC332","v":448},{"$f":"D344","v":"Part 3 of PTO"},{"$f":"SUM(H332,G332)","v":1459.6896000000002},{"$f":"SUM(AC332,AB332)","v":561},{"$f":"G344","v":"Part 3 of PTO"},{"$f":"SUM(H332,G332,F332)","v":2229.6384000000003},{"$f":"SUM(AC332,AA332,AB332)","v":954},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O344","v":345.30739148698768},null,null,{"$f":"R344","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H332<>0, P332<>0), SQRT(ABS(E342*E343))*E344, \"Check HI5+HI4\")","v":146.69961025889546},{"$f":"IF(AND(AC332<>0, AK332<>0), SQRT(ABS(F342*F343))*F344, \"Check HI5+HI4\")","v":362.74480049312905},{"$f":"D345","v":"PTO"},{"$f":"IF(AND((H332+G332)<>0, P332<>0), SQRT(ABS(H342*H343))*H344, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC332+AB332)<>0, AK332<>0), SQRT(ABS(I342*I343))*I344, \"Check HI5+HI4+HI3\")","v":454.95169662502633},{"$f":"G345","v":"PTO"},{"$f":"IF(AND((H332+G332+F332)<>0, P332<>0), SQRT(ABS(K342*K343))*K344, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC332+AA332+AB332)<>0, AK332<>0), SQRT(ABS(L342*L343))*L344, \"No Asset or Intervention to Check\")","v":630.46233136719593},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E347-F347, \"Check HI5+HI4\")","v":-0.89034227136003108},null,null,{"$f":"IFERROR(H347-I347, \"Check HI5+HI4+HI3\")","v":-1.8748981474341622},null,null,{"$f":"IFERROR(K347-L347, \"No Intervention to Check\")","v":-2.598193755240862}]
[null,null,null,{"$f":"D339","v":"Network weighting factor"},{"$f":"F346","v":4.121092769502217E-3},{"$f":"F339","v":4.121092769502217E-3},{"$f":"G339","v":"Network weighting factor"},{"$f":"I346","v":4.121092769502217E-3},{"$f":"F346","v":4.121092769502217E-3},{"$f":"J339","v":"Network weighting factor"},{"$f":"L346","v":4.121092769502217E-3},{"$f":"F346","v":4.121092769502217E-3},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O344=0, \"No Intervention\", IFERROR(O345/O344, O345))","v":-2.5784049033123059E-3},null,null,{"$f":"IF(R344=0, \"No Intervention\", IFERROR(R345/R344, R345))","v":-5.4296496213427116E-3},null,null,{"$f":"IF(U344=0, \"No Intervention\", IFERROR(U345/U344, U345))","v":-7.5242923241588665E-3}]
[null,null,null,{"$f":"D340","v":"Weighted Network PTO"},{"$f":"IFERROR(E345*E346,\"Check HI5+HI4\")","v":0.60456270312672733},{"$f":"IFERROR(F345*F346,\"Check HI5+HI4\")","v":1.4949049744867584},{"$f":"D347","v":"Weighted Network PTO"},{"$f":"IFERROR(H345*H346,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I345*I346,\"Check HI5+HI4+HI3\")","v":1.8748981474341622},{"$f":"G347","v":"Weighted Network PTO"},{"$f":"IFERROR(K345*K346,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L345*L346,\"No Asset or Intervention to Check\")","v":2.598193755240862}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C139:D139","v":"I&C Governors"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C349,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":22.1952},64.817599999999999,134.11519999999999,147.44160000000002,107.43040000000001,{"$f":"SUM(D354:H354)","v":476.00000000000006},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C349,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C349,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-",-28.441600000000022,-83.430400000000006,{"$f":"SUM(K354:O354)","v":-111.87200000000003},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C349,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},0,0,0,0,{"$f":"SUM(Y354:AC354)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C349,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C349,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF354:AJ354)","v":0}]
[null,null,"C3",77.220799999999997,226.6576,469.98079999999993,516.30079999999998,374.84000000000003,{"$f":"SUM(D355:H355)","v":1665},"C3","-","-","-",-100.30079999999998,-291.84000000000003,{"$f":"SUM(K355:O355)","v":-392.14080000000001},null,null,null,null,null,null,null,"C3",109,772,5,3,154,{"$f":"SUM(Y355:AC355)","v":1043},"C3","-",-198,"-","-",-16,{"$f":"SUM(AF355:AJ355)","v":-214}]
[null,null,"C2",11.0976,32.64,67.275199999999998,74.003199999999993,53.984000000000002,{"$f":"SUM(D356:H356)","v":239},"C2","-","-","-",-14.003199999999993,-41.984000000000002,{"$f":"SUM(K356:O356)","v":-55.987199999999994},null,null,null,null,null,null,null,"C2",4,557,4,0,28,{"$f":"SUM(Y356:AC356)","v":593},"C2","-",-156,-1,"-",-7,{"$f":"SUM(AF356:AJ356)","v":-164}]
[null,null,"C1",0,0,0,0,0,{"$f":"SUM(D357:H357)","v":0},"C1","-","-","-","-","-",{"$f":"SUM(K357:O357)","v":0},null,null,null,null,null,null,null,"C1",0,4,0,2,36,{"$f":"SUM(Y357:AC357)","v":42},"C1","-","-","-","-",-6,{"$f":"SUM(AF357:AJ357)","v":-6}]
[null,null,"Total",{"$f":"SUM(D354:D357)","v":110.5136},324.11519999999996,671.37119999999993,737.74559999999997,536.25440000000003,2380,"Total",{"$f":"SUM(K354:K357)","v":0},0,0,-142.7456,-417.25440000000003,-560,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y354:Y357)","v":113},1333,9,5,218,1678,"Total",{"$f":"SUM(AF354:AF357)","v":0},-354,-1,0,-29,-384]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D335","v":"Part 1 of PTO"},{"$f":"IF(SUM(G357,H357)<>0, ROUND((SUM(H357,G357,N357,O357)/(G357+H357)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB357+AC357)<>0, ROUND((SUM(AB357,AC357,AI357,AJ357)/SUM(AB357,AC357)),4), \"-\")","v":0.84209999999999996},{"$f":"D361","v":"Part 1 of PTO"},{"$f":"IF(SUM(G356,H356,G357,H357)<>0, ROUND((SUM(G356,H356,G357,H357,N356,O356,N357,O357)/SUM(G356,H356,G357,H357)),4), \"-\")","v":0.56259999999999999},{"$f":"IF(SUM(AC356,AB356,AB357,AC357)<>0, ROUND((SUM(AC356,AB356,AB357,AC357,AI356,AJ356,AI357,AJ357)/SUM(AC356,AB356,AB357,AC357)),4), \"-\")","v":0.80300000000000005},{"$f":"G361","v":"Part 1 of PTO"},{"$f":"IF(SUM(G355,H355,G356,H356,G357,H357)<>0, ROUND((SUM(G355,H355,G356,H356,G357,H357,N355,O355,N356,O356,N357,O357)/SUM(G355,H355,G356,H356,G357,H357)),4), \"-\")","v":0.56030000000000002},{"$f":"IF(SUM(AB355,AC355,AB356,AC356,AB357,AC357)<>0, ROUND((SUM(AB355,AC355,AB356,AC356,AB357,AC357,AI355,AJ355,AI356,AJ356,AI357,AJ357)/SUM(AB355,AC355,AB356,AC356,AB357,AC357)),4), \"-\")","v":0.87},"PTO's",{"$f":"N387","v":"Unweighted intervention volume_Individual asset category"},{"$f":"'3.0_Data_Copy'!AM144","v":490},{"$f":"'3.0_Data_Copy'!AR144","v":490},null,{"$f":"O361","v":490},{"$f":"P361","v":490},null,{"$f":"O361","v":490},{"$f":"P361","v":490}]
[null,null,"perspective",{"$f":"D336","v":"Part 2 of PTO"},{"$f":"IF(P358<>0, ROUND(((P358-SUM(N357,O357))/P358),4), \"-\")","v":1},{"$f":"IF(AK358<>0, ROUND(((AK358-SUM(AJ357,AI357))/AK358),4), \"-\")","v":0.98440000000000005},"Part 2 of PTO",{"$f":"IF(P358<>0, ROUND(((P358-SUM(N356,O356,N357,O357))/P358),4), \"-\")","v":0.9},{"$f":"IF(AK358<>0, ROUND(((AK358-SUM(AI356,AJ356,AI357,AJ357))/AK358),4), \"-\")","v":0.96609999999999996},"Part 2 of PTO",{"$f":"IF(P358<>0, ROUND((P358-SUM(N355:O357))/P358,4), \"-\")","v":0.19980000000000001},{"$f":"IF(AK358<>0, ROUND((AK358-SUM(AI355:AJ357))/AK358,4), \"-\")","v":0.92449999999999999},"% Interpretation",{"$f":"N388","v":"Weighted intervention volume_Individual asset category"},{"$f":"O361*F365","v":8.9372264750438343E-2},{"$f":"P361*F365","v":8.9372264750438343E-2},null,{"$f":"O362","v":8.9372264750438343E-2},{"$f":"P362","v":8.9372264750438343E-2},null,{"$f":"O362","v":8.9372264750438343E-2},{"$f":"P362","v":8.9372264750438343E-2}]
[null,null,null,{"$f":"D337","v":"Part 3 of PTO"},{"$f":"SUM(G357,H357)","v":0},{"$f":"SUM(AB357,AC357)","v":38},"Part 3 of PTO",{"$f":"SUM(G356,H356,G357,H357)","v":127.9872},{"$f":"SUM(AC356,AB356,AB357,AC357)","v":66},"Part 3 of PTO",{"$f":"SUM(G355,H355,G356,H356,G357,H357)","v":1019.128},{"$f":"SUM(AB355,AC355,AB356,AC356,AB357,AC357)","v":223},null,{"$f":"N389","v":"Weighted original intervention volume_Network Level"},{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O363","v":345.30739148698768},null,null,{"$f":"R363","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G357+H357)<>0, P358<>0), SQRT(ABS(E361*E362))*E363, \"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IF(AND((AB357+AC357)<>0, AK358<>0), SQRT(ABS(F361*F362))*F363, \"Check C1+C2\")","v":34.598018997624706},"PTO",{"$f":"IF(AND((G356+H356+G357+H357)<>0, P358<>0), SQRT(ABS(H361*H362))*H363, \"Check C1+C2+C3\")","v":91.07258351472602},{"$f":"IF(AND((AC356+AB356+AB357+AC357)<>0, AK358<>0), SQRT(ABS(I361*I362))*I363, \"Check C1+C2+C3\")","v":58.131663272264966},"PTO",{"$f":"IF(AND((G355+H355+G356+H356+G357+H357)<>0, P358<>0), SQRT(ABS(K361*K362))*K363, \"No Asset or Intervention to Check\")","v":340.98618732716318},{"$f":"IF(AND((AB355+AC355+AB356+AC356+AB357+AC357)<>0, AK358<>0), SQRT(ABS(L361*L362))*L363, \"No Asset or Intervention to Check\")","v":199.99445151053567},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E366-F366, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H366-I366, \"Check C1+C2+C3\")","v":6.0081727449638848E-3},null,null,{"$f":"IFERROR(K366-L366, \"No Intervention to Check\")","v":2.5715817838831617E-2}]
[null,null,null,"Network weighting factor",{"$f":"F365","v":1.8239237704171089E-4},1.8239237704171089E-4,"Network weighting factor",{"$f":"I365","v":1.8239237704171089E-4},{"$f":"F365","v":1.8239237704171089E-4},"Network weighting factor",{"$f":"L365","v":1.8239237704171089E-4},{"$f":"F365","v":1.8239237704171089E-4},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O363=0, \"No Intervention\", IFERROR(O364/O363, O364))","v":"Check C1+C2"},null,null,{"$f":"IF(R363=0, \"No Intervention\", IFERROR(R364/R363, R364))","v":1.7399490694627347E-5},null,null,{"$f":"IF(U363=0, \"No Intervention\", IFERROR(U364/U363, U364))","v":7.447224841638142E-5}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E364*E365,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(F364*F365,\"Check C1+C2\")","v":6.3104149259110417E-3},"Weighted Network PTO",{"$f":"IFERROR(H364*H365,\"Check C1+C2\")","v":1.6610944990580613E-2},{"$f":"IFERROR(I364*I365,\"Check C1+C2+C3\")","v":1.0602772245616728E-2},"Weighted Network PTO",{"$f":"IFERROR(K364*K365,\"Check C1+C2\")","v":6.2193281244991405E-2},{"$f":"IFERROR(L364*L365,\"No Asset or Intervention to Check\")","v":3.6477463406159788E-2}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D342","v":"Part 1 of PTO"},{"$f":"IF(AND(H358<>0, P358<>0),ROUND((SUM(H358,O358)/H358),4), \"-\")","v":0.22189999999999999},{"$f":"IF(AC358<>0, ROUND((SUM(AC358,AJ358)/AC358),4), \"-\")","v":0.86699999999999999},{"$f":"D368","v":"Part 1 of PTO"},{"$f":"IF(SUM(H358,G358)<>0, ROUND((SUM(H358,G358,O358,N358)/SUM(H358,G358)),4), \"-\")","v":0.56040000000000001},{"$f":"IF(SUM(AC358,AB358)<>0, ROUND((SUM(AC358,AB358,AJ358,AI358)/SUM(AC358,AB358)), 4), \"-\")","v":0.87},{"$f":"G368","v":"Part 1 of PTO"},{"$f":"IF(SUM(H358,G358,F358)<>0, ROUND((SUM(H358,G358,F358,O358,N358,M358)/SUM(H358,G358,F358)), 4), \"-\")","v":0.71209999999999996},{"$f":"IF(SUM(AC358,AA358,AB358)<>0, ROUND((SUM(AC358,AA358,AB358,AJ358,AI358,AH358)/SUM(AC358,AA358,AB358)), 4), \"-\")","v":0.87070000000000003},{"$f":"M361","v":"PTO's"},{"$f":"N361","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O361","v":490},{"$f":"P361","v":490},null,{"$f":"R361","v":490},{"$f":"S361","v":490},null,{"$f":"U361","v":490},{"$f":"V361","v":490}]
[null,null,"perspective",{"$f":"D343","v":"Part 2 of PTO"},{"$f":"IF(P358<>0, ROUND((P358-SUM(O358))/P358,4), \"-\")","v":0.25490000000000002},{"$f":"IF(AK358<>0, ROUND((AK358-SUM(AJ358))/AK358,4), \"-\")","v":0.92449999999999999},{"$f":"D369","v":"Part 2 of PTO"},{"$f":"IF(P358<>0, ROUND((P358-SUM(O358,N358))/P358,4), \"-\")","v":0},{"$f":"IF(AK358<>0, ROUND((AK358-SUM(AJ358,AI358))/AK358,4), \"-\")","v":0.92449999999999999},{"$f":"G369","v":"Part 2 of PTO"},{"$f":"IF(P358<>0, ROUND((P358-SUM(O358,N358,M358))/P358,4), \"-\")","v":0},{"$f":"IF(AK358<>0, ROUND((AK358-SUM(AJ358,AI358,AH358))/AK358,4), \"-\")","v":0.92190000000000005},{"$f":"M362","v":"% Interpretation"},{"$f":"N362","v":"Weighted intervention volume_Individual asset category"},{"$f":"O368*F372","v":8.9372264750438343E-2},{"$f":"P368*F372","v":8.9372264750438343E-2},null,{"$f":"O369","v":8.9372264750438343E-2},{"$f":"P369","v":8.9372264750438343E-2},null,{"$f":"O369","v":8.9372264750438343E-2},{"$f":"P369","v":8.9372264750438343E-2}]
[null,null,null,{"$f":"D344","v":"Part 3 of PTO"},{"$f":"H358","v":536.25440000000003},{"$f":"AC358","v":218},{"$f":"D370","v":"Part 3 of PTO"},{"$f":"SUM(H358,G358)","v":1274},{"$f":"SUM(AC358,AB358)","v":223},{"$f":"G370","v":"Part 3 of PTO"},{"$f":"SUM(H358,G358,F358)","v":1945.3712},{"$f":"SUM(AC358,AA358,AB358)","v":232},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O370","v":345.30739148698768},null,null,{"$f":"R370","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H358<>0, P358<>0), SQRT(ABS(E368*E369))*E370, \"Check HI5+HI4\")","v":127.53648327682677},{"$f":"IF(AND(AC358<>0, AK358<>0), SQRT(ABS(F368*F369))*F370, \"Check HI5+HI4\")","v":195.17289321522085},{"$f":"D371","v":"PTO"},{"$f":"IF(AND((H358+G358)<>0, P358<>0), SQRT(ABS(H368*H369))*H370, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC358+AB358)<>0, AK358<>0), SQRT(ABS(I368*I369))*I370, \"Check HI5+HI4+HI3\")","v":199.99445151053567},{"$f":"G371","v":"PTO"},{"$f":"IF(AND((H358+G358+F358)<>0, P358<>0), SQRT(ABS(K368*K369))*K370, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC358+AA358+AB358)<>0, AK358<>0), SQRT(ABS(L368*L369))*L370, \"No Asset or Intervention to Check\")","v":207.85676537923899},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E373-F373, \"Check HI5+HI4\")","v":-1.2336365583231295E-2},null,null,{"$f":"IFERROR(H373-I373, \"Check HI5+HI4+HI3\")","v":-3.6477463406159788E-2},null,null,{"$f":"IFERROR(K373-L373, \"No Intervention to Check\")","v":-3.7911489521720597E-2}]
[null,null,null,{"$f":"D365","v":"Network weighting factor"},{"$f":"F372","v":1.8239237704171089E-4},{"$f":"F365","v":1.8239237704171089E-4},{"$f":"G365","v":"Network weighting factor"},{"$f":"I372","v":1.8239237704171089E-4},{"$f":"F372","v":1.8239237704171089E-4},{"$f":"J365","v":"Network weighting factor"},{"$f":"L372","v":1.8239237704171089E-4},{"$f":"F372","v":1.8239237704171089E-4},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O370=0, \"No Intervention\", IFERROR(O371/O370, O371))","v":-3.5725750121095136E-5},null,null,{"$f":"IF(R370=0, \"No Intervention\", IFERROR(R371/R370, R371))","v":-1.0563765591312105E-4},null,null,{"$f":"IF(U370=0, \"No Intervention\", IFERROR(U371/U370, U371))","v":-1.0979055316036936E-4}]
[null,null,null,{"$f":"D366","v":"Weighted Network PTO"},{"$f":"IFERROR(E371*E372,\"Check HI5+HI4\")","v":2.3261682344400843E-2},{"$f":"IFERROR(F371*F372,\"Check HI5+HI4\")","v":3.5598047927632138E-2},{"$f":"D373","v":"Weighted Network PTO"},{"$f":"IFERROR(H371*H372,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I371*I372,\"Check HI5+HI4+HI3\")","v":3.6477463406159788E-2},{"$f":"G373","v":"Weighted Network PTO"},{"$f":"IFERROR(K371*K372,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L371*L372,\"No Asset or Intervention to Check\")","v":3.7911489521720597E-2}]
[]
[null,null,{"$f":"'3.0_Data_Copy'!C149:D149","v":"Service Governors"}]
[]
[null,null,"Original Targets",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rebased Targets"]
[null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes",null,null,null,null,null,null,null,null,null,null,null,null,null,"Asset Population",null,null,null,null,null,null,"Intervention Volumes"]
[null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total",null,null,null,null,null,null,null,null,"HI1","HI2","HI3","HI4","HI5","Total",null,"HI1","HI2","HI3","HI4","HI5","Total"]
[null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C375,'3.0_Data_Copy'!$C$9:$C$160,0)+4,1,4,5)","v":109},1196,199,199,291,{"$f":"SUM(D380:H380)","v":1994},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C375,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C375,'3.0_Data_Copy'!$C$9:$C$160,0)+4,7,4,5),\"-\")","v":"-"},"-","-","-",-291,{"$f":"SUM(K380:O380)","v":-291},null,null,null,null,null,null,null,"C4",{"$f":"OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C375,'3.0_Data_Copy'!$C$9:$C$160,0)+4,24,4,5)","v":0},0,0,0,0,{"$f":"SUM(Y380:AC380)","v":0},"C4",{"$f":"IF(OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C375,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5)<0,OFFSET('3.0_Data_Copy'!$C$9,MATCH('6.0_Check_3'!$C375,'3.0_Data_Copy'!$C$9:$C$160,0)+4,30,4,5),\"-\")","v":"-"},"-","-","-","-",{"$f":"SUM(AF380:AJ380)","v":0}]
[null,null,"C3",0,0,0,0,0,{"$f":"SUM(D381:H381)","v":0},"C3","-","-","-","-","-",{"$f":"SUM(K381:O381)","v":0},null,null,null,null,null,null,null,"C3",5,0,1,0,0,{"$f":"SUM(Y381:AC381)","v":6},"C3",-1,"-","-","-","-",{"$f":"SUM(AF381:AJ381)","v":-1}]
[null,null,"C2",0,0,0,0,0,{"$f":"SUM(D382:H382)","v":0},"C2","-","-","-","-","-",{"$f":"SUM(K382:O382)","v":0},null,null,null,null,null,null,null,"C2",0,0,1870,1,0,{"$f":"SUM(Y382:AC382)","v":1871},"C2","-","-",-188,"-","-",{"$f":"SUM(AF382:AJ382)","v":-188}]
[null,null,"C1",0,0,0,0,0,{"$f":"SUM(D383:H383)","v":0},"C1","-","-","-","-","-",{"$f":"SUM(K383:O383)","v":0},null,null,null,null,null,null,null,"C1",0,0,0,0,628,{"$f":"SUM(Y383:AC383)","v":628},"C1","-","-","-","-",-63,{"$f":"SUM(AF383:AJ383)","v":-63}]
[null,null,"Total",{"$f":"SUM(D380:D383)","v":109},1196,199,199,291,1994,"Total",{"$f":"SUM(K380:K383)","v":0},0,0,0,-291,-291,null,null,null,null,null,null,null,"Total",{"$f":"SUM(Y380:Y383)","v":5},0,1871,1,628,2505,"Total",{"$f":"SUM(AF380:AF383)","v":-1},0,-188,0,-63,-252]
[]
[null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased ","Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,"Criticality",{"$f":"D361","v":"Part 1 of PTO"},{"$f":"IF(SUM(G383,H383)<>0, ROUND((SUM(H383,G383,N383,O383)/(G383+H383)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB383+AC383)<>0, ROUND((SUM(AB383,AC383,AI383,AJ383)/SUM(AB383,AC383)),4), \"-\")","v":0.89970000000000006},{"$f":"D387","v":"Part 1 of PTO"},{"$f":"IF(SUM(G382,H382,G383,H383)<>0, ROUND((SUM(G382,H382,G383,H383,N382,O382,N383,O383)/SUM(G382,H382,G383,H383)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AC382,AB382,AB383,AC383)<>0, ROUND((SUM(AC382,AB382,AB383,AC383,AI382,AJ382,AI383,AJ383)/SUM(AC382,AB382,AB383,AC383)),4), \"-\")","v":0.89980000000000004},{"$f":"G387","v":"Part 1 of PTO"},{"$f":"IF(SUM(G381,H381,G382,H382,G383,H383)<>0, ROUND((SUM(G381,H381,G382,H382,G383,H383,N381,O381,N382,O382,N383,O383)/SUM(G381,H381,G382,H382,G383,H383)),4), \"-\")","v":"-"},{"$f":"IF(SUM(AB381,AC381,AB382,AC382,AB383,AC383)<>0, ROUND((SUM(AB381,AC381,AB382,AC382,AB383,AC383,AI381,AJ381,AI382,AJ382,AI383,AJ383)/SUM(AB381,AC381,AB382,AC382,AB383,AC383)),4), \"-\")","v":0.89980000000000004},"PTO's","Unweighted intervention volume_Individual asset category",{"$f":"'3.0_Data_Copy'!AM154","v":252},{"$f":"'3.0_Data_Copy'!AR154","v":252},null,{"$f":"O387","v":252},{"$f":"P387","v":252},null,{"$f":"O387","v":252},{"$f":"P387","v":252}]
[null,null,"perspective",{"$f":"D362","v":"Part 2 of PTO"},{"$f":"IF(P384<>0, ROUND(((P384-SUM(N383,O383))/P384),4), \"-\")","v":1},{"$f":"IF(AK384<>0, ROUND(((AK384-SUM(AJ383,AI383))/AK384),4), \"-\")","v":0.75},"Part 2 of PTO",{"$f":"IF(P384<>0, ROUND(((P384-SUM(N382,O382,N383,O383))/P384),4), \"-\")","v":1},{"$f":"IF(AK384<>0, ROUND(((AK384-SUM(AI382,AJ382,AI383,AJ383))/AK384),4), \"-\")","v":0.75},"Part 2 of PTO",{"$f":"IF(P384<>0, ROUND((P384-SUM(N381:O383))/P384,4), \"-\")","v":1},{"$f":"IF(AK384<>0, ROUND((AK384-SUM(AI381:AJ383))/AK384,4), \"-\")","v":0.75},"% Interpretation","Weighted intervention volume_Individual asset category",{"$f":"O387*F391","v":0.29596264302554431},{"$f":"P387*F391","v":0.29596264302554431},null,{"$f":"O388","v":0.29596264302554431},{"$f":"P388","v":0.29596264302554431},null,{"$f":"O388","v":0.29596264302554431},{"$f":"P388","v":0.29596264302554431}]
[null,null,null,{"$f":"D363","v":"Part 3 of PTO"},{"$f":"SUM(G383,H383)","v":0},{"$f":"SUM(AB383,AC383)","v":628},"Part 3 of PTO",{"$f":"SUM(G382,H382,G383,H383)","v":0},{"$f":"SUM(AC382,AB382,AB383,AC383)","v":629},"Part 3 of PTO",{"$f":"SUM(G381,H381,G382,H382,G383,H383)","v":0},{"$f":"SUM(AB381,AC381,AB382,AC382,AB383,AC383)","v":629},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O389","v":345.30739148698768},null,null,{"$f":"R389","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND((G383+H383)<>0, P384<>0), SQRT(ABS(E387*E388))*E389, \"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IF(AND((AB383+AC383)<>0, AK384<>0), SQRT(ABS(F387*F388))*F389, \"Check C1+C2\")","v":515.86864956110674},"PTO",{"$f":"IF(AND((G382+H382+G383+H383)<>0, P384<>0), SQRT(ABS(H387*H388))*H389, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},{"$f":"IF(AND((AC382+AB382+AB383+AC383)<>0, AK384<>0), SQRT(ABS(I387*I388))*I389, \"Check C1+C2+C3\")","v":516.71881023434787},"PTO",{"$f":"IF(AND((G381+H381+G382+H382+G383+H383)<>0, P384<>0), SQRT(ABS(K387*K388))*K389, \"No Asset or Intervention to Check\")","v":"No Asset or Intervention to Check"},{"$f":"IF(AND((AB381+AC381+AB382+AC382+AB383+AC383)<>0, AK384<>0), SQRT(ABS(L387*L388))*L389, \"No Asset or Intervention to Check\")","v":516.71881023434787},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E392-F392, \"Check C1+C2\")","v":"Check C1+C2"},null,null,{"$f":"IFERROR(H392-I392, \"Check C1+C2+C3\")","v":"Check C1+C2+C3"},null,null,{"$f":"IFERROR(K392-L392, \"No Intervention to Check\")","v":"No Intervention to Check"}]
[null,null,null,"Network weighting factor",{"$f":"F391","v":1.1744549326410489E-3},1.1744549326410489E-3,"Network weighting factor",{"$f":"I391","v":1.1744549326410489E-3},{"$f":"F391","v":1.1744549326410489E-3},"Network weighting factor",{"$f":"L391","v":1.1744549326410489E-3},{"$f":"F391","v":1.1744549326410489E-3},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O389=0, \"No Intervention\", IFERROR(O390/O389, O390))","v":"Check C1+C2"},null,null,{"$f":"IF(R389=0, \"No Intervention\", IFERROR(R390/R389, R390))","v":"Check C1+C2+C3"},null,null,{"$f":"IF(U389=0, \"No Intervention\", IFERROR(U390/U389, U390))","v":"No Intervention to Check"}]
[null,null,null,"Weighted Network PTO",{"$f":"IFERROR(E390*E391,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(F390*F391,\"Check C1+C2\")","v":0.60586448007191851},"Weighted Network PTO",{"$f":"IFERROR(H390*H391,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(I390*I391,\"Check C1+C2+C3\")","v":0.60686295546814395},"Weighted Network PTO",{"$f":"IFERROR(K390*K391,\"Check C1+C2\")","v":"Check C1+C2"},{"$f":"IFERROR(L390*L391,\"No Asset or Intervention to Check\")","v":0.60686295546814395}]
[null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased ","Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,"Health",{"$f":"D368","v":"Part 1 of PTO"},{"$f":"IF(AND(H384<>0, P384<>0),ROUND((SUM(H384,O384)/H384),4), \"-\")","v":0},{"$f":"IF(AC384<>0, ROUND((SUM(AC384,AJ384)/AC384),4), \"-\")","v":0.89970000000000006},{"$f":"D394","v":"Part 1 of PTO"},{"$f":"IF(SUM(H384,G384)<>0, ROUND((SUM(H384,G384,O384,N384)/SUM(H384,G384)),4), \"-\")","v":0.40610000000000002},{"$f":"IF(SUM(AC384,AB384)<>0, ROUND((SUM(AC384,AB384,AJ384,AI384)/SUM(AC384,AB384)), 4), \"-\")","v":0.89980000000000004},{"$f":"G394","v":"Part 1 of PTO"},{"$f":"IF(SUM(H384,G384,F384)<>0, ROUND((SUM(H384,G384,F384,O384,N384,M384)/SUM(H384,G384,F384)), 4), \"-\")","v":0.5776},{"$f":"IF(SUM(AC384,AA384,AB384)<>0, ROUND((SUM(AC384,AA384,AB384,AJ384,AI384,AH384)/SUM(AC384,AA384,AB384)), 4), \"-\")","v":0.89959999999999996},{"$f":"M387","v":"PTO's"},{"$f":"N387","v":"Unweighted intervention volume_Individual asset category"},{"$f":"O387","v":252},{"$f":"P387","v":252},null,{"$f":"R387","v":252},{"$f":"S387","v":252},null,{"$f":"U387","v":252},{"$f":"V387","v":252}]
[null,null,"perspective",{"$f":"D369","v":"Part 2 of PTO"},{"$f":"IF(P384<>0, ROUND((P384-SUM(O384))/P384,4), \"-\")","v":0},{"$f":"IF(AK384<>0, ROUND((AK384-SUM(AJ384))/AK384,4), \"-\")","v":0.75},{"$f":"D395","v":"Part 2 of PTO"},{"$f":"IF(P384<>0, ROUND((P384-SUM(O384,N384))/P384,4), \"-\")","v":0},{"$f":"IF(AK384<>0, ROUND((AK384-SUM(AJ384,AI384))/AK384,4), \"-\")","v":0.75},{"$f":"G395","v":"Part 2 of PTO"},{"$f":"IF(P384<>0, ROUND((P384-SUM(O384,N384,M384))/P384,4), \"-\")","v":0},{"$f":"IF(AK384<>0, ROUND((AK384-SUM(AJ384,AI384,AH384))/AK384,4), \"-\")","v":4.0000000000000001E-3},{"$f":"M388","v":"% Interpretation"},{"$f":"N388","v":"Weighted intervention volume_Individual asset category"},{"$f":"O394*F398","v":0.29596264302554431},{"$f":"P394*F398","v":0.29596264302554431},null,{"$f":"O395","v":0.29596264302554431},{"$f":"P395","v":0.29596264302554431},null,{"$f":"O395","v":0.29596264302554431},{"$f":"P395","v":0.29596264302554431}]
[null,null,null,{"$f":"D370","v":"Part 3 of PTO"},{"$f":"H384","v":291},{"$f":"AC384","v":628},{"$f":"D396","v":"Part 3 of PTO"},{"$f":"SUM(H384,G384)","v":490},{"$f":"SUM(AC384,AB384)","v":629},{"$f":"G396","v":"Part 3 of PTO"},{"$f":"SUM(H384,G384,F384)","v":689},{"$f":"SUM(AC384,AA384,AB384)","v":2500},null,"Weighted original intervention volume_Network Level",{"$f":"O$407","v":345.30739148698768},null,null,{"$f":"O396","v":345.30739148698768},null,null,{"$f":"R396","v":345.30739148698768}]
[null,null,null,"PTO",{"$f":"IF(AND(H384<>0, P384<>0), SQRT(ABS(E394*E395))*E396, \"Check HI5+HI4\")","v":0},{"$f":"IF(AND(AC384<>0, AK384<>0), SQRT(ABS(F394*F395))*F396, \"Check HI5+HI4\")","v":515.86864956110674},{"$f":"D397","v":"PTO"},{"$f":"IF(AND((H384+G384)<>0, P384<>0), SQRT(ABS(H394*H395))*H396, \"Check HI5+HI4+HI3\")","v":0},{"$f":"IF(AND((AC384+AB384)<>0, AK384<>0), SQRT(ABS(I394*I395))*I396, \"Check HI5+HI4+HI3\")","v":516.71881023434787},{"$f":"G397","v":"PTO"},{"$f":"IF(AND((H384+G384+F384)<>0, P384<>0), SQRT(ABS(K394*K395))*K396, \"No Asset or Intervention to Check\")","v":0},{"$f":"IF(AND((AC384+AA384+AB384)<>0, AK384<>0), SQRT(ABS(L394*L395))*L396, \"No Asset or Intervention to Check\")","v":149.96666296213968},null,"Weighted, Original PTO - Rebased PTO",{"$f":"IFERROR(E399-F399, \"Check HI5+HI4\")","v":-0.60586448007191851},null,null,{"$f":"IFERROR(H399-I399, \"Check HI5+HI4+HI3\")","v":-0.60686295546814395},null,null,{"$f":"IFERROR(K399-L399, \"No Intervention to Check\")","v":-0.17612908704760263}]
[null,null,null,{"$f":"D391","v":"Network weighting factor"},{"$f":"F398","v":1.1744549326410489E-3},{"$f":"F391","v":1.1744549326410489E-3},{"$f":"G391","v":"Network weighting factor"},{"$f":"I398","v":1.1744549326410489E-3},{"$f":"F398","v":1.1744549326410489E-3},{"$f":"J391","v":"Network weighting factor"},{"$f":"L398","v":1.1744549326410489E-3},{"$f":"F398","v":1.1744549326410489E-3},null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"IF(O396=0, \"No Intervention\", IFERROR(O397/O396, O397))","v":-1.7545656276365851E-3},null,null,{"$f":"IF(R396=0, \"No Intervention\", IFERROR(R397/R396, R397))","v":-1.7574571828735746E-3},null,null,{"$f":"IF(U396=0, \"No Intervention\", IFERROR(U397/U396, U397))","v":-5.1006463049963337E-4}]
[null,null,null,{"$f":"D392","v":"Weighted Network PTO"},{"$f":"IFERROR(E397*E398,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(F397*F398,\"Check HI5+HI4\")","v":0.60586448007191851},{"$f":"D399","v":"Weighted Network PTO"},{"$f":"IFERROR(H397*H398,\"Check HI5+HI4\")","v":0},{"$f":"IFERROR(I397*I398,\"Check HI5+HI4+HI3\")","v":0.60686295546814395},{"$f":"G399","v":"Weighted Network PTO"},{"$f":"IFERROR(K397*K398,\"Check C1+C2\")","v":0},{"$f":"IFERROR(L397*L398,\"No Asset or Intervention to Check\")","v":0.17612908704760263}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Overall Network Level PTO"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Check 3a","C1","Original","Rebased ","C1+C2","Original","Rebased ","C1+C2+C3","Original","Rebased "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Criticality"]
[null,null,null,null,null,null,null,null,null,null,null,null,"perspective","Weighted, Original PTO - Rebased PTO",{"$f":"SUM(O26,O52,O78,O104,O130,O156, O182,O208, O234,O260,O286,O312,O338,O364,O390)","v":23.317352753877735},null,null,{"$f":"SUM(R26,R52,R78,R104,R130,R156, R182,R208, R234,R260,R286,R312,R338,R364,R390)","v":19.750564866465943},null,null,{"$f":"SUM(U26,U52,U78,U104,U130,U156, U182,U208, U234,U260,U286,U312,U338,U364,U390)","v":11.05457276249494}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Weighted original intervention vol_Network",{"$f":"SUM(O24,O50,O76,O102,O128, O154, O180, O206,O232,O258,O284,O310,O336,O362,O388)","v":345.30739148698768},null,null,{"$f":"O407","v":345.30739148698768},null,null,{"$f":"R407","v":345.30739148698768}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"%, (Original PTO - Rebased PTO) / (network original intervention vol)",{"$f":"O406/O407","v":6.7526364418285009E-2},null,null,{"$f":"R406/R407","v":5.719705211468145E-2},null,null,{"$f":"U406/U407","v":3.2013715996321246E-2}]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Check 3b","HI5","Original","Rebased ","HI5+HI4","Original","Rebased ","HI5+HI4+HI3","Original","Rebased "]
[null,null,null,null,null,null,null,null,null,null,null,null,"Health"]
[null,null,null,null,null,null,null,null,null,null,null,null,"perspective",{"$f":"N406","v":"Weighted, Original PTO - Rebased PTO"},{"$f":"SUM(O33,O59,O85,O111,O137, O163, O189, O215, O241,O267,O293,O319,O345,O371,O397)","v":-37.172568035224813},null,null,{"$f":"SUM(R33,R59,R85,R111,R137, R163, R189, R215, R241,R267,R293,R319,R345,R371,R397)","v":-43.184320439738876},null,null,{"$f":"SUM(U33,U59,U85,U111,U137, U163, U189, U215, U241,U267,U293,U319,U345,U371,U397)","v":-51.311416977470287}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N407","v":"Weighted original intervention vol_Network"},{"$f":"O407","v":345.30739148698768},null,null,{"$f":"O414","v":345.30739148698768},null,null,{"$f":"R414","v":345.30739148698768}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"N408","v":"%, (Original PTO - Rebased PTO) / (network original intervention vol)"},{"$f":"O413/O414","v":-0.10765065837470091},null,null,{"$f":"R413/R414","v":-0.1250605156575868},null,null,{"$f":"U413/U414","v":-0.14859634703013264}]